{"text_format":"1","workbook":"xlsx","n_sheets":26,"sheets":["Introduction","Registration","Exploration Registration","Open Cut Summary Report","Open Cut & UG Summary Report","Underground Summary Report","Exploration Summary Report","Open_Cut (1)","Open_Cut_&_UG (1)","Underground (1)","Exploration (1)","Exploration (2)","Exploration (3)","Open_Cut (2)","Open_Cut (3)","Underground (2)","Underground (3)","Open_Cut_&_UG (2)","Open_Cut_&_UG (3)","Assumptions","System","Rate Change Justification","Definitions","Cost Schedule","Version history","Sheet1"],"not_rendered":{"charts":0,"images":23,"macros":1,"external_links":3,"defined_names":64,"comments":5,"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":"Introduction","index":0,"n_rows":4,"n_cols":2,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"Rehabilitation Cost Estimation Tool"]

{"sheet":"Registration","index":1,"n_rows":65,"n_cols":33,"rows_kept":65,"cut":false,"hidden":true,"merged":[[76,1,76,4],[73,1,73,4],[74,1,74,4],[75,1,75,4],[67,7,67,10],[68,7,68,10],[74,7,74,10],[75,7,75,10],[76,7,76,10],[69,7,69,10],[70,7,70,10],[71,7,71,10],[72,7,72,10],[73,7,73,10],[48,4,48,5],[64,1,69,5],[62,4,62,5],[54,4,54,5],[55,4,55,5],[58,4,58,5],[56,4,56,5],[51,4,51,5],[26,3,26,4],[26,6,26,10],[33,1,34,10],[8,3,8,10],[16,3,16,4],[16,5,16,8],[23,3,23,10],[24,3,24,10],[16,9,16,10],[42,4,42,5],[46,8,46,10],[38,4,38,5],[44,4,44,5],[46,4,46,5],[40,4,40,5],[6,3,6,10],[18,3,18,10],[22,3,22,10],[20,3,20,10],[14,3,14,10],[12,3,12,10],[10,3,10,10]]}
[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,{"$f":"D7","v":0}]
[null,"Site Registration",null,null,null,null,null,null,"Date","Month","Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D9","v":0}]
[]
[]
[null,"Complete the following fields prior to calculating the Security Deposit."]
[]
[null,"Mine Name:"]
[]
[null,"Lease(s):"]
[]
[null,"Title Holder:"]
[]
[null,"Mine Operator:"]
[]
[null,"Term of RCE:"]
[]
[null,"Current Security:",null,null,null,"Date of last Security Deposit review"]
[]
[null,"Mine Contact:"]
[]
[null,"Position:"]
[]
[null,"Address:"]
[]
[]
[]
[null,"Phone:",null,null,null,"Email:"]
[]
[]
[]
[null,"Site Description"]
[]
[]
[null,"The following site specific information is requested to provide background information in the context of calculating the Security Deposit."]
[]
[]
[null,"Summary of Mine Activities",null,null,null,null,null,"Environmental Sensitivities"]
[]
[null,"Total annual production (tonnes):",null,null,null,null,null,"Surrounding land use (tick all that apply):"]
[]
[null,"Mine lease area (ha):"]
[]
[null,"Area of extraction (ha):"]
[]
[null,"Area of disturbance (ha):"]
[]
[null,"Rehabilitation in progress (ha):"]
[]
[null,"Rehabilitation complete (ha):",null,null,null,null,null,"Environmental Issues affecting site (tick all that apply)"]
[null,"Achieved ecosystem sustainability"]
[]
[null,"Forward Program/MOP Utilised:"]
[null,"Reference no. version and date"]
[]
[null,"Forward Program/MOP Plan Utilised:",null,1]
[null,"Reference Plan no. version and date"]
[null,null,null,2]
[]
[null,null,null,3]
[]
[]
[]
[]
[]
[null,"NOTE:  \nEnsure rehabilitation cost estimation reflects all environmental issues affecting the lease.  Contingencies should be allocated where costs have not been incorporated elswhere in the \nestimation.  "]

{"sheet":"Exploration Registration","index":2,"n_rows":50,"n_cols":33,"rows_kept":50,"cut":false,"hidden":true,"merged":[[6,1,6,2],[9,1,9,2],[7,1,7,2],[7,3,7,10],[10,1,10,2],[10,3,10,10],[25,3,25,4],[25,6,25,10],[6,3,6,10],[9,3,9,10],[13,3,13,10],[15,3,15,4],[15,5,15,8],[15,9,15,10],[17,3,17,10],[19,3,19,10],[21,3,21,10],[22,3,22,10],[23,3,23,10],[11,3,11,10],[32,1,33,10],[37,6,37,7],[39,6,39,7],[41,6,41,7],[41,8,41,10],[49,1,54,5],[43,6,43,7],[45,1,45,4],[45,6,45,7],[46,1,46,5],[47,4,47,5]]}
[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,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Site Registration",null,null,null,null,null,null,"Date","Month","Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D7","v":0}]
[]
[]
[null,"Complete the following fields prior to calculating the security deposit."]
[]
[null,"Exploration"]
[null,"Authorisation Number"]
[]
[null,"Exploration Authorisation Holder Name:"]
[null,"Authorisation Holder "]
[null,"Name"]
[]
[null,"Expiry of Authorisation"]
[]
[null,"Current Security",null,null,null,"Date of last Security Deposit review "]
[]
[null,"RCE Contact"]
[]
[null,"Position"]
[]
[null,"Address"]
[]
[]
[]
[null,"Phone",null,null,null,"Email"]
[]
[]
[]
[null,"Site Description"]
[]
[]
[null,"The following site specific information is requested to provide background information in the context of calculating the security deposit."]
[]
[]
[null,"Summary of Exploration Activities"]
[]
[null,"Authorisation area (ha):",null,null,null,"Hectares"]
[]
[null,"Exploration Activity (Assessable Prospecting Operations) Approval",null,null,null,1]
[null,"references for activities which have not been rehabilitated"]
[null,"to the satisfaction* of the Department.",null,null,null,2]
[]
[null,null,null,null,null,3]
[]
[null,null,null,null,null,4]
[]
[]
[]
[null,"*Rehabilitation of prospecting operations is deemed 'satisfactory' when:\n\n• a Form ESF2 – Rehabilitation Completion and/or Review of Rehabilitation Cost Estimate is submitted to the Department by the authority holder, and \n• the Department has formally notified the authority holder that the rehabilitation is satisfactory."]

{"sheet":"Open Cut Summary Report","index":3,"n_rows":67,"n_cols":33,"rows_kept":67,"cut":false,"hidden":true,"merged":[[65,9,65,10],[59,1,59,7],[65,1,65,7],[11,3,11,10],[13,3,13,10],[15,3,15,10],[17,3,17,10],[29,3,29,10],[23,3,23,10],[25,3,25,10],[27,3,27,10],[28,3,28,10],[42,1,42,7],[37,8,37,10],[38,8,38,10],[34,1,34,7],[35,1,35,7],[34,8,34,10],[35,8,35,10],[59,9,59,10],[19,3,19,10],[21,3,21,4],[21,5,21,8],[21,9,21,10],[31,3,31,4],[31,6,31,10],[40,8,40,10],[36,8,36,10],[42,8,42,10],[41,8,41,10],[41,1,41,7],[40,1,40,7],[36,1,36,7],[37,1,37,7],[38,1,38,7],[39,1,39,7],[39,8,39,10],[43,1,43,6],[43,8,43,10],[47,1,47,7],[47,8,47,10],[44,8,44,10],[46,8,46,10],[45,8,45,10],[44,1,44,6],[45,1,45,6]]}
[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,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[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,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[null,"Open Cut Summary Rehabilitation Cost Estimation"]
[]
[]
[null,"Note: Sections of this page are automatically filled in from the registration page"]
[]
[null,"Mine Name:",null,{"$f":"Registration!D7","v":0}]
[]
[null,"Lease(s):",null,{"$f":"Registration!D9","v":0}]
[]
[null,"Authorisation Owner:",null,{"$f":"Registration!D11","v":0}]
[]
[null,"Mine Operator:",null,{"$f":"Registration!D13","v":0}]
[]
[null,"Term of RCE:",null,{"$f":"Registration!D15","v":"00:00:00"}]
[]
[null,"Current Security:",null,{"$f":"Registration!D17","v":0},null,"Date of Last Security Deposit Review:",null,null,null,{"$f":"Registration!J17","v":"00:00:00"}]
[]
[null,"Mine Contact:",null,{"$f":"Registration!D19","v":0}]
[]
[null,"Position:",null,{"$f":"Registration!D21","v":0}]
[]
[null,"Address:",null,{"$f":"Registration!D23","v":0}]
[null,null,null,{"$f":"Registration!D24","v":0}]
[null,null,null,{"$f":"Registration!D25","v":0}]
[]
[null,"Phone:",null,{"$f":"Registration!D27","v":0},null,"Email:",{"$f":"Registration!G27","v":0}]
[]
[]
[null,"Domain",null,null,null,null,null,null,"Security Deposit"]
[null,"Domain 1: Infrastructure",null,null,null,null,null,null,{"$f":"'Open_Cut (1)'!J181+'Open_Cut (2)'!J181+'Open_Cut (3)'!J181","v":0}]
[null,"Domain 2: Tailings & Rejects",null,null,null,null,null,null,{"$f":"'Open_Cut (1)'!J286+'Open_Cut (2)'!J286+'Open_Cut (3)'!J285","v":0}]
[null,"Domain 3: Overburden & Waste",null,null,null,null,null,null,{"$f":"'Open_Cut (1)'!J383+'Open_Cut (2)'!J383+'Open_Cut (3)'!J382","v":0}]
[null,"Domain 4: Active Mine & Voids",null,null,null,null,null,null,{"$f":"'Open_Cut (1)'!J451+'Open_Cut (2)'!J450+'Open_Cut (3)'!J450","v":0}]
[null,"Domain 5: Management Activities",null,null,null,null,null,null,{"$f":"'Open_Cut (1)'!J502+'Open_Cut (2)'!J500+'Open_Cut (3)'!J501","v":0}]
[]
[]
[null,"Subtotal (Domains and Sundry Items)",null,null,null,null,null,null,{"$f":"SUM(I36:K42)","v":0}]
[null,"Contingency",null,null,null,null,null,0.1,{"$f":"$I$43*H44","v":0}]
[null,"Post Closure Environmental Monitoring",null,null,null,null,null,0.1,{"$f":"$I$43*H45","v":0}]
[null,"Project Management and Surveying",null,null,null,null,null,0.1,{"$f":"$I$43*H46","v":0}]
[]
[null,"Total Security Deposit for the Mining Project (excl. of GST)",null,null,null,null,null,null,{"$f":"SUM(I43:K46)","v":0}]
[]
[null,"Note: GST is not included in the above calculation or as part of rehabilitation security deposits required by the Department."]
[]
[]
[]
[null,"This Registration Form, Summary Report and calculation pages are to be printed and attached as an appendix the AEMR or MOP."]
[]
[null,"This mine security calculation has been estimated using the best available information at the time."]
[null,"It is a true and accurate reflection of the total rehabilitation liability held by this mine."]
[]
[]
[]
[null,"Company Respresentative's Name",null,null,null,null,null,null,null,"Date"]
[]
[]
[]
[]
[]
[null,"Company Representative's Role / Responsibility",null,null,null,null,null,null,null,"Signature"]

{"sheet":"Open Cut & UG Summary Report","index":4,"n_rows":67,"n_cols":33,"rows_kept":67,"cut":false,"hidden":true,"merged":[[59,1,59,7],[59,9,59,10],[65,1,65,7],[65,9,65,10],[44,8,44,10],[45,8,45,10],[46,1,46,7],[46,8,46,10],[47,1,47,7],[47,8,47,10],[45,1,45,6],[43,1,43,6],[44,1,44,6],[43,8,43,10],[27,3,27,10],[28,3,28,10],[29,3,29,10],[34,1,34,7],[34,8,34,10],[31,3,31,4],[31,6,31,10],[35,8,35,10],[36,8,36,10],[42,1,42,7],[42,8,42,10],[37,8,37,10],[38,8,38,10],[39,8,39,10],[40,1,40,7],[41,1,41,7],[11,3,11,10],[13,3,13,10],[15,3,15,10],[17,3,17,10],[19,3,19,10],[21,3,21,4],[21,5,21,8],[21,9,21,10],[23,3,23,10],[25,3,25,10]]}
[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,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[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,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[null,"Open Cut and Underground Summary Rehabilitation Cost Estimation"]
[]
[]
[null,"Note: Sections of this page are automatically filled in from the registration page"]
[]
[null,"Mine Name:",null,{"$f":"Registration!D7","v":0}]
[]
[null,"Lease(s):",null,{"$f":"Registration!D9","v":0}]
[]
[null,"Mine Owner:",null,{"$f":"Registration!D11","v":0}]
[]
[null,"Mine Operator:",null,{"$f":"Registration!D13","v":0}]
[]
[null,"Term of RCE:",null,{"$f":"Registration!D15","v":"00:00:00"}]
[]
[null,"Current Security:",null,{"$f":"Registration!D17","v":0},null,"Date of Last Security Deposit Review:",null,null,null,{"$f":"Registration!J17","v":"00:00:00"}]
[]
[null,"Mine Contact:",null,{"$f":"Registration!D19","v":"00:00:00"}]
[]
[null,"Position:",null,{"$f":"Registration!D21","v":"00:00:00"}]
[]
[null,"Address:",null,{"$f":"Registration!D23","v":0}]
[null,null,null,{"$f":"Registration!D24","v":0}]
[null,null,null,{"$f":"Registration!D25","v":0}]
[]
[null,"Phone:",null,{"$f":"Registration!D27","v":0},null,"Email:",{"$f":"Registration!G27","v":0}]
[]
[]
[null,"Domain",null,null,null,null,null,null,"Security Deposit"]
[null,"Domain 1: Infrastructure",null,null,null,null,null,null,{"$f":"'Open_Cut_&_UG (1)'!J191+'Open_Cut_&_UG (2)'!J191+'Open_Cut_&_UG (3)'!J191","v":0}]
[null,"Domain 2: Tailings & Rejects",null,null,null,null,null,null,{"$f":"'Open_Cut_&_UG (1)'!J290+'Open_Cut_&_UG (2)'!J290+'Open_Cut_&_UG (3)'!J290","v":0}]
[null,"Domain 3: Overburden & Waste",null,null,null,null,null,null,{"$f":"'Open_Cut_&_UG (1)'!J381+'Open_Cut_&_UG (2)'!J381+'Open_Cut_&_UG (3)'!J381","v":0}]
[null,"Domain 4: Active Mine & Voids",null,null,null,null,null,null,{"$f":"'Open_Cut_&_UG (1)'!J449+'Open_Cut_&_UG (2)'!J449+'Open_Cut_&_UG (3)'!J449","v":0}]
[null,"Domain 5: Subsidence & Management",null,null,null,null,null,null,{"$f":"'Open_Cut_&_UG (1)'!J507+'Open_Cut_&_UG (2)'!J507+'Open_Cut_&_UG (3)'!J507","v":0}]
[]
[]
[null,"Subtotal (Domains and Sundry Items)",null,null,null,null,null,null,{"$f":"SUM(I36:K42)","v":0}]
[null,"Contingency",null,null,null,null,null,0.1,{"$f":"$I$43*H44","v":0}]
[null,"Post Closure Environmental Monitoring",null,null,null,null,null,0.1,{"$f":"$I$43*H45","v":0}]
[null,"Project Management and Surveying",null,null,null,null,null,0.1,{"$f":"$I$43*H46","v":0}]
[]
[null,"Total Security Deposit for the Mining Project (excl. of GST)",null,null,null,null,null,null,{"$f":"SUM(I43:K46)","v":0}]
[]
[null,"Note: GST is not included in the above calculation or as part of rehabilitation security deposits required by the Department"]
[]
[]
[]
[null,"This Registration Form, Summary Report and calculation pages are to be printed and attached as an appendix the AEMR or MOP."]
[]
[null,"This mine security calculation has been estimated using the best available information at the time."]
[null,"It is a true and accurate reflection of the total rehabilitation liability held by this mine."]
[]
[]
[]
[null,"Company Representatives Name",null,null,null,null,null,null,null,"Date"]
[]
[]
[]
[]
[]
[null,"Company Representatives Role / Responsibility",null,null,null,null,null,null,null,"Signature"]

{"sheet":"Underground Summary Report","index":5,"n_rows":66,"n_cols":33,"rows_kept":66,"cut":false,"hidden":true,"merged":[[64,9,64,10],[42,1,42,6],[43,1,43,6],[44,1,44,6],[58,1,58,7],[64,1,64,7],[42,8,42,10],[43,8,43,10],[44,8,44,10],[45,1,45,7],[45,8,45,10],[46,1,46,7],[46,8,46,10],[58,9,58,10],[41,1,41,7],[41,8,41,10],[37,1,37,7],[37,8,37,10],[38,1,38,7],[38,8,38,10],[39,1,39,7],[39,8,39,10],[40,1,40,7],[40,8,40,10],[34,1,34,7],[34,8,34,10],[35,1,35,7],[35,8,35,10],[36,1,36,7],[36,8,36,10],[31,3,31,4],[31,6,31,10],[11,3,11,10],[13,3,13,10],[15,3,15,10],[17,3,17,10],[19,3,19,10],[21,3,21,4],[21,5,21,8],[21,9,21,10],[23,3,23,10],[25,3,25,10],[27,3,27,10],[28,3,28,10],[29,3,29,10]]}
[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,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[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,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[null,"Underground Summary Rehabilitation Cost Estimation"]
[]
[]
[null,"Note: Sections of this page are automatically filled in from the registration page"]
[]
[null,"Mine Name:",null,{"$f":"Registration!D7","v":0}]
[]
[null,"Lease(s):",null,{"$f":"Registration!D9","v":0}]
[]
[null,"Mine Owner:",null,{"$f":"Registration!D11","v":0}]
[]
[null,"Mine Operator:",null,{"$f":"Registration!D13","v":0}]
[]
[null,"Term of RCE:",null,{"$f":"Registration!D15","v":"00:00:00"}]
[]
[null,"Current Security:",null,{"$f":"Registration!D17","v":0},null,"Date of Last Security Deposit Review:",null,null,null,{"$f":"Registration!J17","v":"00:00:00"}]
[]
[null,"Mine Contact:",null,{"$f":"Registration!D19","v":"00:00:00"}]
[]
[null,"Position:",null,{"$f":"Registration!D21","v":"00:00:00"}]
[]
[null,"Address:",null,{"$f":"Registration!D23","v":0}]
[null,null,null,{"$f":"Registration!D24","v":0}]
[null,null,null,{"$f":"Registration!D25","v":0}]
[]
[null,"Phone:",null,{"$f":"Registration!D27","v":0},null,"Email:",{"$f":"Registration!G27","v":0}]
[]
[]
[null,"Domain",null,null,null,null,null,null,"Security Deposit"]
[null,"Domain 1: Infrastructure",null,null,null,null,null,null,{"$f":"'Underground (1)'!J190+'Underground (2)'!J190+'Underground (3)'!J190","v":0}]
[null,"Domain 2: Tailings & Rejects",null,null,null,null,null,null,{"$f":"'Underground (1)'!J295+'Underground (2)'!J295+'Underground (3)'!J295","v":0}]
[null,"Domain 3: Overburden & Waste",null,null,null,null,null,null,{"$f":"'Underground (1)'!J392+'Underground (2)'!J392+'Underground (3)'!J392","v":0}]
[null,"Domain 4: Subsidence & Management",null,null,null,null,null,null,{"$f":"'Underground (1)'!J451+'Underground (2)'!J451+'Underground (3)'!J451","v":0}]
[]
[]
[null,"Subtotal (Domains and Sundry Items)",null,null,null,null,null,null,{"$f":"SUM(I36:K41)","v":0}]
[null,"Contingency",null,null,null,null,null,0.1,{"$f":"$I$42*H43","v":0}]
[null,"Post Closure Environmental Monitoring",null,null,null,null,null,0.1,{"$f":"$I$42*H44","v":0}]
[null,"Project Management and Surveying",null,null,null,null,null,0.1,{"$f":"$I$42*H45","v":0}]
[]
[null,"Total Security Deposit for the Mining Project (excl. of GST)",null,null,null,null,null,null,{"$f":"SUM(I42:K45)","v":0}]
[]
[null,"Note: GST is not included in the above calculation or as part of rehabilitation security deposits required by the Department"]
[]
[]
[]
[null,"This Registration Form, Summary Report and calculation pages are to be printed and attached as an appendix the AEMR or MOP."]
[]
[null,"This mine security calculation has been estimated using the best available information at the time."]
[null,"It is a true and accurate reflection of the total rehabilitation liability held by this mine."]
[]
[]
[]
[null,"Company Representative's Name",null,null,null,null,null,null,null,"Date"]
[]
[]
[]
[]
[]
[null,"Company Representative's Role / Responsibility",null,null,null,null,null,null,null,"Signature"]

{"sheet":"Exploration Summary Report","index":6,"n_rows":61,"n_cols":33,"rows_kept":61,"cut":false,"hidden":true,"merged":[[15,3,15,10],[16,3,16,10],[11,1,11,2],[12,1,12,2],[14,1,14,2],[15,1,15,2],[11,3,11,10],[14,3,14,10],[12,3,12,10],[18,3,18,10],[53,9,53,10],[20,3,20,4],[20,5,20,8],[20,9,20,10],[22,3,22,10],[24,3,24,10],[26,3,26,10],[27,3,27,10],[28,3,28,10],[33,8,33,10],[30,3,30,4],[30,6,30,10],[38,8,38,10],[33,1,33,7],[39,1,39,6],[34,1,34,7],[34,8,34,10],[35,1,35,7],[35,8,35,10],[39,8,39,10],[38,1,38,6],[36,1,36,7],[37,1,37,7],[37,8,37,10],[59,9,59,10],[59,1,59,7],[40,1,40,7],[40,8,40,10],[41,1,41,7],[41,8,41,10],[53,1,53,7]]}
[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,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[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,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[null,"Exploration Summary Rehabilitation Cost Estimation"]
[]
[]
[null,"Note: Sections of this page are automatically filled in from the registration page"]
[]
[null,"Exploration",null,{"$f":"'Exploration Registration'!D7","v":0}]
[null,"Authorisation Number",null,{"$f":"'Exploration Registration'!D8","v":0}]
[]
[null,"Exploration Authorisation Holder Name:",null,{"$f":"'Exploration Registration'!D10","v":0}]
[null,"Authorisation Holder ",null,{"$f":"'Exploration Registration'!D11","v":0}]
[null,"Name",null,{"$f":"'Exploration Registration'!D12","v":0}]
[]
[null,"Expiry of Authorisation",null,{"$f":"'Exploration Registration'!D14","v":"00:00:00"}]
[]
[null,"Current Security",null,{"$f":"'Exploration Registration'!D16","v":0},null,"Date of Last Security Deposit Review ",null,null,null,{"$f":"'Exploration Registration'!J16","v":"00:00:00"}]
[]
[null,"RCE Contact",null,{"$f":"'Exploration Registration'!D18:K18","v":"00:00:00"}]
[]
[null,"Position",null,{"$f":"'Exploration Registration'!D20","v":"00:00:00"}]
[]
[null,"Address",null,{"$f":"'Exploration Registration'!D22","v":0}]
[null,null,null,{"$f":"'Exploration Registration'!D23","v":0}]
[null,null,null,{"$f":"'Exploration Registration'!D24","v":0}]
[]
[null,"Phone",null,{"$f":"'Exploration Registration'!D26:E26","v":0},null,"Email",{"$f":"'Exploration Registration'!G26:K26","v":0}]
[]
[]
[null,"Domain",null,null,null,null,null,null,"Security Deposit"]
[null,{"$f":"'Exploration (1)'!E5","v":"Total Cost for all Rehabilitation Activities"},null,null,null,null,null,null,{"$f":"'Exploration (1)'!L5+'Exploration (2)'!L5+'Exploration (3)'!L5","v":0}]
[]
[]
[null,"Subtotal (Domains and Sundry Items)",null,null,null,null,null,null,{"$f":"SUM(I35:K37)","v":0}]
[null,"Contingency",null,null,null,null,null,0.1,{"$f":"$I$38*H39","v":0}]
[null,"Post Closure Environmental Monitoring",null,null,null,null,null,0.05,{"$f":"$I$38*H40","v":0}]
[]
[null,"Total Security Deposit for the Project (excl. of GST)",null,null,null,null,null,null,{"$f":"SUM(I38:K40)","v":0}]
[]
[null,"Note: GST is not included in the above calculation or as part of rehabilitation security deposits required by the Department."]
[]
[]
[]
[null,"This Registration Form, Summary Report and calculation pages are to be printed and attached as an appendix to the RCE."]
[]
[null,"This security calculation has been estimated using the best available information at the time."]
[null,"It is a true and accurate reflection of the total rehabilitation liability held by the authorisation holder/s for the exploration authorisation/s concerned."]
[]
[]
[]
[null,"Authorisation Representative's Name",null,null,null,null,null,null,null,"Date:"]
[]
[]
[]
[]
[]
[null,"Authorisation Representative's Role / Responsibility",null,null,null,null,null,null,null,"Signature"]

{"sheet":"Open_Cut (1)","index":7,"n_rows":503,"n_cols":33,"rows_kept":503,"cut":false,"hidden":true,"merged":[[104,11,105,11],[101,11,102,11],[101,4,102,4],[101,3,102,3],[101,6,102,6],[104,9,105,9],[104,8,105,8],[104,7,105,7],[104,6,105,6],[104,5,105,5],[104,4,105,4],[104,3,105,3],[188,2,188,8],[188,9,188,10],[189,2,189,8],[189,9,189,10],[190,2,190,8],[190,9,190,10],[191,2,191,8],[191,9,191,10],[14,2,75,2],[76,2,76,8],[87,8,88,8],[87,9,88,9],[106,2,106,8],[128,9,129,9],[139,9,140,9],[180,3,180,8],[180,9,180,11],[184,2,184,11],[185,4,185,10],[170,2,174,2],[175,2,175,8],[87,11,88,11],[128,11,129,11],[139,11,140,11],[320,15,321,15],[320,16,321,16],[390,2,390,8],[390,9,390,10],[391,2,391,8],[391,9,391,10],[392,2,392,8],[392,9,392,10],[341,2,341,8],[341,14,341,16],[342,3,343,3],[342,4,343,4],[342,5,343,5],[342,6,343,6],[342,7,343,7],[342,8,343,8],[342,9,343,9],[342,11,343,11],[366,2,366,8],[366,14,366,16],[342,14,343,14],[342,15,343,15],[342,16,343,16],[371,14,371,16],[76,14,76,16],[77,2,79,2],[80,2,80,8],[80,14,80,16],[3,2,3,11],[4,4,4,10],[8,9,8,10],[9,9,9,10],[10,9,10,10],[7,9,7,10],[11,9,11,11],[7,2,7,8],[8,2,8,8],[9,2,9,8],[10,2,10,8],[11,2,11,8],[87,14,88,14],[87,15,88,15],[87,16,88,16],[81,2,104,2],[87,3,88,3],[87,4,88,4],[87,5,88,5],[87,6,88,6],[87,7,88,7],[92,3,93,3],[92,4,93,4],[92,5,93,5],[92,6,93,6],[92,16,93,16],[92,7,93,7],[92,8,93,8],[92,9,93,9],[92,11,93,11],[92,14,93,14],[92,15,93,15],[101,9,102,9],[101,8,102,8],[101,7,102,7],[101,5,102,5],[106,14,106,16],[118,2,118,8],[118,14,118,16],[119,2,126,2],[125,3,126,3],[125,4,126,4],[125,5,126,5],[125,6,126,6],[107,2,117,2],[128,14,129,14],[128,15,129,15],[128,16,129,16],[138,2,138,8],[138,14,138,16],[125,16,126,16],[127,2,127,8],[127,14,127,16],[128,2,137,2],[128,3,129,3],[128,4,129,4],[128,5,129,5],[128,6,129,6],[128,7,129,7],[128,8,129,8],[125,7,126,7],[125,8,126,8],[125,9,126,9],[125,11,126,11],[125,14,126,14],[125,15,126,15],[132,14,133,14],[132,15,133,15],[132,16,133,16],[139,14,140,14],[139,15,140,15],[139,16,140,16],[139,8,140,8],[139,3,140,3],[139,4,140,4],[139,5,140,5],[139,6,140,6],[139,7,140,7],[166,11,167,11],[166,14,167,14],[166,15,167,15],[166,16,167,16],[169,2,169,8],[169,14,169,16],[163,2,163,8],[163,14,163,16],[164,2,168,2],[166,3,167,3],[166,4,167,4],[166,5,167,5],[166,6,167,6],[166,7,167,7],[166,8,167,8],[166,9,167,9],[175,14,175,16],[176,2,178,2],[179,2,179,8],[179,14,179,16],[206,3,207,3],[206,4,207,4],[206,5,207,5],[206,6,207,6],[206,7,207,7],[195,2,212,2],[201,3,202,3],[201,4,202,4],[201,5,202,5],[201,6,202,6],[201,7,202,7],[201,8,202,8],[206,8,207,8],[206,9,207,9],[206,11,207,11],[192,2,192,8],[192,9,192,11],[206,14,207,14],[206,15,207,15],[206,16,207,16],[201,9,202,9],[201,11,202,11],[201,14,202,14],[201,15,202,15],[201,16,202,16],[220,11,221,11],[220,14,221,14],[220,15,221,15],[220,16,221,16],[222,2,222,8],[222,14,222,16],[213,2,213,8],[213,14,213,16],[214,2,221,2],[220,3,221,3],[220,4,221,4],[220,5,221,5],[220,6,221,6],[220,7,221,7],[220,8,221,8],[220,9,221,9],[223,8,224,8],[223,9,224,9],[223,11,224,11],[223,14,224,14],[223,15,224,15],[223,16,224,16],[223,2,230,2],[223,3,224,3],[223,4,224,4],[223,5,224,5],[223,6,224,6],[223,7,224,7],[226,3,227,3],[226,4,227,4],[226,5,227,5],[226,6,227,6],[226,7,227,7],[226,8,227,8],[226,9,227,9],[226,11,227,11],[226,14,227,14],[226,15,227,15],[226,16,227,16],[231,2,231,8],[231,14,231,16],[246,2,246,8],[246,14,246,16],[247,3,248,3],[247,4,248,4],[247,5,248,5],[247,6,248,6],[247,7,248,7],[247,8,248,8],[247,9,248,9],[247,11,248,11],[247,14,248,14],[247,15,248,15],[247,16,248,16],[244,11,245,11],[244,9,245,9],[244,8,245,8],[244,7,245,7],[244,4,245,4],[244,3,245,3],[244,6,245,6],[244,5,245,5],[269,14,269,16],[270,2,273,2],[272,3,273,3],[272,4,273,4],[272,5,273,5],[272,6,273,6],[272,7,273,7],[272,8,273,8],[272,9,273,9],[269,2,269,8],[275,2,279,2],[280,2,280,8],[280,14,280,16],[281,2,283,2],[284,2,284,8],[284,14,284,16],[272,11,273,11],[272,14,273,14],[272,15,273,15],[272,16,273,16],[274,2,274,8],[274,14,274,16],[300,2,305,2],[307,2,307,8],[307,14,307,16],[285,3,285,8],[285,9,285,11],[289,2,289,11],[290,4,290,10],[293,2,293,8],[293,9,293,10],[294,2,294,8],[294,9,294,10],[295,2,295,8],[295,9,295,10],[296,2,296,8],[296,9,296,10],[297,2,297,8],[297,9,297,11],[305,11,306,11],[305,9,306,9],[305,8,306,8],[305,7,306,7],[305,6,306,6],[305,5,306,5],[305,4,306,4],[314,9,315,9],[314,11,315,11],[314,14,315,14],[314,15,315,15],[314,16,315,16],[308,2,315,2],[314,3,315,3],[314,4,315,4],[314,5,315,5],[314,6,315,6],[314,7,315,7],[317,14,318,14],[317,15,318,15],[317,16,318,16],[326,2,326,8],[326,14,326,16],[316,2,316,8],[316,14,316,16],[317,2,325,2],[317,3,318,3],[317,4,318,4],[317,5,318,5],[317,6,318,6],[317,7,318,7],[317,8,318,8],[317,9,318,9],[320,3,321,3],[320,4,321,4],[320,5,321,5],[320,6,321,6],[320,7,321,7],[320,8,321,8],[320,9,321,9],[320,11,321,11],[320,14,321,14],[372,2,376,2],[377,2,377,8],[377,14,377,16],[378,2,380,2],[369,8,370,8],[369,9,370,9],[369,11,370,11],[369,14,370,14],[369,15,370,15],[369,16,370,16],[367,2,370,2],[369,3,370,3],[369,4,370,4],[369,5,370,5],[369,6,370,6],[369,7,370,7],[381,14,381,16],[382,3,382,8],[382,9,382,11],[386,2,386,11],[387,4,387,10],[401,11,402,11],[401,14,402,14],[401,15,402,15],[401,16,402,16],[393,2,393,8],[393,9,393,10],[394,2,394,8],[394,9,394,11],[411,15,412,15],[410,2,410,8],[410,14,410,16],[400,2,400,8],[400,14,400,16],[401,2,409,2],[401,3,402,3],[401,4,402,4],[401,5,402,5],[401,6,402,6],[401,7,402,7],[401,8,402,8],[401,9,402,9],[404,3,405,3],[404,4,405,4],[404,5,405,5],[404,6,405,6],[404,7,405,7],[404,8,405,8],[404,9,405,9],[404,11,405,11],[404,14,405,14],[404,15,405,15],[404,16,405,16],[437,15,438,15],[437,16,438,16],[439,2,439,8],[439,14,439,16],[411,16,412,16],[411,8,412,8],[434,2,434,8],[434,14,434,16],[435,2,438,2],[437,3,438,3],[437,4,438,4],[437,5,438,5],[437,6,438,6],[437,7,438,7],[437,8,438,8],[437,9,438,9],[411,3,412,3],[411,4,412,4],[411,5,412,5],[411,6,412,6],[411,7,412,7],[411,9,412,9],[411,11,412,11],[411,14,412,14],[500,2,500,8],[500,14,500,16],[501,3,501,8],[501,9,501,11],[139,2,162,2],[411,2,433,2],[247,2,268,2],[342,2,365,2],[489,2,489,8],[489,14,489,16],[496,2,496,8],[496,14,496,16],[497,2,499,2],[475,2,475,8],[475,14,475,16],[477,2,477,8],[477,14,477,16],[478,2,488,2],[445,14,445,16],[446,2,448,2],[449,2,449,8],[449,14,449,16],[437,11,438,11],[437,14,438,14],[132,3,133,3],[132,4,133,4],[132,5,133,5],[132,6,133,6],[132,7,133,7],[132,8,133,8],[132,9,133,9],[132,11,133,11],[467,2,467,8],[462,2,462,8],[462,9,462,11],[440,2,444,2],[445,2,445,8],[454,2,454,11],[455,4,455,10],[458,2,458,8],[458,9,458,10],[459,2,459,8],[459,9,459,10],[397,2,399,2],[381,2,381,8],[371,2,371,8],[317,11,318,11],[314,8,315,8],[467,14,467,16],[468,2,471,2],[472,2,472,8],[472,14,472,16],[473,2,474,2],[465,2,466,2],[450,3,450,8],[450,9,450,11],[490,2,495,2],[460,2,460,8],[460,9,460,10],[461,2,461,8],[461,9,461,10],[305,3,306,3],[302,11,303,11],[302,9,303,9],[302,8,303,8],[302,7,303,7],[302,6,303,6],[302,5,303,5],[302,4,303,4],[302,3,303,3],[339,11,340,11],[339,9,340,9],[339,8,340,8],[339,7,340,7],[339,6,340,6],[339,5,340,5],[339,4,340,4],[339,3,340,3],[485,11,486,11],[485,9,486,9],[485,8,486,8],[485,7,486,7],[485,6,486,6],[485,5,486,5],[485,4,486,4],[485,3,486,3]]}
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[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,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,"Open Cut Operations"]
[null,null,"Domain 1a: Infrastructure",null,{"$f":"D181","v":"Total Cost for Infrastructure Domain"},null,null,null,null,null,null,{"$f":"J181","v":0}]
[]
[null,null,"Additional Assumptions: Record any relevant assumptions to this domain below:"]
[null,null,null,null,null,null,null,null,null,"Key Rehabilitation Area Data for Domain",null,"Enter data below manually"]
[null,null,null,null,null,null,null,null,null,"Total Landform Establishment:"]
[null,null,null,null,null,null,null,null,null,"Total Growth Media Development:"]
[null,null,null,null,null,null,null,null,null,"Total Ecosystem Establishment:"]
[]
[]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,"Chg","Link","List","Print"]
[null,null,"Termination of Services and Demolition Works",{"$f":"VLOOKUP($P15,'Cost Schedule'!$B:$F,2,FALSE)","v":"Disconnect and terminate all services (Water, electricity, gas etc at point of attachment to site)"},"Y",null,{"$f":"VLOOKUP($P15,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P15,'Cost Schedule'!$B:$F,4,FALSE)","v":35000},null,{"$f":"IF($E15=\"Y\",IF(I15=0,F15*H15,F15*I15),\"\")","v":0},{"$f":"IF(I15<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P15,'Cost Schedule'!$B:$F,5,FALSE)","v":"For disconnection of all services, at building boundaries, physical cut at the point of attachment or distribution location.  If infrastructure is not consolidated (i.e., administration, camp and workshops are in separate places), consider multiple disconnection fees."},null,null,{"$f":"IF(I15=\"\",0,1)","v":0},1.01,null,{"$f":"E15","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,2,FALSE)","v":"Disconnect and terminate services at remote areas  (i.e. pump stations, remote workshops, sewage treatment plant etc.)"},"Y",null,{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,4,FALSE)","v":5850},null,0,"",{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,5,FALSE)","v":"Used for infrastructure remote from primary connection.\nCan also be used for small mines / quarries that do not have dedicated supplies from supply authorities such as steel lattice power lines."},null,null,{"$f":"IF(I16=\"\",0,1)","v":0},1.02,null,{"$f":"E16","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of low/medium voltage powerlines including disconnection, rolling up the wires and removing the poles - does not include the removal of substations"},"Y",null,{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,3,FALSE)","v":"km"},{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,4,FALSE)","v":15000},null,0,"",{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,5,FALSE)","v":"Applies to power lines on stobie, concrete or similar poles."},null,null,0,1.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of power lines on tower or lattice structures (this includes disconnection, rolling up the wires and removing the structures) - does not include the removal of substations"},"Y",null,{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,3,FALSE)","v":"km"},{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,4,FALSE)","v":100000},null,0,"",{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,5,FALSE)","v":"Applies to power lines on steel tower and steel lattice structures assuming 3 towers / km."},null,null,0,1.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove small rail, road, water course overpass - manage potential interruptions and demolish and remove bridge supports/pylons/bridge structure etc. and dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,4,FALSE)","v":350000},null,0,"",{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,5,FALSE)","v":"Smaller structures - minimal civil works to demolish (constructed for the purposes of mining related works - does not include transport to regional disposal facility or equivalent)."},null,null,0,"1.05a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove medium rail, road, water course overpass - manage potential interruptions and demolish and remove bridge supports/pylons/bridge structure etc. and dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,4,FALSE)","v":500000},null,0,{"$f":"IF(I20<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,5,FALSE)","v":"Medium structures - minimal civil works to demolish (constructed for the purposes of mining related works - does not include transport to regional disposal facility or equivalent)."},null,null,0,"1.05b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove large / significant rail, road, water course overpass - manage potential interruptions and demolish and remove bridge supports/pylons/bridge structure etc. and dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,4,FALSE)","v":1300000},null,0,{"$f":"IF(I21<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,5,FALSE)","v":"Large structures - includes significant water management e.g. watercourse diversion and civil works to demolish (constructed for the purposes of mining related works - does not include transport to regional disposal facility or equivalent)."},null,null,0,"1.05c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and/or remove substations (assumes they are in a closed building). Dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,4,FALSE)","v":100},null,0,"",{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,5,FALSE)","v":"Simple structure to demolish mechanically (no labour required), assumes single story building with no asbestos and segregation of contents for scrap as applicable."},null,null,0,1.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove switchyard. Dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,4,FALSE)","v":75},null,0,"",{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes demolition and removal of all switchgear and transformers etc. and segregation of contents for scrap as applicable."},null,null,0,1.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove demountable structures on concrete stumps. Assumes not being re-used"},"Y",null,{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,4,FALSE)","v":40},null,0,"",{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,5,FALSE)","v":"Crib huts, temporary offices and other 'non permanent' structures. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove small buildings/tanks (admin buildings, single story accommodation etc) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,4,FALSE)","v":61},null,0,"",{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,5,FALSE)","v":"Simple structure to demolish, assumes no greater than 2 stories high. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.0900000000000001,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove light industrial buildings and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2/floor"},{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,4,FALSE)","v":90},null,0,"",{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,5,FALSE)","v":"Needs to be calculated per floor/level (Assume 1 floor/level = 3-4 m) - does not include transport to regional disposal facility or equivalent.  Assumes asbestos free and mechanically demolished."},null,null,0,1.1000000000000001,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove industrial buildings (workshops tyre change and servicing area etc not CHPP/process plant) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2/floor"},{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,4,FALSE)","v":130},null,0,"",{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,5,FALSE)","v":"Needs to be calculated per floor/level (Assume 1 floor/level = 3-4 m). Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1100000000000001,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove CHPP/process plant (include the area of each floor of the structure) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2/floor"},{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,4,FALSE)","v":225},null,0,"",{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,5,FALSE)","v":"Needs to be calculated per floor/level (Assume 1 floor/level = 3-4 m). Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1200000000000001,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, demolish and remove washery, crushers, hoppers, mills, furnaces, agglomeration, electrowinning, floatation, sizing stations, rotary breakers, etc (include the area of each floor of the structure) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2/floor"},{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,4,FALSE)","v":225},null,0,"",{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,5,FALSE)","v":"Needs to be calculated per floor/level (Assume 1 floor/level = 3-4 m). Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1299999999999999,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, demolish and remove stacker OR reclaimer (radial or luffing etc. with maneuverability for stockpile control) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,4,FALSE)","v":750000},null,0,"",{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost for removal of stacker or reclaim unit only. Does not include terminate services, remove rails and ballast etc. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1399999999999999,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, demolish and remove bucket wheel stacker/reclaimer and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,4,FALSE)","v":2000000},null,0,"",{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost for just removal of the bucket wheel stacker/reclaim units. Does not include terminate services, remove rails and ballast etc. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1499999999999999,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove stacker/reclaimer rails and ballast and demolish and remove concrete footings etc and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,4,FALSE)","v":75},null,0,"",{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes both rails, does not include the conveyor system. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1599999999999999,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, Cut and Remove 5000T coal silo and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,4,FALSE)","v":92500},null,0,"",{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,5,FALSE)","v":"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.17,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, Cut and Remove 3000 T coal silo and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,4,FALSE)","v":77500},null,0,"",{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,5,FALSE)","v":"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.18,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, Cut and Remove 1250 T coal silo and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,4,FALSE)","v":62500},null,0,"",{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,5,FALSE)","v":"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.19,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, Cut and Remove rail loading bins and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,4,FALSE)","v":65000},null,0,"",{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,5,FALSE)","v":"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.2,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and Remove large concrete rail loading bin - and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,4,FALSE)","v":460000},null,0,{"$f":"IF(I37<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,5,FALSE)","v":"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent."},null,null,0,"1.20a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove onground conveyors, transfer stations & gantries (scrap only – does not include dismantling for reuse at another site) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,4,FALSE)","v":185},null,0,"",{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,5,FALSE)","v":"Estimate for on-ground conveyor including anything up to 10 m off the ground. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.21,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove elevated conveyors, transfer stations & gantries (scrap only, does not include dismantling for reuse at another site) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,4,FALSE)","v":295},null,0,"",{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,5,FALSE)","v":"Estimate for elevated conveyor up to ~10 m off the ground. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.22,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove overhead conveyors, transfer stations & gantries (scrap only, does not include dismantling for reuse at another site) and disposal on-site/locally. \n\nThis may include small scale fixed material stacking infrastructure"},"Y",null,{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,4,FALSE)","v":850},null,0,"",{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,5,FALSE)","v":"Estimate for overhead conveyor including conveyors that are >10 m off the ground that require a crane to remove. Does not include transport to regional disposal facility or equivalent."},null,null,{"$f":"IF(I40=\"\",0,1)","v":0},1.23,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and demolish conveyor from reclaim tunnel (Does not include excavation and demolition of reclaim tunnel roof)"},"Y",null,{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,4,FALSE)","v":150},null,0,"",{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,5,FALSE)","v":"Due to no canopy or infrastructure attached."},null,null,0,1.24,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolition of reclaim tunnel concrete (Assumes complete removal and dumping in mine pit void)"},"Y",null,{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,4,FALSE)","v":950},null,0,"",{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes this area will be used for another land-use that requires the structure to be dug up and re-buried somewhere else."},null,null,0,1.25,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolition and removal of vent raise fans, electrical substation and winch and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,4,FALSE)","v":25000},null,0,"",{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,5,FALSE)","v":"Does not include filling and capping the shaft. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.26,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove small tank clean (Thickener etc 3 - 9 m diameter) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,4,FALSE)","v":10000},null,0,"",{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean - contents removed.  If tank is full allow extra 30% for excavator and 2 men to dig out and dispose. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.27,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P45,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove medium tank clean (Thickener etc 10 - 15 m diameter) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P45,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P45,'Cost Schedule'!$B:$F,4,FALSE)","v":30000},null,0,"",{"$f":"VLOOKUP($P45,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean - contents removed.  If tank is full allow extra 30% for excavator and 2 men to dig out and dispose. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.28,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P46,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove large tank clean (Thickener etc 15 - 30 m diameter) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P46,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P46,'Cost Schedule'!$B:$F,4,FALSE)","v":45000},null,0,"",{"$f":"VLOOKUP($P46,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean - contents removed.  If tank is full allow extra 30% for excavator and 2 men to dig out and dispose. Does not include transport to regional disposal facility or equivalent."},null,null,{"$f":"IF(I46=\"\",0,1)","v":0},1.29,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove extra large tank clean (Thickener etc >30 m diameter) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,4,FALSE)","v":100000},null,0,"",{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean - contents removed.  If tank is full allow extra 30% for excavator and 2 men to dig out and dispose. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.3,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove tank clean (Thickener etc) >50 m diameter and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,4,FALSE)","v":100000},null,0,"",{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,5,FALSE)","v":"Estimate only - may require a detailed assessment from demolition expert due to specialised equipment required for removal. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.31,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of UG tank <5000 L - including pipes, bunds etc. and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,4,FALSE)","v":21000},null,0,"",{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean (contents removed), does not include transport to regional disposal facility or equivalent."},null,null,0,1.32,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of UG tank 5000 L - 15000 L - including pipes, bunds etc. and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,4,FALSE)","v":30000},null,0,"",{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean (contents removed), does not include transport to regional disposal facility or equivalent."},null,null,0,1.33,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove small underground pipe and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,4,FALSE)","v":25},null,0,"",{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,5,FALSE)","v":"For example: 300 mm pipes - 0.5 m deep, does not include transport to regional disposal facility or equivalent."},null,null,0,1.34,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P52,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove medium underground pipe and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P52,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P52,'Cost Schedule'!$B:$F,4,FALSE)","v":60},null,0,"",{"$f":"VLOOKUP($P52,'Cost Schedule'!$B:$F,5,FALSE)","v":"For example: 500 mm pipes - 1 m deep, does not include transport to regional disposal facility or equivalent."},null,null,0,1.35,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove large underground pipe and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,4,FALSE)","v":165},null,0,"",{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,5,FALSE)","v":"For example: 1 m pipes - 2 m deep."},null,null,0,1.36,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove above ground pipe (supported) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,4,FALSE)","v":12},null,0,"",{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,5,FALSE)","v":"~300 mm pipes and assumes pipes are in close proximity to infrastructure areas. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.37,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove surface pipelines (unsupported) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,0,"",{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,5,FALSE)","v":"~300 mm pipes and assumes pipes are used for water transfer between pits (or similar) and remotely located. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.38,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove pump and pontoon from small lake or dam including pipes and electrical supply or diesel tank/s"},"Y",null,{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,4,FALSE)","v":20000},null,0,"",{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes equipment for retrieval - boats, etc. and labour. Does not include transport to regional disposal facility or equivalent."},null,null,{"$f":"IF(I56=\"\",0,1)","v":0},1.39,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove bitumen (car park and access roads) and dispose on-site/locally"},"Y",null,{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,4,FALSE)","v":10},null,0,"",{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,5,FALSE)","v":"Scalp bitumen and stabilised material.  Generally haulage rates will be $0.60 - $1.20 / km, depending on truck fleet, loaders etc. For off-site disposal use alternate rate option and add $0.90 / km for transport. "},null,null,0,1.4,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove bitumen (airstrip) and dispose on-site/locally"},"Y",null,{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,4,FALSE)","v":20},null,0,"",{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,5,FALSE)","v":"Scalp bitumen and stabilised material.  Generally haulage rates will be $0.60 - $1.20 / km, depending on truck fleet, loaders etc. For off-site disposal use alternate rate option and add $0.90 / km for transport. "},null,null,0,1.41,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P59,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove concrete pads & footings (<300 mm thickness) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P59,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P59,'Cost Schedule'!$B:$F,4,FALSE)","v":36},null,0,"",{"$f":"VLOOKUP($P59,'Cost Schedule'!$B:$F,5,FALSE)","v":"Breaking up slab and disposal or for conversion to aggregate. Generally haulage rates will be $0.60 - $1.20 / km, depending on truck fleet, loaders etc.  For off-site disposal use alternate rate option and add $0.90 / km for transport."},null,null,0,1.42,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove concrete pads & footings (>300 mm thickness) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,4,FALSE)","v":75},null,0,"",{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,5,FALSE)","v":"Breaking up slab and disposal or for conversion to aggregate. Generally haulage rates will be $0.60 - $1.20 / km, depending on truck fleet, loaders etc. For off-site disposal use alternate rate option and add $0.90 / km for transport. "},null,null,0,1.43,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P61,'Cost Schedule'!$B:$F,2,FALSE)","v":"Crush concrete to make road aggregate - 75 mm"},"Y",null,{"$f":"VLOOKUP($P61,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P61,'Cost Schedule'!$B:$F,4,FALSE)","v":10},null,0,"",{"$f":"VLOOKUP($P61,'Cost Schedule'!$B:$F,5,FALSE)","v":"Does not include haulage of materials - assumes crushing plant is readily available."},null,null,0,1.44,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P62,'Cost Schedule'!$B:$F,2,FALSE)","v":"Crush concrete to make road aggregate - 50 mm"},"Y",null,{"$f":"VLOOKUP($P62,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P62,'Cost Schedule'!$B:$F,4,FALSE)","v":13},null,0,"",{"$f":"VLOOKUP($P62,'Cost Schedule'!$B:$F,5,FALSE)","v":"Does not include haulage of materials - assumes crushing plant is readily available."},null,null,0,1.45,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,2,FALSE)","v":"Crush concrete to make road aggregate - 30 mm"},"Y",null,{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,{"$f":"IF($E63=\"Y\",IF(I63=0,F63*H63,F63*I63),\"\")","v":0},{"$f":"IF(I63<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,5,FALSE)","v":"Does not include haulage of materials - assumes crushing plant is readily available."},null,null,0,1.46,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove fence (cyclone/wire fence) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,4,FALSE)","v":20},null,0,"",{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,5,FALSE)","v":"Roll up fence and remove posts."},null,null,0,1.47,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of small plastic tanks"},"Y",null,{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,0,"",{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,5,FALSE)","v":"Remove small poly tanks used for water storage, etc."},null,null,0,1.48,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove galvanised/corrugated light weight tanks"},"Y",null,{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,4,FALSE)","v":500},null,0,"",{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,5,FALSE)","v":"Demolish and remove small lightweight metal tanks.  No costs included for managing liquids, etc."},null,null,0,1.49,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove communication towers"},"Y",null,{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,4,FALSE)","v":5000},null,0,"",{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost includes demolition and removal of tower only; separate costs required for disconnection of services, demolition of footings, etc."},null,null,0,1.5,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of UG services (power within main gate areas, etc.)"},"Y",null,{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,4,FALSE)","v":50000},null,0,"",{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume service disconnection at the mine boundary is at surface level. This cost covers all fees and charges"},null,null,0,1.51,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P69,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (general waste) - haulage >10 km but <15 km"},"Y",null,{"$f":"VLOOKUP($P69,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P69,'Cost Schedule'!$B:$F,4,FALSE)","v":7},null,0,"",{"$f":"VLOOKUP($P69,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.52,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P70,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (general waste) - haulage >15 km but <25 km"},"Y",null,{"$f":"VLOOKUP($P70,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P70,'Cost Schedule'!$B:$F,4,FALSE)","v":9},null,0,"",{"$f":"VLOOKUP($P70,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.53,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P71,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (general waste) - haulage >25 km but <50 km"},"Y",null,{"$f":"VLOOKUP($P71,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P71,'Cost Schedule'!$B:$F,4,FALSE)","v":12.5},null,0,"",{"$f":"VLOOKUP($P71,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.54,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P72,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (industrial demolition / concrete / scrap metal) - haulage >10 km but <15 km"},"Y",null,{"$f":"VLOOKUP($P72,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P72,'Cost Schedule'!$B:$F,4,FALSE)","v":32},null,0,"",{"$f":"VLOOKUP($P72,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.55,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P73,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (industrial demolition / concrete / scrap metal) - haulage >15 km but <25 km"},"Y",null,{"$f":"VLOOKUP($P73,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P73,'Cost Schedule'!$B:$F,4,FALSE)","v":36},null,{"$f":"IF($E73=\"Y\",IF(I73=0,F73*H73,F73*I73),\"\")","v":0},{"$f":"IF(I73<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P73,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.56,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P74,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (industrial demolition / concrete / scrap metal) - haulage >25 km but <50 km"},"Y",null,{"$f":"VLOOKUP($P74,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P74,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E74=\"Y\",IF(I74=0,F74*0,F74*I74),\"\")","v":0},{"$f":"IF(I74<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P74,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.57,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P75,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill - fees (general waste)"},"Y",null,{"$f":"VLOOKUP($P75,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P75,'Cost Schedule'!$B:$F,4,FALSE)","v":193},null,{"$f":"IF($E75=\"Y\",IF(I75=0,F75*H75,F75*I75),\"\")","v":0},{"$f":"IF(I75<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P75,'Cost Schedule'!$B:$F,5,FALSE)","v":"Fee for waste disposal of general waste to local Council landfill; transport rates separate. Please note that this is not applicable to operations with approval for building and demolition waste disposal on site."},null,null,{"$f":"IF(I75=\"\",0,1)","v":0},1.58,null,{"$f":"E75","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P76,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill - fees (industrial demolition / concrete / scrap metal)"},"Y",null,{"$f":"VLOOKUP($P76,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P76,'Cost Schedule'!$B:$F,4,FALSE)","v":174},null,{"$f":"IF($E76=\"Y\",IF(I76=0,F76*H76,F76*I76),\"\")","v":0},"",{"$f":"VLOOKUP($P76,'Cost Schedule'!$B:$F,5,FALSE)","v":"Fee for waste disposal of industrial demolition / concrete / scrap metal waste to local Council landfill; transport rates separate.  Rate does not assume material is recyclable. Please note that this is not applicable to operations with approval for building and demolition waste disposal on site."},null,null,0,1.59,null,"Y"]
[null,null,{"$f":"C15&\" Subtotal\"","v":"Termination of Services and Demolition Works Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J15:J76)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Rail Infrastructure",{"$f":"VLOOKUP($P78,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove rail loop and spur, ballast etc. and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P78,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P78,'Cost Schedule'!$B:$F,4,FALSE)","v":60},null,{"$f":"IF($E78=\"Y\",IF(I78=0,F78*H78,F78*I78),\"\")","v":0},{"$f":"IF(I78<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P78,'Cost Schedule'!$B:$F,5,FALSE)","v":"Remove all materials to allow area to be reshaped and rehabilitated - does not include transport to regional disposal facility or equivalent."},null,null,0,2.0099999999999998,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P79,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove train loading facilities and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P79,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P79,'Cost Schedule'!$B:$F,4,FALSE)","v":185},null,{"$f":"IF($E79=\"Y\",IF(I79=0,F79*H79,F79*I79),\"\")","v":0},{"$f":"IF(I79<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P79,'Cost Schedule'!$B:$F,5,FALSE)","v":"Remove rail load point infrastructure including gantries and control structures. Does not include transport to regional disposal facility or equivalent."},null,null,0,2.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,2,FALSE)","v":"Reshape rail spur and load out areas. Does not include growth media and revegetation"},"Y",null,{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,4,FALSE)","v":2860},null,{"$f":"IF($E80=\"Y\",IF(I80=0,F80*H80,F80*I80),\"\")","v":0},{"$f":"IF(I80<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer and 16 H Grader (50% utilisation)."},null,null,0,2.0299999999999998,null,"Y"]
[null,null,{"$f":"C78&\" Subtotal\"","v":"Rail Infrastructure Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J78:J80)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Contaminated Materials",{"$f":"VLOOKUP($P82,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake a preliminary site investigation (Phase 1). This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple studies may be required."},"Y",null,{"$f":"VLOOKUP($P82,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P82,'Cost Schedule'!$B:$F,4,FALSE)","v":15000},null,{"$f":"IF($E82=\"Y\",IF(I82=0,F82*H82,F82*I82),\"\")","v":0},{"$f":"IF(I82<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P82,'Cost Schedule'!$B:$F,5,FALSE)","v":"The preliminary investigation would include at minimum a desktop assessment of the area and site history, incidents, etc. as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 1 assessment (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nA cluster may include:\n- Mine infrastructure (i.e., fuel / chemical store, workshop, vehicle wash-down, sewage treatment etc.)\n- Processing plants (i.e., ore and product storage, mine waste storage and disposal, rail load-out etc.)\n- Remote pit-top facilities (i.e., vehicle re-fuel, sewage treatment, secondary workshop, chemical storage etc.)"},null,null,{"$f":"IF(I82=\"\",0,1)","v":0},"3.01a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P83,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake an intrusive site investigation on sites with small footprints to investigate e.g. ≤15 ha. This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple intrusive investigations should be included."},"Y",null,{"$f":"VLOOKUP($P83,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P83,'Cost Schedule'!$B:$F,4,FALSE)","v":44000},null,0,"",{"$f":"VLOOKUP($P83,'Cost Schedule'!$B:$F,5,FALSE)","v":"The intrusive investigation would include at minimum a site walkover and field sampling as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 2 intrusive investigation (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nNote: An intrusive investigation is not required for all contaminated areas and should be applied considering the rehabilitation program, site history, location, etc.\nA cluster area where it is highly anticipated that contamination has occurred (i.e., underground tanks / pipes that are known to have leaked, chemical stores with earthen bunds, around ineffective oil/water separators etc.) and further field work is required involving intrusive investigation.\nAssumes site is easily accessible and a small area e.g. ~10-15 ha requires investigation and testing (test pits, boreholes, etc.) based on Sampling and Analysis Quality Plan.  Includes SAQP, fieldwork, sampling and analysis."},null,null,0,"3.01b",null,{"$f":"E83","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P84,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake an intrusive site investigation on sites with large footprints to investigate e.g. >15 ha. This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple intrusive investigations should be included."},"Y",null,{"$f":"VLOOKUP($P84,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P84,'Cost Schedule'!$B:$F,4,FALSE)","v":106000},null,0,"",{"$f":"VLOOKUP($P84,'Cost Schedule'!$B:$F,5,FALSE)","v":"The intrusive investigation would include at minimum a site walkover and field sampling as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 2 intrusive investigation (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nNote: An intrusive investigation is not required for all contaminated areas and should be applied considering the rehabilitation program, site history, location, etc.\nA cluster area where it is highly anticipated that contamination has occurred (i.e., underground tanks / pipes that are known to have leaked, chemical stores with earthen bunds, around ineffective oil/water separators etc.) and further field work is required involving intrusive investigation.\nAssume site has a history of contamination and/or a large area >15 ha requires investigation and testing (test pits, boreholes, etc.) based on Sampling and Analysis Quality Plan.    Includes SAQP, fieldwork, sampling and analysis."},null,null,0,"3.01c",null,{"$f":"E84","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P85,'Cost Schedule'!$B:$F,2,FALSE)","v":"Develop a Remediation Action Plan on sites with small footprints based on outcomes of intrusive investigation including strategies to address contamination exceedances"},"Y",null,{"$f":"VLOOKUP($P85,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P85,'Cost Schedule'!$B:$F,4,FALSE)","v":35000},null,0,"",{"$f":"VLOOKUP($P85,'Cost Schedule'!$B:$F,5,FALSE)","v":"Develop remediation plan for approval including designs and detailed costs.  Costs may increase if detailed designs required for construction."},null,null,0,"3.01d",null,{"$f":"E85","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P86,'Cost Schedule'!$B:$F,2,FALSE)","v":"Develop a Remediation Action Plan on sites with large footprints based on outcomes of intrusive investigation including strategies to address contamination exceedances"},"N",null,{"$f":"VLOOKUP($P86,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P86,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,"","",{"$f":"VLOOKUP($P86,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes complex site; detailed design drawings required for cover."},null,null,0,"3.01e",null,{"$f":"E86","v":"N"}]
[null,null,null,{"$f":"VLOOKUP($P87,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of contaminated water from tanks, bunded areas and sumps"},"Y",null,{"$f":"VLOOKUP($P87,'Cost Schedule'!$B:$F,3,FALSE)","v":"L"},{"$f":"VLOOKUP($P87,'Cost Schedule'!$B:$F,4,FALSE)","v":0.35},null,0,"",{"$f":"VLOOKUP($P87,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost for recent sump clean-up from resource activity - requires specialists to treat."},null,null,0,3.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P88,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove material (carbonaceous / metalliferous spillage or otherwise) from footprint of the process facility (leach pads) / stockpile area (ROM product) / roads and dump in a void on-site (Select Haul Distance from list)"},"Y",null,"m3",{"$f":"VLOOKUP($P88,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E88=\"Y\",IF(I88=\"\",IF($H88=\"Select from List\",\"\",IF(I88=0,F88*H88,\"\")),F88*I88),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P88,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes scraping and removal of the volume of carbonaceous material using dozer, grader etc. to make safe an area and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q88=1,\"3.03-\",IF(Q88=2,\"3.03a\",IF(Q88=3,\"3.03b\",IF(Q88=4,\"3.03c\",IF(Q88=5,\"3.03d\",\"3.03\")))))","v":"3.03-"},{"$f":"VLOOKUP(K88,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,{"$f":"VLOOKUP($P89,'Cost Schedule'!$B:$F,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,{"$f":"IF(I88<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R88","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and dispose of Hazardous classified contaminated material off site to a licensed landfill.  Assumes cartage to a licensed landfill."},"Y",null,{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,4,FALSE)","v":800},null,{"$f":"IF($E90=\"Y\",IF(I90=0,F90*H90,F90*I90),\"\")","v":0},{"$f":"IF(I90<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,{"$f":"IF(I90=\"\",0,1)","v":0},"3.04a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and disposal of Restricted classified contaminated material off site to a licensed landfill.  Add $50/m3 for cartage from regional areas"},"Y",null,{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,3,FALSE)","v":"m4"},{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,4,FALSE)","v":660},null,{"$f":"IF($E91=\"Y\",IF(I91=0,F91*H91,F91*I91),\"\")","v":0},{"$f":"IF(I91<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,0,"3.04b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and disposal of Low Level contaminated material off site to a licensed landfill.  Add $50/m3 for cartage to regional landfill"},"Y",null,{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,4,FALSE)","v":220},null,0,{"$f":"IF(I92<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,0,3.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,2,FALSE)","v":"Onsite remediation of hydrocarbon contaminated soils manual land farming (Select Volume from List)"},"Y",null,{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E93=\"Y\",IF(I93=\"\",IF($H93=\"Select from List\",\"\",IF(I93=0,F93*H93,\"\")),F93*I93),\"\")","v":""},"Select Volume Here",{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,5,FALSE)","v":"Spreading of contaminated soils on a prepared surface and stimulation of aerobic microbial activity within the soils through aeration and/or the addition of minerals, nutrients and moisture to promote the aerobic degradation of organic chemicals - time frame of up to 24 months."},null,null,{"$f":"IF(I95=\"\",0,1)","v":0},{"$f":"IF(Q93=1,\"3.06-\",IF(Q93=2,\"3.06a\",IF(Q93=3,\"3.06b\",IF(Q93=4,\"3.06c\",IF(Q93=5,\"3.06d\",\"3.06\")))))","v":"3.06-"},{"$f":"VLOOKUP(K93,Select_Volume_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,{"$f":"VLOOKUP($P94,'Cost Schedule'!$B:$F,4,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(I93<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R93","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation of cement stabilisation plant and equipment for hydrocarbon (i.e., PAH, long chain hydrocarbons, etc.) contaminated soil treatment"},"Y",null,{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,4,FALSE)","v":150000},null,0,{"$f":"IF(I95<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,5,FALSE)","v":"Required if treatment of hydrocarbon contamination is required to be fast tracked."},null,null,0,3.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,2,FALSE)","v":"On-site remediation of hydrocarbon contaminated soils - using a mobile treatment unit"},"Y",null,{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,4,FALSE)","v":165},null,0,"",{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,5,FALSE)","v":"Additional cost as the treatment process is fast tracked."},null,null,0,3.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and dispose of asbestos (<750 m2)"},"Y",null,{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,4,FALSE)","v":50},null,0,"",{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,5,FALSE)","v":"Where an assessment/estimation has been made to confirm the volume of asbestos to be removed."},null,null,0,3.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and dispose of asbestos (>750 m2)"},"Y",null,{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,4,FALSE)","v":40},null,0,"",{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,5,FALSE)","v":"Where an assessment/estimation has been made to confirm the volume of asbestos to be removed."},null,null,0,3.1,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill - fees (asbestos)"},"Y",null,{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,4,FALSE)","v":290},null,0,"",{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,5,FALSE)","v":"Landfill fees to regional landfill."},null,null,0,3.11,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,2,FALSE)","v":"Treatment of known Acid Sulfate Soils"},"Y",null,{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,4,FALSE)","v":2580},null,0,"",{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ASS is treatable via neutralisation and does not require capping and isolation. Assumes 1% by weight lime addition and treatment to 100 mm depth only."},null,null,0,3.12,null,{"$f":"E100","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of plastic liner (i.e. dam, leach pad, sump etc.)"},"Y",null,{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,4,FALSE)","v":1},null,{"$f":"IF($E101=\"Y\",IF(I101=0,F101*H101,F101*I101),\"\")","v":0},{"$f":"IF(I101<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for cutting using ripping tynes and on-site disposal of the liner."},null,null,0,3.13,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage brine/salt for disposal (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E102=\"Y\",IF(I102=0,IF($H102=\"Select from List\",\"\",IF(I102=0,F102*H102,\"\")),F102*I102),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,5,FALSE)","v":"Costs for haulage to location for authorised disposal."},null,null,{"$f":"IF(I102=\"\",0,1)","v":0},{"$f":"IF(Q102=1,\"3.14-\",IF(Q102=2,\"3.14a\",IF(Q102=3,\"3.14b\",IF(Q102=4,\"3.14c\",IF(Q102=5,\"3.14d\",\"3.14\")))))","v":"3.14-"},{"$f":"VLOOKUP(K102,Select_Haul_distance_Here_index,2,FALSE)","v":1},{"$f":"E102","v":"Y"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I103<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,null,{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,2,FALSE)","v":"Brine disposal to landfill - fees only"},"Y",null,{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,4,FALSE)","v":288},null,{"$f":"IF($E104=\"Y\",IF(I104=0,F104*H104,F104*I104),\"\")","v":0},{"$f":"IF(I104<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate for trackable liquid levy of $78.20 per tonne and authorised disposal to landfill."},null,null,{"$f":"IF(I104=\"\",0,1)","v":0},"3.14d",null,{"$f":"E104","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage water (clean or contaminated) (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E105=\"Y\",IF(I105=0,IF($H105=\"Select from List\",\"\",IF(I105=0,F105*H105,\"\")),F105*I105),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes transport in a 20,000 L tanker. Add disposal costs to additional items where warranted."},null,null,{"$f":"IF(I105=\"\",0,1)","v":0},{"$f":"IF(Q105=1,\"3.15-\",IF(Q105=2,\"3.15a\",IF(Q105=3,\"3.15b\",IF(Q105=4,\"3.15c\",IF(Q105=5,\"3.15d\",\"3.15\")))))","v":"3.15-"},{"$f":"VLOOKUP(K105,Select_Haul_Dist_315_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I106<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,{"$f":"C82&\" Subtotal\"","v":"Contaminated Materials Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J82:J105)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Vents, Shafts and Boreholes",{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 1 - Coal bore hole\nExploration boreholes – rehabilitate coal boreholes and drill pads as required"},"Y",null,{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,3,FALSE)","v":"depth (m)"},{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,4,FALSE)","v":44.55},null,{"$f":"IF($E108=\"Y\",IF(I108=0,F108*H108,F108*I108),\"\")","v":0},{"$f":"IF(I108<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost to grout and cap an open exploration borehole.  Assume a 20 m x 20 m drill pad requires rehabilitation - push cover of nearby growth media, rip and seed."},null,null,{"$f":"IF(I108=\"\",0,1)","v":0},"4.06a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P109,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 3 - Mineral RAB and aircore drill holes\nExploration boreholes – backfill open  Rotary Airblast (RAB) or aircore drill holes with cuttings"},"Y",null,{"$f":"VLOOKUP($P109,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P109,'Cost Schedule'!$B:$F,4,FALSE)","v":42.5},null,{"$f":"IF($E109=\"Y\",IF(I109=0,F109*H109,F109*I109),\"\")","v":0},{"$f":"IF(I109<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P109,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include cutting of casing, installation of a casing cap, and/or manually backfilling the hole with drill cuttings.  Does not include reshaping / ripping the drill pad, amelioration / seeding etc. "},null,null,{"$f":"IF(I109=\"\",0,1)","v":0},"4.06b",null,{"$f":"E109","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P110,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 2 - Mineral drill hole requiring grouting\nExploration boreholes – grout and cap open bore holes"},"Y",null,{"$f":"VLOOKUP($P110,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P110,'Cost Schedule'!$B:$F,4,FALSE)","v":5700},null,0,"",{"$f":"VLOOKUP($P110,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes grouting and capping 100 - 200 m exploration boreholes to meet the requirements of Departmental Guidelines."},null,null,0,4.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,2,FALSE)","v":"Boreholes – cap and seal open bore holes with steel casing (i.e., goaf drainage etc.)"},"Y",null,{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,4,FALSE)","v":6960},null,0,"",{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,5,FALSE)","v":"Holes deeper than 100 m - includes cutting steel collar 6 m below surface, grouting and capping."},null,null,0,4.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,2,FALSE)","v":"Boreholes – cap and seal open bore holes - surface-to-in-seam gas drainage"},"Y",null,{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,4,FALSE)","v":17890},null,0,"",{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,5,FALSE)","v":"Surface-to-in-seam gas drainage boreholes."},null,null,0,4.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,2,FALSE)","v":"Boreholes – cap and seal open bore holes - vertical gas drainage"},"Y",null,{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,4,FALSE)","v":16000},null,0,"",{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,5,FALSE)","v":"Vertical gas drainage boreholes."},null,null,0,4.0999999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,2,FALSE)","v":"Boreholes – grout (with concrete) cap and seal bore holes (i.e. where sealing aquifers)"},"Y",null,{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,4,FALSE)","v":35000},null,0,"",{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes multi skin sleaves to prevent aquifer mixing."},null,null,0,4.1100000000000003,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,2,FALSE)","v":"Boreholes – cap and seal service boreholes for UG coal operations"},"Y",null,{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,4,FALSE)","v":45000},null,{"$f":"IF($E115=\"Y\",IF(I115=0,F115*H115,F115*I115),\"\")","v":0},{"$f":"IF(I115<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes large diameter boreholes used for supplying electricity (66kV), compressed air, water, solsenic etc."},null,null,0,4.12,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P116,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 4 - Mineral diamond drill hole\nRehabilitation of diamond drill holes and pad including sealing drill holes for mineral exploration"},"Y",null,{"$f":"VLOOKUP($P116,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P116,'Cost Schedule'!$B:$F,4,FALSE)","v":2070},null,{"$f":"IF($E116=\"Y\",IF(I116=0,F116*H116,F116*I116),\"\")","v":0},{"$f":"IF(I116<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P116,'Cost Schedule'!$B:$F,5,FALSE)","v":"Bog out cuttings, remove fencing, remove rubbish, push sumps in, rehabilitate pads and tracks, cut and plug collars.  Includes labour and equipment, disposal of rubbish locally on site"},null,null,0,4.13,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 5 - Mineral reverse circulation drill holes\nRehabilitation of reverse circulation drill holes and pad including sealing drill holes for mineral exploration"},"Y",null,{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,4,FALSE)","v":1340},null,{"$f":"IF($E117=\"Y\",IF(I117=0,F117*H117,F117*I117),\"\")","v":0},{"$f":"IF(I117<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,5,FALSE)","v":"Sealing required, but not complete filling with concrete/grout"},null,null,0,4.1399999999999997,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 6 - Rehabilitation of drill hole collars\nRehabilitation of drill hole collars (mineral exploration)"},"Y",null,{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,4,FALSE)","v":415},null,0,"",{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cut collar, remove, cap, backfill capped collar and cover with nearby organic or growth material"},null,null,0,4.1500000000000004,null,"Y"]
[null,null,{"$f":"C108&\" Subtotal\"","v":"Vents, Shafts and Boreholes Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J108:J118)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Roads and Tracks",{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – minor works including deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,4,FALSE)","v":1040},null,{"$f":"IF($E120=\"Y\",IF(I120=0,F120*H120,F120*I120),\"\")","v":0},{"$f":"IF(I120<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ~6 m road width - 16H Grader."},null,null,0,5.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P121,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / access  tracks / vehicle park-up areas with windrows and/or small earthen bunds – minor earthworks and deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P121,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P121,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,0,"",{"$f":"VLOOKUP($P121,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - no seed"},null,null,0,5.0199999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,4,FALSE)","v":3700},null,0,"",{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,4,FALSE)","v":4485},null,0,"",{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P124,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P124,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P124,'Cost Schedule'!$B:$F,4,FALSE)","v":4870},null,0,"",{"$f":"VLOOKUP($P124,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,4,FALSE)","v":7025},null,0,"",{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.0599999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P126,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove stabilised material (blue metal, aggregate etc.) from roadways and disposal on-site/locally (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P126,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P126,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E126=\"Y\",IF(I126=\"\",IF($H126=\"Select from List\",\"\",IF(I126=0,F126*H126,\"\")),F126*I126),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P126,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the scraping and removal of the volume of stabilised material from the road, laydown or other surface using an excavator, dozer and grader to enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q126=1,\"5.07-\",IF(Q126=2,\"5.07a\",IF(Q126=3,\"5.07b\",IF(Q126=4,\"5.07c\",IF(Q126=5,\"5.07d\",\"5.07\")))))","v":"5.07-"},{"$f":"VLOOKUP(K126,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,{"$f":"VLOOKUP($P127,'Cost Schedule'!$B:$F,3,FALSE)","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(I126<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R126","v":"Y"}]
[null,null,{"$f":"C120&\" Subtotal\"","v":"Roads and Tracks Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J120:J127)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Earthworks / Structural Works (Landform Establishment)",{"$f":"VLOOKUP($P129,'Cost Schedule'!$B:$F,2,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit – Select Push Length"},"Y",null,"m3",{"$f":"VLOOKUP($P129,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E129=\"Y\",IF(I129=\"\",IF($H129=\"Select from List\",\"\",IF(I129=0,F129*H129,\"\")),F129*I129),\"\")","v":""},"Select Push Length Here",{"$f":"VLOOKUP($P129,'Cost Schedule'!$B:$F,5,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit"},null,null,0,{"$f":"IF(Q129=1,\"7.01-\",IF(Q129=2,\"7.01a\",IF(Q129=3,\"7.01b\",IF(Q129=4,\"7.01c\",IF(Q129=5,\"7.01d\",\"7.01-\")))))","v":"7.01-"},{"$f":"VLOOKUP(K129,Select_Push_Length_Index,2,FALSE)","v":1},{"$f":"E129","v":"Y"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I129<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P130,'Cost Schedule'!$B:$F,5,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"R129","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P131,'Cost Schedule'!$B:$F,2,FALSE)","v":"Minor reshaping and pushing"},"Y",null,{"$f":"VLOOKUP($P131,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P131,'Cost Schedule'!$B:$F,4,FALSE)","v":3900},null,{"$f":"IF($E131=\"Y\",IF(I131=0,F131*H131,F131*I131),\"\")","v":0},{"$f":"IF(I131<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P131,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation)."},null,null,{"$f":"IF(I131=\"\",0,1)","v":0},7.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P132,'Cost Schedule'!$B:$F,2,FALSE)","v":"Structural works, banks, waterways - contour banks, drainage channels and other soil conservation measures"},"Y",null,{"$f":"VLOOKUP($P132,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P132,'Cost Schedule'!$B:$F,4,FALSE)","v":1600},null,{"$f":"IF($E132=\"Y\",IF(I132=0,F132*H132,F132*I132),\"\")","v":0},{"$f":"IF(I132<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P132,'Cost Schedule'!$B:$F,5,FALSE)","v":"Combination of dozer and excavator work plus grader for ~4 hours each per ha."},null,null,{"$f":"IF(I132=\"\",0,1)","v":0},7.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P133,'Cost Schedule'!$B:$F,2,FALSE)","v":"Fill dams, voids etc. - Source local material, cart and spread to cap or backfill, cap thickness determined by approval / permit (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P133,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E133=\"Y\",IF(I133=\"\",IF($H133=\"Select from List\",\"\",IF(I133=0,F133*H133,\"\")),F133*I133),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P133,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of material requiring backfill using an excavator and scraper to fill the void and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q133=1,\"9.02-\",IF(Q133=2,\"9.02a\",IF(Q133=3,\"9.02b\",IF(Q133=4,\"9.02c\",IF(Q133=5,\"9.02d\",\"7.01-\")))))","v":"9.02-"},{"$f":"VLOOKUP(K133,Select_Haul_Distance_Index,2,FALSE)","v":1},{"$f":"E133","v":"Y"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I133<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R133","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P135,'Cost Schedule'!$B:$F,2,FALSE)","v":"Shotcrete application on cuttings and steep slopes"},"Y",null,{"$f":"VLOOKUP($P135,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P135,'Cost Schedule'!$B:$F,4,FALSE)","v":185},null,{"$f":"IF($E135=\"Y\",IF(I135=0,F135*H135,F135*I135),\"\")","v":0},{"$f":"IF(I135<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P135,'Cost Schedule'!$B:$F,5,FALSE)","v":"This rate is used to rehabilitate steep slopes of weathered rock, roadway cuttings, etc that cannot be cut back and stabilised."},null,null,{"$f":"IF(I135=\"\",0,1)","v":0},9.0299999999999994,null,{"$f":"E135","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P136,'Cost Schedule'!$B:$F,2,FALSE)","v":"Trim, rock rake & deep rip (includes levelling / landscaping and rip in 1 direction)"},"Y",null,{"$f":"VLOOKUP($P136,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P136,'Cost Schedule'!$B:$F,4,FALSE)","v":1130},null,{"$f":"IF($E136=\"Y\",IF(I136=0,F136*H136,F136*I136),\"\")","v":0},{"$f":"IF(I136<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P136,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertaken using D10 dozer and 16M grader."},null,null,{"$f":"IF(I136=\"\",0,1)","v":0},9.0399999999999991,null,{"$f":"E136","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P137,'Cost Schedule'!$B:$F,2,FALSE)","v":"Deep rip hard stand / lay down areas"},"Y",null,{"$f":"VLOOKUP($P137,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P137,'Cost Schedule'!$B:$F,4,FALSE)","v":960},null,{"$f":"IF($E137=\"Y\",IF(I137=0,F137*H137,F137*I137),\"\")","v":0},{"$f":"IF(I137<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P137,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 deep ripping."},null,null,{"$f":"IF(I137=\"\",0,1)","v":0},9.0500000000000007,null,{"$f":"E137","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P138,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construction of spine drains / drop structures and/or stabilising water course entry points - required for large catchments"},"Y",null,{"$f":"VLOOKUP($P138,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P138,'Cost Schedule'!$B:$F,4,FALSE)","v":27},null,{"$f":"IF($E138=\"Y\",IF(I138=0,F138*H138,F138*I138),\"\")","v":0},{"$f":"IF(I138<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P138,'Cost Schedule'!$B:$F,5,FALSE)","v":"Installation of on-site rock material (rip-rap) where managing water run-off from disturbed land and/or upon entry to water courses - prevents erosion of gully head (assumes competent material is locally available). If required to be sourced off site, assume an additional $20/m2."},null,null,{"$f":"IF(I138=\"\",0,1)","v":0},7.04,null,"Y"]
[null,null,{"$f":"C129&\" Subtotal\"","v":"Earthworks / Structural Works (Landform Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J129:J138)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment)",{"$f":"VLOOKUP($P140,'Cost Schedule'!$B:$F,2,FALSE)","v":"Source, cart and spread growth media (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P140,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E140=\"Y\",IF(I140=\"\",IF($H140=\"Select from List\",\"\",IF(I140=0,F140*H140,\"\")),F140*I140),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P140,'Cost Schedule'!$B:$F,5,FALSE)","v":"If topsoil is not available on-site, then Virgin Excavated Natural Material (VENM) may need to be externally sourced."},null,null,0,{"$f":"IF(Q140=1,\"9.01-\",IF(Q140=2,\"9.01a\",IF(Q140=3,\"9.01b\",IF(Q140=4,\"9.01c\",IF(Q140=5,\"9.01d\",\"7.01-\")))))","v":"9.01-"},{"$f":"VLOOKUP(K140,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I140<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R140","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P142,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting mature trees (>15 cm)"},"Y",null,{"$f":"VLOOKUP($P142,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P142,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,{"$f":"IF($E142=\"Y\",IF(I142=0,F142*H142,F142*I142),\"\")","v":0},{"$f":"IF(I142<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P142,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,{"$f":"IF(I142=\"\",0,1)","v":0},9.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P143,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting tube stock (<15 cm)"},"Y",null,{"$f":"VLOOKUP($P143,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P143,'Cost Schedule'!$B:$F,4,FALSE)","v":6.6},null,0,"",{"$f":"VLOOKUP($P143,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,0,9.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P144,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (pasture grass species)"},"Y",null,{"$f":"VLOOKUP($P144,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P144,'Cost Schedule'!$B:$F,4,FALSE)","v":1875},null,0,"",{"$f":"VLOOKUP($P144,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P145,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (tree or native grass species)"},"Y",null,{"$f":"VLOOKUP($P145,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P145,'Cost Schedule'!$B:$F,4,FALSE)","v":4135},null,0,"",{"$f":"VLOOKUP($P145,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P146,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with native seed"},"Y",null,{"$f":"VLOOKUP($P146,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P146,'Cost Schedule'!$B:$F,4,FALSE)","v":1.9},null,0,"",{"$f":"VLOOKUP($P146,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Native seed +$1.00"},null,null,0,"9.10a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P147,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with pasture seed"},"Y",null,{"$f":"VLOOKUP($P147,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P147,'Cost Schedule'!$B:$F,4,FALSE)","v":0.43},null,{"$f":"IF($E147=\"Y\",IF(I147=0,F147*H147,F147*I147),\"\")","v":0},{"$f":"IF(I147<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P147,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Pasture seed +$0.10"},null,null,0,"9.10b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P148,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - base grade or standard for flat areas that can be irrigated by water cart"},"Y",null,{"$f":"VLOOKUP($P148,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P148,'Cost Schedule'!$B:$F,4,FALSE)","v":0.8},null,{"$f":"IF($E148=\"Y\",IF(I148=0,F148*H148,F148*I148),\"\")","v":0},{"$f":"IF(I148<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P148,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on flat areas with a gradient of less than 4:1, and where irrigation from water cart may be possible.  Industry standard application rate of 2500kg/ha.  Product will last short term (less than 3 months) and vegetation is required to grow ASAP for stability.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P149,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - bonded fibre matrix grade for steep areas to stabilise up to 12 months"},"Y",null,{"$f":"VLOOKUP($P149,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P149,'Cost Schedule'!$B:$F,4,FALSE)","v":1.8},null,{"$f":"IF($E149=\"Y\",IF(I149=0,F149*H149,F149*I149),\"\")","v":0},{"$f":"IF(I149<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P149,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on steep areas where stabilisation is required for up to 12 months. Application rate of ~3500kg/ha.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P150,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - high performance flexible growth medium grade "},"Y",null,{"$f":"VLOOKUP($P150,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P150,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,{"$f":"IF($E150=\"Y\",IF(I150=0,F150*H150,F150*I150),\"\")","v":0},{"$f":"IF(I150<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P150,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on extreme slopes where stabilisation is required for up to 18 months. Application rate of ~4,000kg/ha minimum.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P151,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (pasture)"},"Y",null,{"$f":"VLOOKUP($P151,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P151,'Cost Schedule'!$B:$F,4,FALSE)","v":420},null,0,"",{"$f":"VLOOKUP($P151,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 250 kg / ha. These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.11,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P152,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (trees)"},"Y",null,{"$f":"VLOOKUP($P152,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P152,'Cost Schedule'!$B:$F,4,FALSE)","v":140},null,0,"",{"$f":"VLOOKUP($P152,'Cost Schedule'!$B:$F,5,FALSE)","v":"These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.1199999999999992,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P153,'Cost Schedule'!$B:$F,2,FALSE)","v":"Spoil amelioration (adding lime / gypsum etc.)"},"Y",null,{"$f":"VLOOKUP($P153,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P153,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,0,"",{"$f":"VLOOKUP($P153,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 2.5 t / ha as an average application rate."},null,null,0,9.1300000000000008,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P154,'Cost Schedule'!$B:$F,2,FALSE)","v":"growth media amelioration with biosolids"},"Y",null,{"$f":"VLOOKUP($P154,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P154,'Cost Schedule'!$B:$F,4,FALSE)","v":1015},null,0,"",{"$f":"VLOOKUP($P154,'Cost Schedule'!$B:$F,5,FALSE)","v":"Recent experience with agronomy projects."},null,null,0,9.14,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P155,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct no-climb stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P155,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P155,'Cost Schedule'!$B:$F,4,FALSE)","v":22},null,0,"",{"$f":"VLOOKUP($P155,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for no-climb stock fencing."},null,null,0,9.16,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P156,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct standard stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P156,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P156,'Cost Schedule'!$B:$F,4,FALSE)","v":13},null,0,"",{"$f":"VLOOKUP($P156,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for standard stock fencing."},null,null,0,9.17,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P157,'Cost Schedule'!$B:$F,2,FALSE)","v":"Purchase and erect warning signs"},"Y",null,{"$f":"VLOOKUP($P157,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P157,'Cost Schedule'!$B:$F,4,FALSE)","v":250},null,0,"",{"$f":"VLOOKUP($P157,'Cost Schedule'!$B:$F,5,FALSE)","v":"Compliance with AS 1319-1994 - Safety signs for the occupational environment - installed every 25 m."},null,null,0,9.18,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P158,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources virgin excavated natural material (VENM) for growth media."},"Y",null,{"$f":"VLOOKUP($P158,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P158,'Cost Schedule'!$B:$F,4,FALSE)","v":80.8},null,0,"",{"$f":"VLOOKUP($P158,'Cost Schedule'!$B:$F,5,FALSE)","v":"D7 to spread material at $205/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $70/m3 for imported fill material."},null,null,0,9.19,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P159,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources a combination of virgin excavated natural material (VENM) and spoil from large excavation for filing voids and/or capping etc."},"Y",null,{"$f":"VLOOKUP($P159,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P159,'Cost Schedule'!$B:$F,4,FALSE)","v":72.5},null,{"$f":"IF($E159=\"Y\",IF(I159=0,F159*H159,F159*I159),\"\")","v":0},{"$f":"IF(I159<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P159,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 push into void at $270/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $60/m3 for imported fill material."},null,null,0,9.1999999999999993,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P160,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clearing and grubbing of trees and vegetation"},"Y",null,{"$f":"VLOOKUP($P160,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P160,'Cost Schedule'!$B:$F,4,FALSE)","v":4730},null,{"$f":"IF($E160=\"Y\",IF(I160=0,F160*H160,F160*I160),\"\")","v":0},{"$f":"IF(I160<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P160,'Cost Schedule'!$B:$F,5,FALSE)","v":"Clearing and grubbing of light vegetation growth e.g. regrowth"},null,null,0,9.2100000000000009,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P161,'Cost Schedule'!$B:$F,2,FALSE)","v":"Topsoil stripping"},"Y",null,{"$f":"VLOOKUP($P161,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P161,'Cost Schedule'!$B:$F,4,FALSE)","v":4.8624999999999998},null,{"$f":"IF($E161=\"Y\",IF(I161=0,F161*H161,F161*I161),\"\")","v":0},{"$f":"IF(I161<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P161,'Cost Schedule'!$B:$F,5,FALSE)","v":"Stripping or topsoil at an approximate depth of 0.2 m into stockpiles; load and haul to final rehabilitation location required or respreading where necessary."},null,null,0,9.2200000000000006,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P162,'Cost Schedule'!$B:$F,2,FALSE)","v":"Growth media supplementation with manure"},"Y",null,{"$f":"VLOOKUP($P162,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P162,'Cost Schedule'!$B:$F,4,FALSE)","v":747.5},null,{"$f":"IF($E162=\"Y\",IF(I162=0,F162*H162,F162*I162),\"\")","v":0},{"$f":"IF(I162<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P162,'Cost Schedule'!$B:$F,5,FALSE)","v":"Addition of manure to improve soil quality."},null,null,0,9.23,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P163,'Cost Schedule'!$B:$F,2,FALSE)","v":"Utilise biotic soil media - organic topsoil alternative"},"Y",null,{"$f":"VLOOKUP($P163,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P163,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,0,"",{"$f":"VLOOKUP($P163,'Cost Schedule'!$B:$F,5,FALSE)","v":"Material that can be applied as an alternative to spreading topsoil prior to hydromulching."},null,null,0,"9.24a",null,"Y"]
[null,null,{"$f":"C140&\" Subtotal\"","v":"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J140:J163)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Water Management",{"$f":"VLOOKUP($P165,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clean water dams to be retained after decommissioning – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P165,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P165,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E165=\"Y\",IF(I165=0,F165*H165,F165*I165),\"\")","v":0},{"$f":"IF(I165<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P165,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) @ ~$200 per hour and pasture grass."},null,null,{"$f":"IF(I165=\"\",0,1)","v":0},"10.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P166,'Cost Schedule'!$B:$F,2,FALSE)","v":"Large clean water dams (i.e. ≥ 2 ha) to be retained after mine closure – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P166,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P166,'Cost Schedule'!$B:$F,4,FALSE)","v":10500},null,{"$f":"IF($E166=\"Y\",IF(I166=0,F166*H166,F166*I166),\"\")","v":0},{"$f":"IF(I166<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P166,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) + pasture grass."},null,null,{"$f":"IF(I166=\"\",0,1)","v":0},"10.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P167,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove sediments from the floor of the dam to enable it to be converted into clean water structure (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P167,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P167,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E167=\"Y\",IF(I167=\"\",IF($H167=\"Select from List\",\"\",IF(I167=0,F167*H167,\"\")),F167*I167),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P167,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of contaminated sediment requiring removal using an excavator, truck and dozer to clean out the dam."},null,null,{"$f":"IF(I167=\"\",0,1)","v":0},{"$f":"IF(Q167=1,\"10.04-\",IF(Q167=2,\"10.04a\",IF(Q167=3,\"10.04b\",IF(Q167=4,\"10.04c\",IF(Q167=5,\"10.04d\",\"10.04-\")))))","v":"10.04-"},{"$f":"VLOOKUP(K167,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I167<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R167","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P169,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of evaporation fans and/or other water transfer and management infrastructure"},"Y",null,{"$f":"VLOOKUP($P169,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P169,'Cost Schedule'!$B:$F,4,FALSE)","v":25000},null,{"$f":"IF($E169=\"Y\",IF(I169=0,F169*H169,F169*I169),\"\")","v":0},{"$f":"IF(I169<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P169,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for removal of water management infrastructure."},null,null,{"$f":"IF(I169=\"\",0,1)","v":0},10.050000000000001,null,"Y"]
[null,null,{"$f":"C165&\" Subtotal\"","v":"Water Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J165:J169)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Maintenance of Rehabilitated Areas",{"$f":"VLOOKUP($P171,'Cost Schedule'!$B:$F,2,FALSE)","v":"Maintenance of areas that have been shaped and seeded and revegetation has been 'successful'"},"Y",null,{"$f":"VLOOKUP($P171,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P171,'Cost Schedule'!$B:$F,4,FALSE)","v":925},null,{"$f":"IF($E171=\"Y\",IF(I171=0,F171*H171,F171*I171),\"\")","v":0},{"$f":"IF(I171<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P171,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rehabilitation maintenance might include re-seeding, watering, fertilising, minor re-shaping, erosion control, inspections/audits - does not include major repair works."},null,null,{"$f":"IF(I171=\"\",0,1)","v":0},12.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P172,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - minor"},"Y",null,{"$f":"VLOOKUP($P172,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P172,'Cost Schedule'!$B:$F,4,FALSE)","v":1200},null,{"$f":"IF($E172=\"Y\",IF(I172=0,F172*H172,F172*I172),\"\")","v":0},{"$f":"IF(I172<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P172,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring minor repair - rills, minor growth media replacement."},null,null,{"$f":"IF(I172=\"\",0,1)","v":0},12.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P173,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - moderate"},"Y",null,{"$f":"VLOOKUP($P173,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P173,'Cost Schedule'!$B:$F,4,FALSE)","v":1700},null,{"$f":"IF($E173=\"Y\",IF(I173=0,F173*H173,F173*I173),\"\")","v":0},{"$f":"IF(I173<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P173,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring moderate repair - rills, significant growth media replacement."},null,null,{"$f":"IF(I173=\"\",0,1)","v":0},12.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P174,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - major"},"Y",null,{"$f":"VLOOKUP($P174,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P174,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E174=\"Y\",IF(I174=0,F174*H174,F174*I174),\"\")","v":0},{"$f":"IF(I174<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P174,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring major repair - rills, gullies, growth media replacement, some level of additional surface water management."},null,null,{"$f":"IF(I174=\"\",0,1)","v":0},12.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P175,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - total failure of landform"},"Y",null,{"$f":"VLOOKUP($P175,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P175,'Cost Schedule'!$B:$F,4,FALSE)","v":40000},null,{"$f":"IF($E175=\"Y\",IF(I175=0,F175*H175,F175*I175),\"\")","v":0},{"$f":"IF(I175<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P175,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas that require extensive rehabilitation repair - re-design and re-construction of landform."},null,null,{"$f":"IF(I175=\"\",0,1)","v":0},12.09,null,"Y"]
[null,null,{"$f":"C171&\" Subtotal\"","v":"Maintenance of Rehabilitated Areas Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J171:J175)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Items","Other 1 <insert>","N",null,null,"This is ",null,{"$f":"IF($E177=\"Y\",IF(I177=0,F177*H177,F177*I177),\"\")","v":""},{"$f":"IF(I177<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I177=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 2 <insert>","N",null,null,"deliberately ",null,{"$f":"IF($E178=\"Y\",IF(I178=0,F178*H178,F178*I178),\"\")","v":""},{"$f":"IF(I178<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I178=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 3 <insert>","N",null,null,"left blank ",null,{"$f":"IF($E179=\"Y\",IF(I179=0,F179*H179,F179*I179),\"\")","v":""},{"$f":"IF(I179<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I179=\"\",0,1)","v":0},null,null,"N"]
[null,null,{"$f":"C177&\" Subtotal\"","v":"Additional Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J177:J179)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"TXRESULT","Total Cost for Infrastructure Domain",null,null,null,null,null,{"$f":"SUM(J77,J81,J107,J119,J128,J139,J164,J170,J176,J180)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Open Cut Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Domain 2a: Tailings & Rejects",null,{"$f":"D286","v":"Total Cost for Tailings & Rejects Domain"},null,null,null,null,null,null,{"$f":"J286","v":0},null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Assumptions: Record any relevant assumptions to this domain below:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Key Rehabilitation Area Data for Domain",null,"Enter data below manually",null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Landform Establishment:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Growth Media Development:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Ecosystem Establishment:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,"Chg","Link","List","Y"]
[null,null,"Contaminated Materials",{"$f":"VLOOKUP($P196,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake a preliminary site investigation (Phase 1). This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple studies may be required."},"Y",null,{"$f":"VLOOKUP($P196,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P196,'Cost Schedule'!$B:$F,4,FALSE)","v":15000},null,{"$f":"IF($E196=\"Y\",IF(I196=0,F196*H196,F196*I196),\"\")","v":0},{"$f":"IF(I196<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P196,'Cost Schedule'!$B:$F,5,FALSE)","v":"The preliminary investigation would include at minimum a desktop assessment of the area and site history, incidents, etc. as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 1 assessment (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nA cluster may include:\n- Mine infrastructure (i.e., fuel / chemical store, workshop, vehicle wash-down, sewage treatment etc.)\n- Processing plants (i.e., ore and product storage, mine waste storage and disposal, rail load-out etc.)\n- Remote pit-top facilities (i.e., vehicle re-fuel, sewage treatment, secondary workshop, chemical storage etc.)"},null,null,{"$f":"IF(I196=\"\",0,1)","v":0},"3.01a",null,{"$f":"E196","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P197,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake an intrusive site investigation on sites with small footprints to investigate e.g. ≤15 ha. This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple intrusive investigations should be included."},"Y",null,{"$f":"VLOOKUP($P197,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P197,'Cost Schedule'!$B:$F,4,FALSE)","v":44000},null,0,"",{"$f":"VLOOKUP($P197,'Cost Schedule'!$B:$F,5,FALSE)","v":"The intrusive investigation would include at minimum a site walkover and field sampling as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 2 intrusive investigation (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nNote: An intrusive investigation is not required for all contaminated areas and should be applied considering the rehabilitation program, site history, location, etc.\nA cluster area where it is highly anticipated that contamination has occurred (i.e., underground tanks / pipes that are known to have leaked, chemical stores with earthen bunds, around ineffective oil/water separators etc.) and further field work is required involving intrusive investigation.\nAssumes site is easily accessible and a small area e.g. ~10-15 ha requires investigation and testing (test pits, boreholes, etc.) based on Sampling and Analysis Quality Plan.  Includes SAQP, fieldwork, sampling and analysis."},null,null,0,"3.01b",null,{"$f":"E197","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P198,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake an intrusive site investigation on sites with large footprints to investigate e.g. >15 ha. This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple intrusive investigations should be included."},"Y",null,{"$f":"VLOOKUP($P198,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P198,'Cost Schedule'!$B:$F,4,FALSE)","v":106000},null,0,"",{"$f":"VLOOKUP($P198,'Cost Schedule'!$B:$F,5,FALSE)","v":"The intrusive investigation would include at minimum a site walkover and field sampling as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 2 intrusive investigation (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nNote: An intrusive investigation is not required for all contaminated areas and should be applied considering the rehabilitation program, site history, location, etc.\nA cluster area where it is highly anticipated that contamination has occurred (i.e., underground tanks / pipes that are known to have leaked, chemical stores with earthen bunds, around ineffective oil/water separators etc.) and further field work is required involving intrusive investigation.\nAssume site has a history of contamination and/or a large area >15 ha requires investigation and testing (test pits, boreholes, etc.) based on Sampling and Analysis Quality Plan.    Includes SAQP, fieldwork, sampling and analysis."},null,null,0,"3.01c",null,{"$f":"E198","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P199,'Cost Schedule'!$B:$F,2,FALSE)","v":"Develop a Remediation Action Plan on sites with small footprints based on outcomes of intrusive investigation including strategies to address contamination exceedances"},"Y",null,{"$f":"VLOOKUP($P199,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P199,'Cost Schedule'!$B:$F,4,FALSE)","v":35000},null,0,"",{"$f":"VLOOKUP($P199,'Cost Schedule'!$B:$F,5,FALSE)","v":"Develop remediation plan for approval including designs and detailed costs.  Costs may increase if detailed designs required for construction."},null,null,0,"3.01d",null,{"$f":"E199","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P200,'Cost Schedule'!$B:$F,2,FALSE)","v":"Develop a Remediation Action Plan on sites with large footprints based on outcomes of intrusive investigation including strategies to address contamination exceedances"},"N",null,{"$f":"VLOOKUP($P200,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P200,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,"","",{"$f":"VLOOKUP($P200,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes complex site; detailed design drawings required for cover."},null,null,0,"3.01e",null,{"$f":"E200","v":"N"}]
[null,null,null,{"$f":"VLOOKUP($P201,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of contaminated water from tanks, bunded areas and sumps"},"Y",null,{"$f":"VLOOKUP($P201,'Cost Schedule'!$B:$F,3,FALSE)","v":"L"},{"$f":"VLOOKUP($P201,'Cost Schedule'!$B:$F,4,FALSE)","v":0.35},null,0,"",{"$f":"VLOOKUP($P201,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost for recent sump clean-up from resource activity - requires specialists to treat."},null,null,0,3.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P202,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove material (carbonaceous / metalliferous spillage or otherwise) from footprint of the process facility (leach pads) / stockpile area (ROM product) / roads and dump in a void on-site (Select Haul Distance from list)"},"Y",null,"m3",{"$f":"VLOOKUP($P202,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E202=\"Y\",IF(I202=\"\",IF($H202=\"Select from List\",\"\",IF(I202=0,F202*H202,\"\")),F202*I202),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P202,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes scraping and removal of the volume of carbonaceous material using dozer, grader etc. to make safe an area and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q202=1,\"3.03-\",IF(Q202=2,\"3.03a\",IF(Q202=3,\"3.03b\",IF(Q202=4,\"3.03c\",IF(Q202=5,\"3.03d\",\"3.03a\")))))","v":"3.03-"},{"$f":"VLOOKUP(K202,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I202<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R202","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P204,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and dispose of Hazardous classified contaminated material off site to a licensed landfill.  Assumes cartage to a licensed landfill."},"Y",null,{"$f":"VLOOKUP($P204,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P204,'Cost Schedule'!$B:$F,4,FALSE)","v":800},null,{"$f":"IF($E204=\"Y\",IF(I204=0,F204*H204,F204*I204),\"\")","v":0},{"$f":"IF(I204<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P204,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,{"$f":"IF(I204=\"\",0,1)","v":0},"3.04a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P205,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and disposal of Restricted classified contaminated material off site to a licensed landfill.  Add $50/m3 for cartage from regional areas"},"Y",null,{"$f":"VLOOKUP($P205,'Cost Schedule'!$B:$F,3,FALSE)","v":"m4"},{"$f":"VLOOKUP($P205,'Cost Schedule'!$B:$F,4,FALSE)","v":660},null,{"$f":"IF($E205=\"Y\",IF(I205=0,F205*H205,F205*I205),\"\")","v":0},{"$f":"IF(I205<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P205,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,0,"3.04b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P206,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and disposal of Low Level contaminated material off site to a licensed landfill.  Add $50/m3 for cartage to regional landfill"},"Y",null,{"$f":"VLOOKUP($P206,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P206,'Cost Schedule'!$B:$F,4,FALSE)","v":220},null,0,{"$f":"IF(I206<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P206,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,0,3.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P207,'Cost Schedule'!$B:$F,2,FALSE)","v":"Onsite remediation of hydrocarbon contaminated soils manual land farming (Select Volume from List)"},"Y",null,{"$f":"VLOOKUP($P207,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P207,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E207=\"Y\",IF(I207=\"\",IF($H207=\"Select from List\",\"\",IF(I207=0,F207*H207,\"\")),F207*I207),\"\")","v":""},"Select Volume Here",{"$f":"VLOOKUP($P207,'Cost Schedule'!$B:$F,5,FALSE)","v":"Spreading of contaminated soils on a prepared surface and stimulation of aerobic microbial activity within the soils through aeration and/or the addition of minerals, nutrients and moisture to promote the aerobic degradation of organic chemicals - time frame of up to 24 months."},null,null,{"$f":"IF(I209=\"\",0,1)","v":0},{"$f":"IF(Q207=1,\"3.06-\",IF(Q207=2,\"3.06a\",IF(Q207=3,\"3.06b\",IF(Q207=4,\"3.06c\",IF(Q207=5,\"3.06d\",\"3.06\")))))","v":"3.06-"},{"$f":"VLOOKUP(K207,Select_Volume_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,{"$f":"VLOOKUP($P208,'Cost Schedule'!$B:$F,4,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(I207<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P208,'Cost Schedule'!$B:$F,5,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"R207","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P209,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation of cement stabilisation plant and equipment for hydrocarbon (i.e., PAH, long chain hydrocarbons, etc.) contaminated soil treatment"},"Y",null,{"$f":"VLOOKUP($P209,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P209,'Cost Schedule'!$B:$F,4,FALSE)","v":150000},null,0,{"$f":"IF(I209<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P209,'Cost Schedule'!$B:$F,5,FALSE)","v":"Required if treatment of hydrocarbon contamination is required to be fast tracked."},null,null,0,3.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P210,'Cost Schedule'!$B:$F,2,FALSE)","v":"On-site remediation of hydrocarbon contaminated soils - using a mobile treatment unit"},"Y",null,{"$f":"VLOOKUP($P210,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P210,'Cost Schedule'!$B:$F,4,FALSE)","v":165},null,0,"",{"$f":"VLOOKUP($P210,'Cost Schedule'!$B:$F,5,FALSE)","v":"Additional cost as the treatment process is fast tracked."},null,null,0,3.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P211,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and dispose of asbestos (<750 m2)"},"Y",null,{"$f":"VLOOKUP($P211,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P211,'Cost Schedule'!$B:$F,4,FALSE)","v":50},null,0,"",{"$f":"VLOOKUP($P211,'Cost Schedule'!$B:$F,5,FALSE)","v":"Where an assessment/estimation has been made to confirm the volume of asbestos to be removed."},null,null,0,3.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P212,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and dispose of asbestos (>750 m2)"},"Y",null,{"$f":"VLOOKUP($P212,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P212,'Cost Schedule'!$B:$F,4,FALSE)","v":40},null,0,"",{"$f":"VLOOKUP($P212,'Cost Schedule'!$B:$F,5,FALSE)","v":"Where an assessment/estimation has been made to confirm the volume of asbestos to be removed."},null,null,0,3.1,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P213,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill - fees (asbestos)"},"Y",null,{"$f":"VLOOKUP($P213,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P213,'Cost Schedule'!$B:$F,4,FALSE)","v":290},null,0,"",{"$f":"VLOOKUP($P213,'Cost Schedule'!$B:$F,5,FALSE)","v":"Landfill fees to regional landfill."},null,null,0,3.11,null,"Y"]
[null,null,{"$f":"C196&\" Subtotal\"","v":"Contaminated Materials Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J196:J213)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Roads and Tracks",{"$f":"VLOOKUP($P215,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – minor works including deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P215,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P215,'Cost Schedule'!$B:$F,4,FALSE)","v":1040},null,{"$f":"IF($E215=\"Y\",IF(I215=0,F215*H215,F215*I215),\"\")","v":0},{"$f":"IF(I215<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P215,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ~6 m road width - 16H Grader."},null,null,{"$f":"IF(I215=\"\",0,1)","v":0},5.01,null,{"$f":"E215","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P216,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / access  tracks / vehicle park-up areas with windrows and/or small earthen bunds – minor earthworks and deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P216,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P216,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,0,"",{"$f":"VLOOKUP($P216,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - no seed"},null,null,0,5.0199999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P217,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P217,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P217,'Cost Schedule'!$B:$F,4,FALSE)","v":3700},null,0,"",{"$f":"VLOOKUP($P217,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P218,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P218,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P218,'Cost Schedule'!$B:$F,4,FALSE)","v":4485},null,0,"",{"$f":"VLOOKUP($P218,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P219,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P219,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P219,'Cost Schedule'!$B:$F,4,FALSE)","v":4870},null,0,"",{"$f":"VLOOKUP($P219,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P220,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P220,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P220,'Cost Schedule'!$B:$F,4,FALSE)","v":7025},null,0,"",{"$f":"VLOOKUP($P220,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.0599999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P221,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove stabilised material (blue metal, aggregate etc.) from roadways and disposal on-site/locally (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P221,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P221,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E221=\"Y\",IF(I221=\"\",IF($H221=\"Select from List\",\"\",IF(I221=0,F221*H221,\"\")),F221*I221),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P221,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the scraping and removal of the volume of stabilised material from the road, laydown or other surface using an excavator, dozer and grader to enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q221=1,\"5.07-\",IF(Q221=2,\"5.07a\",IF(Q221=3,\"5.07b\",IF(Q221=4,\"5.07c\",IF(Q221=5,\"5.07d\",\"5.07\")))))","v":"5.07-"},{"$f":"VLOOKUP(K221,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,{"$f":"VLOOKUP($P222,'Cost Schedule'!$B:$F,3,FALSE)","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(I221<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R221","v":"Y"}]
[null,null,{"$f":"C224&\" Subtotal\"","v":"Earthworks / Structural Works (Landform Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J215:J222)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Earthworks / Structural Works (Landform Establishment)",{"$f":"VLOOKUP($P224,'Cost Schedule'!$B:$F,2,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit – Select Push Length"},"Y",null,"m3",{"$f":"VLOOKUP($P224,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E224=\"Y\",IF(I224=\"\",IF($H224=\"Select from List\",\"\",IF(I224=0,F224*H224,\"\")),F224*I224),\"\")","v":""},"Select Push Length Here",{"$f":"VLOOKUP($P224,'Cost Schedule'!$B:$F,5,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit"},null,null,0,{"$f":"IF(Q224=1,\"7.01-\",IF(Q224=2,\"7.01a\",IF(Q224=3,\"7.01b\",IF(Q224=4,\"7.01c\",IF(Q224=5,\"7.01d\",\"7.01-\")))))","v":"7.01-"},{"$f":"VLOOKUP(K224,Select_Push_Length_Index,2,FALSE)","v":1},{"$f":"E224","v":"Y"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I224<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R224","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P226,'Cost Schedule'!$B:$F,2,FALSE)","v":"Minor reshaping and pushing"},"Y",null,{"$f":"VLOOKUP($P226,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P226,'Cost Schedule'!$B:$F,4,FALSE)","v":3900},null,{"$f":"IF($E226=\"Y\",IF(I226=0,F226*H226,F226*I226),\"\")","v":0},{"$f":"IF(I226<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P226,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation)."},null,null,{"$f":"IF(I226=\"\",0,1)","v":0},7.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P227,'Cost Schedule'!$B:$F,2,FALSE)","v":"Fill dams, voids etc. - Source local material, cart and spread to cap or backfill, cap thickness determined by approval / permit (Select Haul Distance from List)"},"y",null,"m3",{"$f":"VLOOKUP($P227,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E227=\"Y\",IF(I227=\"\",IF($H227=\"Select from List\",\"\",IF(I227=0,F227*H227,\"\")),F227*I227),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P227,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of material requiring backfill using an excavator and scraper to fill the void and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q227=1,\"9.02-\",IF(Q227=2,\"9.02a\",IF(Q227=3,\"9.02b\",IF(Q227=4,\"9.02c\",IF(Q227=5,\"9.02d\",\"7.01-\")))))","v":"9.02-"},{"$f":"VLOOKUP(K227,Select_Haul_Distance_Index,2,FALSE)","v":1},"y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I227<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R227","v":"y"}]
[null,null,null,{"$f":"VLOOKUP($P229,'Cost Schedule'!$B:$F,2,FALSE)","v":"Trim, rock rake & deep rip (includes levelling / landscaping and rip in 1 direction)"},"Y",null,{"$f":"VLOOKUP($P229,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P229,'Cost Schedule'!$B:$F,4,FALSE)","v":1130},null,{"$f":"IF($E229=\"Y\",IF(I229=0,F229*H229,F229*I229),\"\")","v":0},{"$f":"IF(I229<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P229,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertaken using D10 dozer and 16M grader."},null,null,{"$f":"IF(I229=\"\",0,1)","v":0},9.0399999999999991,null,{"$f":"E229","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P230,'Cost Schedule'!$B:$F,2,FALSE)","v":"Structural works, banks, waterways - contour banks, drainage channels and other soil conservation measures"},"Y",null,{"$f":"VLOOKUP($P230,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P230,'Cost Schedule'!$B:$F,4,FALSE)","v":1600},null,0,{"$f":"IF(I230<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P230,'Cost Schedule'!$B:$F,5,FALSE)","v":"Combination of dozer and excavator work plus grader for ~4 hours each per ha."},null,null,{"$f":"IF(I230=\"\",0,1)","v":0},7.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P231,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construction of spine drains / drop structures and/or stabilising water course entry points - required for large catchments"},"Y",null,{"$f":"VLOOKUP($P231,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P231,'Cost Schedule'!$B:$F,4,FALSE)","v":27},null,0,{"$f":"IF(I231<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P231,'Cost Schedule'!$B:$F,5,FALSE)","v":"Installation of on-site rock material (rip-rap) where managing water run-off from disturbed land and/or upon entry to water courses - prevents erosion of gully head (assumes competent material is locally available). If required to be sourced off site, assume an additional $20/m2."},null,null,{"$f":"IF(I231=\"\",0,1)","v":0},7.04,null,"Y"]
[null,null,{"$f":"C224&\" Subtotal\"","v":"Earthworks / Structural Works (Landform Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J224:J231)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Mine Waste",{"$f":"VLOOKUP($P233,'Cost Schedule'!$B:$F,2,FALSE)","v":"Ideal Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with little chemical reactivity (no to low risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or low to moderate propensity for spontaneous combustion) and good physical properties (not significantly  hydrophilic, shear strength does not limit equipment choice, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P233,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P233,'Cost Schedule'!$B:$F,4,FALSE)","v":82000},null,{"$f":"IF($E233=\"Y\",IF(I233=0,F233*H233,F233*I233),\"\")","v":0},{"$f":"IF(I233<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P233,'Cost Schedule'!$B:$F,5,FALSE)","v":"This includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume material with the appropriate chemical and physical properties. This rate assumes suitable capping material is available on site within 10 km, and an average cap thickness of approximately 0.5 m to 1 mand 0.15 m - 0.2 m growth media (assume at least 1 m thick cover required for carbonaceous material covers). Water quality from runoff, seepage etc. meets site-specific environment water quality values.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,null,8.01,null,{"$f":"E233","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P234,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P234,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P234,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E234=\"Y\",IF(I234=0,F234*0,F234*I234),\"\")","v":0},"",{"$f":"VLOOKUP($P234,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,null,"8.01a",null,{"$f":"E234","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P235,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P235,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P235,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E235=\"Y\",IF(I235=0,F235*0,F235*I235),\"\")","v":0},"",{"$f":"VLOOKUP($P235,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,null,"8.01b",null,{"$f":"E235","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P236,'Cost Schedule'!$B:$F,2,FALSE)","v":"Efficient Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with moderate chemical reactivity (low to medium risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or low to moderate propensity for spontaneous combustion) and moderate physical properties (not significantly  hydrophilic, shear strength limits equipment choice somewhat, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P236,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P236,'Cost Schedule'!$B:$F,4,FALSE)","v":146500},null,0,"",{"$f":"VLOOKUP($P236,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume of material to cap / cover facilities where the tailings or rejects base is at a strength that enables economically efficient construction methods with small plant. This rate assumes suitable capping material is available on site within 10 km, and an average cap thickness ranging from >1 m to 2 m thickness constructed in 1 m layers + growth media up to 0.2 m depth.\nThis may require additional materials (such as capillary breaks, geofabric, etc.) - use alternate rate cells below, specific material types (e.g. acid neutralising / consuming materials, competent rock etc.) , and associated activities (i.e., load / haul / place / crush / screen / borrow etc.).\nCosts for haulage of specialised/additional materials must be added separately if required.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,{"$f":"IF(I236=\"\",0,1)","v":0},8.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P237,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P237,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P237,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E237=\"Y\",IF(I237=0,F237*0,F237*I237),\"\")","v":0},"",{"$f":"VLOOKUP($P237,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,{"$f":"IF(I237=\"\",0,1)","v":0},"8.02a",null,{"$f":"E237","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P238,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P238,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P238,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E238=\"Y\",IF(I238=0,F238*0,F238*I238),\"\")","v":0},"",{"$f":"VLOOKUP($P238,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,{"$f":"IF(I238=\"\",0,1)","v":0},"8.02b",null,{"$f":"E238","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P239,'Cost Schedule'!$B:$F,2,FALSE)","v":"Adverse Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with moderate chemical reactivity (medium to high risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or moderate to high propensity for spontaneous combustion) and moderate physical properties (not significantly  hydrophilic, shear strength limits equipment choice somewhat, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P239,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P239,'Cost Schedule'!$B:$F,4,FALSE)","v":313000},null,0,"",{"$f":"VLOOKUP($P239,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume of material to cap / cover facilities of high geochemical risk, and / or low shear strength that prohibits economically efficient construction methods.  This rate assumes suitable capping material/s are available on site within 10 km, and an average cap thickness of approximately >2 m + growth media up to 0.2 m depth.\nThis may require additional materials (i.e., capillary breaks, geofabric, etc.), specific material types (e.g. acid neutralising / consuming materials, competent rock etc.), and associated activities (i.e., load / haul / place / crush / screen / borrow etc.).\nCosts for haulage of specialised materials must be added separately if required.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,{"$f":"IF(I239=\"\",0,1)","v":0},8.0299999999999994,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P240,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P240,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P240,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E240=\"Y\",IF(I240=0,F240*0,F240*I240),\"\")","v":0},"",{"$f":"VLOOKUP($P240,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,{"$f":"IF(I240=\"\",0,1)","v":0},"8.03a",null,{"$f":"E240","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P241,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P241,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P241,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E241=\"Y\",IF(I241=0,F241*0,F241*I241),\"\")","v":0},"",{"$f":"VLOOKUP($P241,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P242,'Cost Schedule'!$B:$F,2,FALSE)","v":"Difficult Tailings Capping- reshaping, capping / sealing of weak or soft surfaced tailings facility with poor physical properties (significantly  hydrophilic, low shear strength limits equipment choice greatly, artificial strengthening required) OR visible adverse impacts on legacy sites from chemical reactivity over lengthy exposure prior to rehabilitation"},"Y",null,{"$f":"VLOOKUP($P242,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P242,'Cost Schedule'!$B:$F,4,FALSE)","v":843000},null,{"$f":"IF($E242=\"Y\",IF(I242=0,F242*H242,F242*I242),\"\")","v":0},"",{"$f":"VLOOKUP($P242,'Cost Schedule'!$B:$F,5,FALSE)","v":"This option is typically driven by time constraints and/or when tailings properties significantly restrict adequate desiccation, resulting in  a tailings shear strength that is very weak excluding access by conventional small plant.\nSmall equipment used for rehabilitation.\nThis excludes any additional material required to form the final landform profile in addition to this cap.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,0,8.0399999999999991,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P243,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P243,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P243,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E243=\"Y\",IF(I243=0,F243*0,F243*I243),\"\")","v":0},"",{"$f":"VLOOKUP($P243,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.04a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P244,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P244,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P244,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E244=\"Y\",IF(I244=0,F244*0,F244*I244),\"\")","v":0},"",{"$f":"VLOOKUP($P244,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.04b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P245,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage soil / weathered rock / sediment e.g. capping/covers, removal of contamination, etc.  (Select Haul Distance from List)"},"Y",null,{"$f":"VLOOKUP($P245,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P245,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E245=\"Y\",IF(I245=0,IF($H245=\"Select from List\",\"\",IF(I245=0,F245*H245,\"\")),F245*I245),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P245,'Cost Schedule'!$B:$F,5,FALSE)","v":"Capping/cover material available within 50 km round trip e.g. waste / overburden dumps, borrow areas, etc."},null,null,0,{"$f":"IF(Q245=1,\"8.05-\",IF(Q245=2,\"8.05a\",IF(Q245=3,\"8.05b\",IF(Q245=4,\"8.05c\",IF(Q245=5,\"8.05d\",\"8.05\")))))","v":"8.05-"},{"$f":"VLOOKUP(K245,Select_Haul_Dist_805_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I245<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,{"$f":"C233&\" Subtotal\"","v":"Mine Waste Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J233:J245)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment)",{"$f":"VLOOKUP($P248,'Cost Schedule'!$B:$F,2,FALSE)","v":"Source, cart and spread growth media (Select Haul Distance from List)"},"y",null,"m3",{"$f":"VLOOKUP($P248,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E248=\"Y\",IF(I248=\"\",IF($H248=\"Select from List\",\"\",IF(I248=0,F248*H248,\"\")),F248*I248),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P248,'Cost Schedule'!$B:$F,5,FALSE)","v":"If topsoil is not available on-site, then Virgin Excavated Natural Material (VENM) may need to be externally sourced."},null,null,0,{"$f":"IF(Q248=1,\"9.01-\",IF(Q248=2,\"9.01a\",IF(Q248=3,\"9.01b\",IF(Q248=4,\"9.01c\",IF(Q248=5,\"9.01d\",\"7.01-\")))))","v":"9.01-"},{"$f":"VLOOKUP(K248,Select_Haul_Distance_Index,2,FALSE)","v":1},"y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I248<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R248","v":"y"}]
[null,null,null,{"$f":"VLOOKUP($P250,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (pasture grass species)"},"Y",null,{"$f":"VLOOKUP($P250,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P250,'Cost Schedule'!$B:$F,4,FALSE)","v":1875},null,{"$f":"IF($E250=\"Y\",IF(I250=0,F250*H250,F250*I250),\"\")","v":0},{"$f":"IF(I250<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P250,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,{"$f":"IF(I250=\"\",0,1)","v":0},9.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P251,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (tree or native grass species)"},"Y",null,{"$f":"VLOOKUP($P251,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P251,'Cost Schedule'!$B:$F,4,FALSE)","v":4135},null,{"$f":"IF($E251=\"Y\",IF(I251=0,F251*H251,F251*I251),\"\")","v":0},"",{"$f":"VLOOKUP($P251,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P252,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with native seed"},"Y",null,{"$f":"VLOOKUP($P252,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P252,'Cost Schedule'!$B:$F,4,FALSE)","v":1.9},null,0,"",{"$f":"VLOOKUP($P252,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Native seed +$1.00"},null,null,0,"9.10a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P253,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with pasture seed"},"Y",null,{"$f":"VLOOKUP($P253,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P253,'Cost Schedule'!$B:$F,4,FALSE)","v":0.43},null,{"$f":"IF($E253=\"Y\",IF(I253=0,F253*H253,F253*I253),\"\")","v":0},{"$f":"IF(I253<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P253,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Pasture seed +$0.10"},null,null,0,"9.10b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P254,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - base grade or standard for flat areas that can be irrigated by water cart"},"Y",null,{"$f":"VLOOKUP($P254,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P254,'Cost Schedule'!$B:$F,4,FALSE)","v":0.8},null,{"$f":"IF($E254=\"Y\",IF(I254=0,F254*H254,F254*I254),\"\")","v":0},{"$f":"IF(I254<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P254,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on flat areas with a gradient of less than 4:1, and where irrigation from water cart may be possible.  Industry standard application rate of 2500kg/ha.  Product will last short term (less than 3 months) and vegetation is required to grow ASAP for stability.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P255,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - bonded fibre matrix grade for steep areas to stabilise up to 12 months"},"Y",null,{"$f":"VLOOKUP($P255,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P255,'Cost Schedule'!$B:$F,4,FALSE)","v":1.8},null,{"$f":"IF($E255=\"Y\",IF(I255=0,F255*H255,F255*I255),\"\")","v":0},{"$f":"IF(I255<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P255,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on steep areas where stabilisation is required for up to 12 months. Application rate of ~3500kg/ha.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P256,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - high performance flexible growth medium grade "},"Y",null,{"$f":"VLOOKUP($P256,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P256,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,{"$f":"IF($E256=\"Y\",IF(I256=0,F256*H256,F256*I256),\"\")","v":0},{"$f":"IF(I256<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P256,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on extreme slopes where stabilisation is required for up to 18 months. Application rate of ~4,000kg/ha minimum.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P257,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (pasture)"},"Y",null,{"$f":"VLOOKUP($P257,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P257,'Cost Schedule'!$B:$F,4,FALSE)","v":420},null,0,"",{"$f":"VLOOKUP($P257,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 250 kg / ha. These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.11,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P258,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (trees)"},"Y",null,{"$f":"VLOOKUP($P258,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P258,'Cost Schedule'!$B:$F,4,FALSE)","v":140},null,0,"",{"$f":"VLOOKUP($P258,'Cost Schedule'!$B:$F,5,FALSE)","v":"These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.1199999999999992,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P259,'Cost Schedule'!$B:$F,2,FALSE)","v":"Spoil amelioration (adding lime / gypsum etc.)"},"Y",null,{"$f":"VLOOKUP($P259,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P259,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,0,"",{"$f":"VLOOKUP($P259,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 2.5 t / ha as an average application rate."},null,null,0,9.1300000000000008,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P260,'Cost Schedule'!$B:$F,2,FALSE)","v":"growth media amelioration with biosolids"},"Y",null,{"$f":"VLOOKUP($P260,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P260,'Cost Schedule'!$B:$F,4,FALSE)","v":1015},null,0,"",{"$f":"VLOOKUP($P260,'Cost Schedule'!$B:$F,5,FALSE)","v":"Recent experience with agronomy projects."},null,null,0,9.14,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P261,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct no-climb stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P261,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P261,'Cost Schedule'!$B:$F,4,FALSE)","v":22},null,0,"",{"$f":"VLOOKUP($P261,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for no-climb stock fencing."},null,null,0,9.16,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P262,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct standard stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P262,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P262,'Cost Schedule'!$B:$F,4,FALSE)","v":13},null,0,"",{"$f":"VLOOKUP($P262,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for standard stock fencing."},null,null,0,9.17,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P263,'Cost Schedule'!$B:$F,2,FALSE)","v":"Purchase and erect warning signs"},"Y",null,{"$f":"VLOOKUP($P263,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P263,'Cost Schedule'!$B:$F,4,FALSE)","v":250},null,0,"",{"$f":"VLOOKUP($P263,'Cost Schedule'!$B:$F,5,FALSE)","v":"Compliance with AS 1319-1994 - Safety signs for the occupational environment - installed every 25 m."},null,null,0,9.18,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P264,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources virgin excavated natural material (VENM) for growth media."},"Y",null,{"$f":"VLOOKUP($P264,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P264,'Cost Schedule'!$B:$F,4,FALSE)","v":80.8},null,0,"",{"$f":"VLOOKUP($P264,'Cost Schedule'!$B:$F,5,FALSE)","v":"D7 to spread material at $205/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $70/m3 for imported fill material."},null,null,0,9.19,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P265,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources a combination of virgin excavated natural material (VENM) and spoil from large excavation for filing voids and/or capping etc."},"Y",null,{"$f":"VLOOKUP($P265,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P265,'Cost Schedule'!$B:$F,4,FALSE)","v":72.5},null,{"$f":"IF($E265=\"Y\",IF(I265=0,F265*H265,F265*I265),\"\")","v":0},{"$f":"IF(I265<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P265,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 push into void at $270/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $60/m3 for imported fill material."},null,null,0,9.1999999999999993,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P266,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clearing and grubbing of trees and vegetation"},"Y",null,{"$f":"VLOOKUP($P266,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P266,'Cost Schedule'!$B:$F,4,FALSE)","v":4730},null,{"$f":"IF($E266=\"Y\",IF(I266=0,F266*H266,F266*I266),\"\")","v":0},{"$f":"IF(I266<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P266,'Cost Schedule'!$B:$F,5,FALSE)","v":"Clearing and grubbing of light vegetation growth e.g. regrowth"},null,null,0,9.2100000000000009,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P267,'Cost Schedule'!$B:$F,2,FALSE)","v":"Topsoil stripping"},"Y",null,{"$f":"VLOOKUP($P267,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P267,'Cost Schedule'!$B:$F,4,FALSE)","v":4.8624999999999998},null,{"$f":"IF($E267=\"Y\",IF(I267=0,F267*H267,F267*I267),\"\")","v":0},{"$f":"IF(I267<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P267,'Cost Schedule'!$B:$F,5,FALSE)","v":"Stripping or topsoil at an approximate depth of 0.2 m into stockpiles; load and haul to final rehabilitation location required or respreading where necessary."},null,null,0,9.2200000000000006,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P268,'Cost Schedule'!$B:$F,2,FALSE)","v":"Growth media supplementation with manure"},"Y",null,{"$f":"VLOOKUP($P268,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P268,'Cost Schedule'!$B:$F,4,FALSE)","v":747.5},null,{"$f":"IF($E268=\"Y\",IF(I268=0,F268*H268,F268*I268),\"\")","v":0},{"$f":"IF(I268<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P268,'Cost Schedule'!$B:$F,5,FALSE)","v":"Addition of manure to improve soil quality."},null,null,0,9.23,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P269,'Cost Schedule'!$B:$F,2,FALSE)","v":"Utilise biotic soil media - organic topsoil alternative"},"Y",null,{"$f":"VLOOKUP($P269,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P269,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,0,"",{"$f":"VLOOKUP($P269,'Cost Schedule'!$B:$F,5,FALSE)","v":"Material that can be applied as an alternative to spreading topsoil prior to hydromulching."},null,null,0,"9.24a",null,"Y"]
[null,null,{"$f":"C248&\" Subtotal\"","v":"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J248:J269)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Water Management",{"$f":"VLOOKUP($P271,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clean water dams to be retained after decommissioning – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P271,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P271,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E271=\"Y\",IF(I271=0,F271*H271,F271*I271),\"\")","v":0},{"$f":"IF(I271<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P271,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) @ ~$200 per hour and pasture grass."},null,null,{"$f":"IF(I271=\"\",0,1)","v":0},"10.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P272,'Cost Schedule'!$B:$F,2,FALSE)","v":"Large clean water dams (i.e. ≥ 2 ha) to be retained after mine closure – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P272,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P272,'Cost Schedule'!$B:$F,4,FALSE)","v":10500},null,{"$f":"IF($E272=\"Y\",IF(I272=0,F272*H272,F272*I272),\"\")","v":0},{"$f":"IF(I272<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P272,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) + pasture grass."},null,null,{"$f":"IF(I272=\"\",0,1)","v":0},"10.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P273,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove sediments from the floor of the dam to enable it to be converted into clean water structure (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P273,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P273,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E273=\"Y\",IF(I273=\"\",IF($H273=\"Select from List\",\"\",IF(I273=0,F273*H273,\"\")),F273*I273),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P273,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of contaminated sediment requiring removal using an excavator, truck and dozer to clean out the dam."},null,null,{"$f":"IF(I273=\"\",0,1)","v":0},{"$f":"IF(Q273=1,\"10.04-\",IF(Q273=2,\"10.04a\",IF(Q273=3,\"10.04b\",IF(Q273=4,\"10.04c\",IF(Q273=5,\"10.04d\",\"10.04-\")))))","v":"10.04-"},{"$f":"VLOOKUP(K273,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I273<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R273","v":"Y"}]
[null,null,{"$f":"C271&\" Subtotal\"","v":"Water Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J271:J274)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Maintenance of Rehabilitated Areas",{"$f":"VLOOKUP($P276,'Cost Schedule'!$B:$F,2,FALSE)","v":"Maintenance of areas that have been shaped and seeded and revegetation has been 'successful'"},"Y",null,{"$f":"VLOOKUP($P276,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P276,'Cost Schedule'!$B:$F,4,FALSE)","v":925},null,{"$f":"IF($E276=\"Y\",IF(I276=0,F276*H276,F276*I276),\"\")","v":0},{"$f":"IF(I276<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P276,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rehabilitation maintenance might include re-seeding, watering, fertilising, minor re-shaping, erosion control, inspections/audits - does not include major repair works."},null,null,{"$f":"IF(I276=\"\",0,1)","v":0},12.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P277,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - minor"},"Y",null,{"$f":"VLOOKUP($P277,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P277,'Cost Schedule'!$B:$F,4,FALSE)","v":1200},null,{"$f":"IF($E277=\"Y\",IF(I277=0,F277*H277,F277*I277),\"\")","v":0},{"$f":"IF(I277<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P277,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring minor repair - rills, minor growth media replacement."},null,null,{"$f":"IF(I277=\"\",0,1)","v":0},12.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P278,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - moderate"},"Y",null,{"$f":"VLOOKUP($P278,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P278,'Cost Schedule'!$B:$F,4,FALSE)","v":1700},null,{"$f":"IF($E278=\"Y\",IF(I278=0,F278*H278,F278*I278),\"\")","v":0},{"$f":"IF(I278<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P278,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring moderate repair - rills, significant growth media replacement."},null,null,{"$f":"IF(I278=\"\",0,1)","v":0},12.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P279,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - major"},"Y",null,{"$f":"VLOOKUP($P279,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P279,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E279=\"Y\",IF(I279=0,F279*H279,F279*I279),\"\")","v":0},{"$f":"IF(I279<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P279,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring major repair - rills, gullies, growth media replacement, some level of additional surface water management."},null,null,{"$f":"IF(I279=\"\",0,1)","v":0},12.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P280,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - total failure of landform"},"Y",null,{"$f":"VLOOKUP($P280,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P280,'Cost Schedule'!$B:$F,4,FALSE)","v":40000},null,{"$f":"IF($E280=\"Y\",IF(I280=0,F280*H280,F280*I280),\"\")","v":0},{"$f":"IF(I280<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P280,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas that require extensive rehabilitation repair - re-design and re-construction of landform."},null,null,{"$f":"IF(I280=\"\",0,1)","v":0},12.09,null,"Y"]
[null,null,{"$f":"C276&\" Subtotal\"","v":"Maintenance of Rehabilitated Areas Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J276:J280)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Items","Other 1 <insert>","N",null,null,"This is ",null,{"$f":"IF($E282=\"Y\",IF(I282=0,F282*H282,F282*I282),\"\")","v":""},{"$f":"IF(I282<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I282=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 2 <insert>","N",null,null,"deliberately ",null,{"$f":"IF($E283=\"Y\",IF(I283=0,F283*H283,F283*I283),\"\")","v":""},{"$f":"IF(I283<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I283=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 3 <insert>","N",null,null,"left blank ",null,{"$f":"IF($E284=\"Y\",IF(I284=0,F284*H284,F284*I284),\"\")","v":""},{"$f":"IF(I284<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I284=\"\",0,1)","v":0},null,null,"N"]
[null,null,{"$f":"C282&\" Subtotal\"","v":"Additional Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J282:J284)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"TXRESULT","Total Cost for Tailings & Rejects Domain",null,null,null,null,null,{"$f":"SUM(J285,J281,J275,J270,J247,J232,J223,J214)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,"Open Cut Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,"Domain 3a: Overburden & Waste",null,{"$f":"D383","v":"Total Cost for Overburden & Waste Domain"},null,null,null,null,null,null,{"$f":"J383","v":0},null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,"Additional Assumptions: Record any relevant assumptions to this domain below:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"Key Rehabilitation Area Data for Domain",null,"Enter data below manually",null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"Total Landform Establishment:",null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"Total Growth Media Development:",null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"Total Ecosystem Establishment:",null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,"Chg","Link","List","y"]
[null,null,"Contaminated Materials",{"$f":"VLOOKUP($P301,'Cost Schedule'!$B:$F,2,FALSE)","v":"Treatment of known Acid Sulfate Soils"},"Y",null,{"$f":"VLOOKUP($P301,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P301,'Cost Schedule'!$B:$F,4,FALSE)","v":2580},null,{"$f":"IF($E301=\"Y\",IF(I301=0,F301*H301,F301*I301),\"\")","v":0},{"$f":"IF(I301<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P301,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ASS is treatable via neutralisation and does not require capping and isolation. Assumes 1% by weight lime addition and treatment to 100 mm depth only."},null,null,{"$f":"IF(I301=\"\",0,1)","v":0},3.12,null,{"$f":"E301","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P302,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of plastic liner (i.e. dam, leach pad, sump etc.)"},"Y",null,{"$f":"VLOOKUP($P302,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P302,'Cost Schedule'!$B:$F,4,FALSE)","v":1},null,{"$f":"IF($E302=\"Y\",IF(I302=0,F302*H302,F302*I302),\"\")","v":0},{"$f":"IF(I302<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P302,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for cutting using ripping tynes and on-site disposal of the liner."},null,null,{"$f":"IF(I302=\"\",0,1)","v":0},3.13,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P303,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage brine/salt for disposal (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P303,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P303,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E303=\"Y\",IF(I303=0,IF($H303=\"Select from List\",\"\",IF(I303=0,F303*H303,\"\")),F303*I303),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P303,'Cost Schedule'!$B:$F,5,FALSE)","v":"Costs for haulage to location for authorised disposal."},null,null,{"$f":"IF(I303=\"\",0,1)","v":0},{"$f":"IF(Q303=1,\"3.14-\",IF(Q303=2,\"3.14a\",IF(Q303=3,\"3.14b\",IF(Q303=4,\"3.14c\",IF(Q303=5,\"3.14d\",\"3.14\")))))","v":"3.14-"},{"$f":"VLOOKUP(K303,Select_Haul_distance_Here_index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I303<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,null,{"$f":"VLOOKUP($P305,'Cost Schedule'!$B:$F,2,FALSE)","v":"Brine disposal to landfill - fees only"},"Y",null,{"$f":"VLOOKUP($P305,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P305,'Cost Schedule'!$B:$F,4,FALSE)","v":288},null,{"$f":"IF($E305=\"Y\",IF(I305=0,F305*H305,F305*I305),\"\")","v":0},{"$f":"IF(I305<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P305,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate for trackable liquid levy of $78.20 per tonne and authorised disposal to landfill."},null,null,{"$f":"IF(I305=\"\",0,1)","v":0},"3.14d",null,{"$f":"E305","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P306,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage water (clean or contaminated) (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P306,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P306,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E306=\"Y\",IF(I306=0,IF($H306=\"Select from List\",\"\",IF(I306=0,F306*H306,\"\")),F306*I306),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P306,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes transport in a 20,000 L tanker. Add disposal costs to additional items where warranted."},null,null,{"$f":"IF(I306=\"\",0,1)","v":0},{"$f":"IF(Q306=1,\"3.15-\",IF(Q306=2,\"3.15a\",IF(Q306=3,\"3.15b\",IF(Q306=4,\"3.15c\",IF(Q306=5,\"3.15d\",\"3.15\")))))","v":"3.15-"},{"$f":"VLOOKUP(K306,Select_Haul_Dist_315_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I306<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,{"$f":"C301&\" Subtotal\"","v":"Contaminated Materials Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J301:J306)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Roads and Tracks",{"$f":"VLOOKUP($P309,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – minor works including deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P309,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P309,'Cost Schedule'!$B:$F,4,FALSE)","v":1040},null,{"$f":"IF($E309=\"Y\",IF(I309=0,F309*H309,F309*I309),\"\")","v":0},"",{"$f":"VLOOKUP($P309,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ~6 m road width - 16H Grader."},null,null,{"$f":"IF(I309=\"\",0,1)","v":0},5.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P310,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / access  tracks / vehicle park-up areas with windrows and/or small earthen bunds – minor earthworks and deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P310,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P310,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,0,"",{"$f":"VLOOKUP($P310,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - no seed"},null,null,0,5.0199999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P311,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P311,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P311,'Cost Schedule'!$B:$F,4,FALSE)","v":3700},null,0,"",{"$f":"VLOOKUP($P311,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P312,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P312,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P312,'Cost Schedule'!$B:$F,4,FALSE)","v":4485},null,0,"",{"$f":"VLOOKUP($P312,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P313,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P313,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P313,'Cost Schedule'!$B:$F,4,FALSE)","v":4870},null,0,"",{"$f":"VLOOKUP($P313,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P314,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P314,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P314,'Cost Schedule'!$B:$F,4,FALSE)","v":7025},null,0,"",{"$f":"VLOOKUP($P314,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.0599999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P315,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove stabilised material (blue metal, aggregate etc.) from roadways and disposal on-site/locally (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P315,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P315,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E315=\"Y\",IF(I315=\"\",IF($H315=\"Select from List\",\"\",IF(I315=0,F315*H315,\"\")),F315*I315),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P315,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the scraping and removal of the volume of stabilised material from the road, laydown or other surface using an excavator, dozer and grader to enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q315=1,\"5.07-\",IF(Q315=2,\"5.07a\",IF(Q315=3,\"5.07b\",IF(Q315=4,\"5.07c\",IF(Q315=5,\"5.07d\",\"5.07\")))))","v":"5.07-"},{"$f":"VLOOKUP(K315,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,{"$f":"VLOOKUP($P316,'Cost Schedule'!$B:$F,3,FALSE)","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(I315<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R315","v":"Y"}]
[null,null,{"$f":"C309&\" Subtotal\"","v":"Roads and Tracks Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J309:J316)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Earthworks / Structural Works (Landform Establishment)",{"$f":"VLOOKUP($P318,'Cost Schedule'!$B:$F,2,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit – Select Push Length"},"Y",null,"m3",{"$f":"VLOOKUP($P318,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E318=\"Y\",IF(I318=\"\",IF($H318=\"Select from List\",\"\",IF(I318=0,F318*H318,\"\")),F318*I318),\"\")","v":""},"Select Push Length Here",{"$f":"VLOOKUP($P318,'Cost Schedule'!$B:$F,5,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit"},null,null,0,{"$f":"IF(Q318=1,\"7.01-\",IF(Q318=2,\"7.01a\",IF(Q318=3,\"7.01b\",IF(Q318=4,\"7.01c\",IF(Q318=5,\"7.01d\",\"7.01-\")))))","v":"7.01-"},{"$f":"VLOOKUP(K318,Select_Push_Length_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I318<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R318","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P320,'Cost Schedule'!$B:$F,2,FALSE)","v":"Minor reshaping and pushing"},"Y",null,{"$f":"VLOOKUP($P320,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P320,'Cost Schedule'!$B:$F,4,FALSE)","v":3900},null,{"$f":"IF($E320=\"Y\",IF(I320=0,F320*H320,F320*I320),\"\")","v":0},{"$f":"IF(I320<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P320,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation)."},null,null,{"$f":"IF(I320=\"\",0,1)","v":0},7.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P321,'Cost Schedule'!$B:$F,2,FALSE)","v":"Fill dams, voids etc. - Source local material, cart and spread to cap or backfill, cap thickness determined by approval / permit (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P321,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E321=\"Y\",IF(I321=\"\",IF($H321=\"Select from List\",\"\",IF(I321=0,F321*H321,\"\")),F321*I321),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P321,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of material requiring backfill using an excavator and scraper to fill the void and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q321=1,\"9.02-\",IF(Q321=2,\"9.02a\",IF(Q321=3,\"9.02b\",IF(Q321=4,\"9.02c\",IF(Q321=5,\"9.02d\",\"7.01-\")))))","v":"9.02-"},{"$f":"VLOOKUP(K321,Select_Haul_Distance_Index,2,FALSE)","v":1},{"$f":"E321","v":"Y"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I321<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R321","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P323,'Cost Schedule'!$B:$F,2,FALSE)","v":"Shotcrete application on cuttings and steep slopes"},"Y",null,{"$f":"VLOOKUP($P323,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P323,'Cost Schedule'!$B:$F,4,FALSE)","v":185},null,{"$f":"IF($E323=\"Y\",IF(I323=0,F323*H323,F323*I323),\"\")","v":0},{"$f":"IF(I323<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P323,'Cost Schedule'!$B:$F,5,FALSE)","v":"This rate is used to rehabilitate steep slopes of weathered rock, roadway cuttings, etc that cannot be cut back and stabilised."},null,null,{"$f":"IF(I323=\"\",0,1)","v":0},9.0299999999999994,null,{"$f":"E323","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P324,'Cost Schedule'!$B:$F,2,FALSE)","v":"Trim, rock rake & deep rip (includes levelling / landscaping and rip in 1 direction)"},"Y",null,{"$f":"VLOOKUP($P324,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P324,'Cost Schedule'!$B:$F,4,FALSE)","v":1130},null,{"$f":"IF($E324=\"Y\",IF(I324=0,F324*H324,F324*I324),\"\")","v":0},{"$f":"IF(I324<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P324,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertaken using D10 dozer and 16M grader."},null,null,{"$f":"IF(I324=\"\",0,1)","v":0},9.0399999999999991,null,{"$f":"E324","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P325,'Cost Schedule'!$B:$F,2,FALSE)","v":"Structural works, banks, waterways - contour banks, drainage channels and other soil conservation measures"},"Y",null,{"$f":"VLOOKUP($P325,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P325,'Cost Schedule'!$B:$F,4,FALSE)","v":1600},null,0,{"$f":"IF(I325<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P325,'Cost Schedule'!$B:$F,5,FALSE)","v":"Combination of dozer and excavator work plus grader for ~4 hours each per ha."},null,null,{"$f":"IF(I325=\"\",0,1)","v":0},7.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P326,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construction of spine drains / drop structures and/or stabilising water course entry points - required for large catchments"},"Y",null,{"$f":"VLOOKUP($P326,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P326,'Cost Schedule'!$B:$F,4,FALSE)","v":27},null,0,{"$f":"IF(I326<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P326,'Cost Schedule'!$B:$F,5,FALSE)","v":"Installation of on-site rock material (rip-rap) where managing water run-off from disturbed land and/or upon entry to water courses - prevents erosion of gully head (assumes competent material is locally available). If required to be sourced off site, assume an additional $20/m2."},null,null,{"$f":"IF(I326=\"\",0,1)","v":0},7.04,null,"Y"]
[null,null,{"$f":"C318&\" Subtotal\"","v":"Earthworks / Structural Works (Landform Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J318:J326)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Mine Waste",{"$f":"VLOOKUP($P328,'Cost Schedule'!$B:$F,2,FALSE)","v":"Ideal Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with little chemical reactivity (no to low risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or low to moderate propensity for spontaneous combustion) and good physical properties (not significantly  hydrophilic, shear strength does not limit equipment choice, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P328,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P328,'Cost Schedule'!$B:$F,4,FALSE)","v":82000},null,{"$f":"IF($E328=\"Y\",IF(I328=0,F328*H328,F328*I328),\"\")","v":0},{"$f":"IF(I328<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P328,'Cost Schedule'!$B:$F,5,FALSE)","v":"This includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume material with the appropriate chemical and physical properties. This rate assumes suitable capping material is available on site within 10 km, and an average cap thickness of approximately 0.5 m to 1 mand 0.15 m - 0.2 m growth media (assume at least 1 m thick cover required for carbonaceous material covers). Water quality from runoff, seepage etc. meets site-specific environment water quality values.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,null,8.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P329,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P329,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P329,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E329=\"Y\",IF(I329=0,F329*0,F329*I329),\"\")","v":0},"",{"$f":"VLOOKUP($P329,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,null,"8.01a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P330,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P330,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P330,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E330=\"Y\",IF(I330=0,F330*0,F330*I330),\"\")","v":0},"",{"$f":"VLOOKUP($P330,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,null,"8.01b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P331,'Cost Schedule'!$B:$F,2,FALSE)","v":"Efficient Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with moderate chemical reactivity (low to medium risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or low to moderate propensity for spontaneous combustion) and moderate physical properties (not significantly  hydrophilic, shear strength limits equipment choice somewhat, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P331,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P331,'Cost Schedule'!$B:$F,4,FALSE)","v":146500},null,0,"",{"$f":"VLOOKUP($P331,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume of material to cap / cover facilities where the tailings or rejects base is at a strength that enables economically efficient construction methods with small plant. This rate assumes suitable capping material is available on site within 10 km, and an average cap thickness ranging from >1 m to 2 m thickness constructed in 1 m layers + growth media up to 0.2 m depth.\nThis may require additional materials (such as capillary breaks, geofabric, etc.) - use alternate rate cells below, specific material types (e.g. acid neutralising / consuming materials, competent rock etc.) , and associated activities (i.e., load / haul / place / crush / screen / borrow etc.).\nCosts for haulage of specialised/additional materials must be added separately if required.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,{"$f":"IF(I331=\"\",0,1)","v":0},8.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P332,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"N",null,{"$f":"VLOOKUP($P332,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P332,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E332=\"Y\",IF(I332=0,F332*0,F332*I332),\"\")","v":""},"",{"$f":"VLOOKUP($P332,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,null,"8.02a",null,"N"]
[null,null,null,{"$f":"VLOOKUP($P333,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P333,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P333,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E333=\"Y\",IF(I333=0,F333*0,F333*I333),\"\")","v":0},"",{"$f":"VLOOKUP($P333,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,null,"8.02b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P334,'Cost Schedule'!$B:$F,2,FALSE)","v":"Adverse Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with moderate chemical reactivity (medium to high risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or moderate to high propensity for spontaneous combustion) and moderate physical properties (not significantly  hydrophilic, shear strength limits equipment choice somewhat, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P334,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P334,'Cost Schedule'!$B:$F,4,FALSE)","v":313000},null,0,"",{"$f":"VLOOKUP($P334,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume of material to cap / cover facilities of high geochemical risk, and / or low shear strength that prohibits economically efficient construction methods.  This rate assumes suitable capping material/s are available on site within 10 km, and an average cap thickness of approximately >2 m + growth media up to 0.2 m depth.\nThis may require additional materials (i.e., capillary breaks, geofabric, etc.), specific material types (e.g. acid neutralising / consuming materials, competent rock etc.), and associated activities (i.e., load / haul / place / crush / screen / borrow etc.).\nCosts for haulage of specialised materials must be added separately if required.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,{"$f":"IF(I334=\"\",0,1)","v":0},8.0299999999999994,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P335,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P335,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P335,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E335=\"Y\",IF(I335=0,F335*0,F335*I335),\"\")","v":0},"",{"$f":"VLOOKUP($P335,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,{"$f":"IF(I335=\"\",0,1)","v":0},"8.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P336,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P336,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P336,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E336=\"Y\",IF(I336=0,F336*0,F336*I336),\"\")","v":0},"",{"$f":"VLOOKUP($P336,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P337,'Cost Schedule'!$B:$F,2,FALSE)","v":"Difficult Tailings Capping- reshaping, capping / sealing of weak or soft surfaced tailings facility with poor physical properties (significantly  hydrophilic, low shear strength limits equipment choice greatly, artificial strengthening required) OR visible adverse impacts on legacy sites from chemical reactivity over lengthy exposure prior to rehabilitation"},"Y",null,{"$f":"VLOOKUP($P337,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P337,'Cost Schedule'!$B:$F,4,FALSE)","v":843000},null,{"$f":"IF($E337=\"Y\",IF(I337=0,F337*H337,F337*I337),\"\")","v":0},"",{"$f":"VLOOKUP($P337,'Cost Schedule'!$B:$F,5,FALSE)","v":"This option is typically driven by time constraints and/or when tailings properties significantly restrict adequate desiccation, resulting in  a tailings shear strength that is very weak excluding access by conventional small plant.\nSmall equipment used for rehabilitation.\nThis excludes any additional material required to form the final landform profile in addition to this cap.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,0,8.0399999999999991,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P338,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P338,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P338,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E338=\"Y\",IF(I338=0,F338*0,F338*I338),\"\")","v":0},"",{"$f":"VLOOKUP($P338,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.04a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P339,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P339,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P339,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E339=\"Y\",IF(I339=0,F339*0,F339*I339),\"\")","v":0},"",{"$f":"VLOOKUP($P339,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.04b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P340,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage soil / weathered rock / sediment e.g. capping/covers, removal of contamination, etc.  (Select Haul Distance from List)"},"Y",null,{"$f":"VLOOKUP($P340,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P340,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E340=\"Y\",IF(I340=0,IF($H340=\"Select from List\",\"\",IF(I340=0,F340*H340,\"\")),F340*I340),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P340,'Cost Schedule'!$B:$F,5,FALSE)","v":"Capping/cover material available within 50 km round trip e.g. waste / overburden dumps, borrow areas, etc."},null,null,0,{"$f":"IF(Q340=1,\"8.05-\",IF(Q340=2,\"8.05a\",IF(Q340=3,\"8.05b\",IF(Q340=4,\"8.05c\",IF(Q340=5,\"8.05d\",\"8.05\")))))","v":"8.05-"},{"$f":"VLOOKUP(K340,Select_Haul_Dist_805_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I340<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,{"$f":"C328&\" Subtotal\"","v":"Mine Waste Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J328:J340)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment)",{"$f":"VLOOKUP($P343,'Cost Schedule'!$B:$F,2,FALSE)","v":"Source, cart and spread growth media (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P343,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E343=\"Y\",IF(I343=\"\",IF($H343=\"Select from List\",\"\",IF(I343=0,F343*H343,\"\")),F343*I343),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P343,'Cost Schedule'!$B:$F,5,FALSE)","v":"If topsoil is not available on-site, then Virgin Excavated Natural Material (VENM) may need to be externally sourced."},null,null,0,{"$f":"IF(Q343=1,\"9.01-\",IF(Q343=2,\"9.01a\",IF(Q343=3,\"9.01b\",IF(Q343=4,\"9.01c\",IF(Q343=5,\"9.01d\",\"7.01-\")))))","v":"9.01-"},{"$f":"VLOOKUP(K343,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I343<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R343","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P345,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting mature trees (>15 cm)"},"Y",null,{"$f":"VLOOKUP($P345,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P345,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,{"$f":"IF($E345=\"Y\",IF(I345=0,F345*H345,F345*I345),\"\")","v":0},{"$f":"IF(I345<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P345,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,{"$f":"IF(I345=\"\",0,1)","v":0},9.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P346,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting tube stock (<15 cm)"},"Y",null,{"$f":"VLOOKUP($P346,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P346,'Cost Schedule'!$B:$F,4,FALSE)","v":6.6},null,0,"",{"$f":"VLOOKUP($P346,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,0,9.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P347,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (pasture grass species)"},"Y",null,{"$f":"VLOOKUP($P347,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P347,'Cost Schedule'!$B:$F,4,FALSE)","v":1875},null,0,"",{"$f":"VLOOKUP($P347,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P348,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (tree or native grass species)"},"Y",null,{"$f":"VLOOKUP($P348,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P348,'Cost Schedule'!$B:$F,4,FALSE)","v":4135},null,0,"",{"$f":"VLOOKUP($P348,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P349,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with native seed"},"Y",null,{"$f":"VLOOKUP($P349,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P349,'Cost Schedule'!$B:$F,4,FALSE)","v":1.9},null,0,"",{"$f":"VLOOKUP($P349,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Native seed +$1.00"},null,null,0,"9.10a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P350,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with pasture seed"},"Y",null,{"$f":"VLOOKUP($P350,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P350,'Cost Schedule'!$B:$F,4,FALSE)","v":0.43},null,{"$f":"IF($E350=\"Y\",IF(I350=0,F350*H350,F350*I350),\"\")","v":0},{"$f":"IF(I350<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P350,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Pasture seed +$0.10"},null,null,0,"9.10b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P351,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - base grade or standard for flat areas that can be irrigated by water cart"},"Y",null,{"$f":"VLOOKUP($P351,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P351,'Cost Schedule'!$B:$F,4,FALSE)","v":0.8},null,{"$f":"IF($E351=\"Y\",IF(I351=0,F351*H351,F351*I351),\"\")","v":0},{"$f":"IF(I351<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P351,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on flat areas with a gradient of less than 4:1, and where irrigation from water cart may be possible.  Industry standard application rate of 2500kg/ha.  Product will last short term (less than 3 months) and vegetation is required to grow ASAP for stability.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P352,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - bonded fibre matrix grade for steep areas to stabilise up to 12 months"},"Y",null,{"$f":"VLOOKUP($P352,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P352,'Cost Schedule'!$B:$F,4,FALSE)","v":1.8},null,{"$f":"IF($E352=\"Y\",IF(I352=0,F352*H352,F352*I352),\"\")","v":0},{"$f":"IF(I352<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P352,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on steep areas where stabilisation is required for up to 12 months. Application rate of ~3500kg/ha.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P353,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - high performance flexible growth medium grade "},"Y",null,{"$f":"VLOOKUP($P353,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P353,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,{"$f":"IF($E353=\"Y\",IF(I353=0,F353*H353,F353*I353),\"\")","v":0},{"$f":"IF(I353<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P353,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on extreme slopes where stabilisation is required for up to 18 months. Application rate of ~4,000kg/ha minimum.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P354,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (pasture)"},"Y",null,{"$f":"VLOOKUP($P354,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P354,'Cost Schedule'!$B:$F,4,FALSE)","v":420},null,0,"",{"$f":"VLOOKUP($P354,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 250 kg / ha. These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.11,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P355,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (trees)"},"Y",null,{"$f":"VLOOKUP($P355,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P355,'Cost Schedule'!$B:$F,4,FALSE)","v":140},null,0,"",{"$f":"VLOOKUP($P355,'Cost Schedule'!$B:$F,5,FALSE)","v":"These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.1199999999999992,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P356,'Cost Schedule'!$B:$F,2,FALSE)","v":"Spoil amelioration (adding lime / gypsum etc.)"},"Y",null,{"$f":"VLOOKUP($P356,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P356,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,0,"",{"$f":"VLOOKUP($P356,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 2.5 t / ha as an average application rate."},null,null,0,9.1300000000000008,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P357,'Cost Schedule'!$B:$F,2,FALSE)","v":"growth media amelioration with biosolids"},"Y",null,{"$f":"VLOOKUP($P357,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P357,'Cost Schedule'!$B:$F,4,FALSE)","v":1015},null,0,"",{"$f":"VLOOKUP($P357,'Cost Schedule'!$B:$F,5,FALSE)","v":"Recent experience with agronomy projects."},null,null,0,9.14,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P358,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct no-climb stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P358,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P358,'Cost Schedule'!$B:$F,4,FALSE)","v":22},null,0,"",{"$f":"VLOOKUP($P358,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for no-climb stock fencing."},null,null,0,9.16,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P359,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct standard stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P359,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P359,'Cost Schedule'!$B:$F,4,FALSE)","v":13},null,0,"",{"$f":"VLOOKUP($P359,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for standard stock fencing."},null,null,0,9.17,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P360,'Cost Schedule'!$B:$F,2,FALSE)","v":"Purchase and erect warning signs"},"Y",null,{"$f":"VLOOKUP($P360,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P360,'Cost Schedule'!$B:$F,4,FALSE)","v":250},null,0,"",{"$f":"VLOOKUP($P360,'Cost Schedule'!$B:$F,5,FALSE)","v":"Compliance with AS 1319-1994 - Safety signs for the occupational environment - installed every 25 m."},null,null,0,9.18,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P361,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources virgin excavated natural material (VENM) for growth media."},"Y",null,{"$f":"VLOOKUP($P361,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P361,'Cost Schedule'!$B:$F,4,FALSE)","v":80.8},null,0,"",{"$f":"VLOOKUP($P361,'Cost Schedule'!$B:$F,5,FALSE)","v":"D7 to spread material at $205/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $70/m3 for imported fill material."},null,null,0,9.19,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P362,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources a combination of virgin excavated natural material (VENM) and spoil from large excavation for filing voids and/or capping etc."},"Y",null,{"$f":"VLOOKUP($P362,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P362,'Cost Schedule'!$B:$F,4,FALSE)","v":72.5},null,{"$f":"IF($E362=\"Y\",IF(I362=0,F362*H362,F362*I362),\"\")","v":0},{"$f":"IF(I362<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P362,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 push into void at $270/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $60/m3 for imported fill material."},null,null,0,9.1999999999999993,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P363,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clearing and grubbing of trees and vegetation"},"Y",null,{"$f":"VLOOKUP($P363,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P363,'Cost Schedule'!$B:$F,4,FALSE)","v":4730},null,{"$f":"IF($E363=\"Y\",IF(I363=0,F363*H363,F363*I363),\"\")","v":0},{"$f":"IF(I363<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P363,'Cost Schedule'!$B:$F,5,FALSE)","v":"Clearing and grubbing of light vegetation growth e.g. regrowth"},null,null,0,9.2100000000000009,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P364,'Cost Schedule'!$B:$F,2,FALSE)","v":"Topsoil stripping"},"Y",null,{"$f":"VLOOKUP($P364,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P364,'Cost Schedule'!$B:$F,4,FALSE)","v":4.8624999999999998},null,{"$f":"IF($E364=\"Y\",IF(I364=0,F364*H364,F364*I364),\"\")","v":0},{"$f":"IF(I364<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P364,'Cost Schedule'!$B:$F,5,FALSE)","v":"Stripping or topsoil at an approximate depth of 0.2 m into stockpiles; load and haul to final rehabilitation location required or respreading where necessary."},null,null,0,9.2200000000000006,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P365,'Cost Schedule'!$B:$F,2,FALSE)","v":"Growth media supplementation with manure"},"Y",null,{"$f":"VLOOKUP($P365,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P365,'Cost Schedule'!$B:$F,4,FALSE)","v":747.5},null,{"$f":"IF($E365=\"Y\",IF(I365=0,F365*H365,F365*I365),\"\")","v":0},{"$f":"IF(I365<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P365,'Cost Schedule'!$B:$F,5,FALSE)","v":"Addition of manure to improve soil quality."},null,null,0,9.23,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P366,'Cost Schedule'!$B:$F,2,FALSE)","v":"Utilise biotic soil media - organic topsoil alternative"},"Y",null,{"$f":"VLOOKUP($P366,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P366,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,0,"",{"$f":"VLOOKUP($P366,'Cost Schedule'!$B:$F,5,FALSE)","v":"Material that can be applied as an alternative to spreading topsoil prior to hydromulching."},null,null,0,"9.24a",null,"Y"]
[null,null,{"$f":"C343&\" Subtotal\"","v":"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J343:J366)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Water Management",{"$f":"VLOOKUP($P368,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clean water dams to be retained after decommissioning – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P368,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P368,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E368=\"Y\",IF(I368=0,F368*H368,F368*I368),\"\")","v":0},{"$f":"IF(I368<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P368,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) @ ~$200 per hour and pasture grass."},null,null,{"$f":"IF(I368=\"\",0,1)","v":0},"10.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P369,'Cost Schedule'!$B:$F,2,FALSE)","v":"Large clean water dams (i.e. ≥ 2 ha) to be retained after mine closure – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P369,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P369,'Cost Schedule'!$B:$F,4,FALSE)","v":10500},null,{"$f":"IF($E369=\"Y\",IF(I369=0,F369*H369,F369*I369),\"\")","v":0},{"$f":"IF(I369<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P369,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) + pasture grass."},null,null,{"$f":"IF(I369=\"\",0,1)","v":0},"10.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P370,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove sediments from the floor of the dam to enable it to be converted into clean water structure (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P370,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P370,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E370=\"Y\",IF(I370=\"\",IF($H370=\"Select from List\",\"\",IF(I370=0,F370*H370,\"\")),F370*I370),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P370,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of contaminated sediment requiring removal using an excavator, truck and dozer to clean out the dam."},null,null,{"$f":"IF(I370=\"\",0,1)","v":0},{"$f":"IF(Q370=1,\"10.04-\",IF(Q370=2,\"10.04a\",IF(Q370=3,\"10.04b\",IF(Q370=4,\"10.04c\",IF(Q370=5,\"10.04d\",\"10.04-\")))))","v":"10.04-"},{"$f":"VLOOKUP(K370,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I370<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R370","v":"Y"}]
[null,null,{"$f":"C368&\" Subtotal\"","v":"Water Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J368:J371)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Maintenance of Rehabilitated Areas",{"$f":"VLOOKUP($P373,'Cost Schedule'!$B:$F,2,FALSE)","v":"Maintenance of areas that have been shaped and seeded and revegetation has been 'successful'"},"Y",null,{"$f":"VLOOKUP($P373,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P373,'Cost Schedule'!$B:$F,4,FALSE)","v":925},null,{"$f":"IF($E373=\"Y\",IF(I373=0,F373*H373,F373*I373),\"\")","v":0},{"$f":"IF(I373<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P373,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rehabilitation maintenance might include re-seeding, watering, fertilising, minor re-shaping, erosion control, inspections/audits - does not include major repair works."},null,null,{"$f":"IF(I373=\"\",0,1)","v":0},12.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P374,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - minor"},"Y",null,{"$f":"VLOOKUP($P374,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P374,'Cost Schedule'!$B:$F,4,FALSE)","v":1200},null,{"$f":"IF($E374=\"Y\",IF(I374=0,F374*H374,F374*I374),\"\")","v":0},{"$f":"IF(I374<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P374,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring minor repair - rills, minor growth media replacement."},null,null,{"$f":"IF(I374=\"\",0,1)","v":0},12.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P375,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - moderate"},"Y",null,{"$f":"VLOOKUP($P375,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P375,'Cost Schedule'!$B:$F,4,FALSE)","v":1700},null,{"$f":"IF($E375=\"Y\",IF(I375=0,F375*H375,F375*I375),\"\")","v":0},{"$f":"IF(I375<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P375,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring moderate repair - rills, significant growth media replacement."},null,null,{"$f":"IF(I375=\"\",0,1)","v":0},12.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P376,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - major"},"Y",null,{"$f":"VLOOKUP($P376,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P376,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E376=\"Y\",IF(I376=0,F376*H376,F376*I376),\"\")","v":0},{"$f":"IF(I376<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P376,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring major repair - rills, gullies, growth media replacement, some level of additional surface water management."},null,null,{"$f":"IF(I376=\"\",0,1)","v":0},12.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P377,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - total failure of landform"},"Y",null,{"$f":"VLOOKUP($P377,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P377,'Cost Schedule'!$B:$F,4,FALSE)","v":40000},null,{"$f":"IF($E377=\"Y\",IF(I377=0,F377*H377,F377*I377),\"\")","v":0},{"$f":"IF(I377<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P377,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas that require extensive rehabilitation repair - re-design and re-construction of landform."},null,null,{"$f":"IF(I377=\"\",0,1)","v":0},12.09,null,"Y"]
[null,null,{"$f":"C373&\" Subtotal\"","v":"Maintenance of Rehabilitated Areas Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J373:J377)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Additional Items","Other 1 <insert>","N",null,null,"This is ",null,{"$f":"IF($E379=\"Y\",IF(I379=0,F379*H379,F379*I379),\"\")","v":""},{"$f":"IF(I379<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I379=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 2 <insert>","N",null,null,"deliberately ",null,{"$f":"IF($E380=\"Y\",IF(I380=0,F380*H380,F380*I380),\"\")","v":""},{"$f":"IF(I380<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I380=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 3 <insert>","N",null,null,"left blank ",null,{"$f":"IF($E381=\"Y\",IF(I381=0,F381*H381,F381*I381),\"\")","v":""},{"$f":"IF(I381<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I381=\"\",0,1)","v":0},null,null,"N"]
[null,null,{"$f":"C379&\" Subtotal\"","v":"Additional Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J379:J381)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"TXRESULT","Total Cost for Overburden & Waste Domain",null,null,null,null,null,{"$f":"SUM(J382,J378,J372,J367,J342,J327,J317,J308)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,"Open Cut Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,"Domain 4a: Active Mine & Voids",null,{"$f":"D451","v":"Total Cost for Active Mine & Voids Domain"},null,null,null,null,null,null,{"$f":"J451","v":0},null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,"Additional Assumptions: Record any relevant assumptions to this domain below:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"Key Rehabilitation Area Data for Domain",null,"Enter data below manually",null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"Total Landform Establishment:",null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"Total Growth Media Development:",null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"Total Ecosystem Establishment:",null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,"Chg","Link","List","y"]
[null,null,"Open Cut",{"$f":"VLOOKUP($P398,'Cost Schedule'!$B:$F,2,FALSE)","v":"Active pit area – benches blasted and doze to acceptable grade"},"Y",null,{"$f":"VLOOKUP($P398,'Cost Schedule'!$B:$F,3,FALSE)","v":"Lm"},{"$f":"VLOOKUP($P398,'Cost Schedule'!$B:$F,4,FALSE)","v":1.93},null,{"$f":"IF($E398=\"Y\",IF(I398=0,F398*H398,F398*I398),\"\")","v":0},{"$f":"IF(I398<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P398,'Cost Schedule'!$B:$F,5,FALSE)","v":"Blasting in a 8x9 pattern of bench height 25 m with D11 push of 50-75 m."},null,null,{"$f":"IF(I398=\"\",0,1)","v":0},6.01,null,{"$f":"E398","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P399,'Cost Schedule'!$B:$F,2,FALSE)","v":"Drill & blast faces to make safe"},"Y",null,{"$f":"VLOOKUP($P399,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P399,'Cost Schedule'!$B:$F,4,FALSE)","v":0.95},null,{"$f":"IF($E399=\"Y\",IF(I399=0,F399*H399,F399*I399),\"\")","v":0},{"$f":"IF(I399<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P399,'Cost Schedule'!$B:$F,5,FALSE)","v":"Bulk Drilling say 8*9 pattern, assuming a stem height of 6 m, charge length of 19 m, explosive density of 0.9, diameter of 229 mm, explosives at 665.3 kg/hole with a powder factor of 0.37 with an approximate bench height of 25 m."},null,null,{"$f":"IF(I399=\"\",0,1)","v":0},6.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P400,'Cost Schedule'!$B:$F,2,FALSE)","v":"High wall treatment – (trench and safety berm)"},"Y",null,{"$f":"VLOOKUP($P400,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P400,'Cost Schedule'!$B:$F,4,FALSE)","v":90},null,{"$f":"IF($E400=\"Y\",IF(I400=0,F400*H400,F400*I400),\"\")","v":0},{"$f":"IF(I400<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P400,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 dozer, 16H Grader and revegetation with pasture grass."},null,null,{"$f":"IF(I400=\"\",0,1)","v":0},6.03,null,"Y"]
[null,null,{"$f":"C398&\" Subtotal\"","v":"Open Cut Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J398:J400)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Earthworks / Structural Works (Landform Establishment)",{"$f":"VLOOKUP($P402,'Cost Schedule'!$B:$F,2,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit – Select Push Length"},"Y",null,"m3",{"$f":"VLOOKUP($P402,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E402=\"Y\",IF(I402=\"\",IF($H402=\"Select from List\",\"\",IF(I402=0,F402*H402,\"\")),F402*I402),\"\")","v":""},"Select Push Length Here",{"$f":"VLOOKUP($P402,'Cost Schedule'!$B:$F,5,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit"},null,null,0,{"$f":"IF(Q402=1,\"7.01-\",IF(Q402=2,\"7.01a\",IF(Q402=3,\"7.01b\",IF(Q402=4,\"7.01c\",IF(Q402=5,\"7.01d\",\"7.01-\")))))","v":"7.01-"},{"$f":"VLOOKUP(K402,Select_Push_Length_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I402<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R402","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P404,'Cost Schedule'!$B:$F,2,FALSE)","v":"Minor reshaping and pushing"},"Y",null,{"$f":"VLOOKUP($P404,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P404,'Cost Schedule'!$B:$F,4,FALSE)","v":3900},null,{"$f":"IF($E404=\"Y\",IF(I404=0,F404*H404,F404*I404),\"\")","v":0},{"$f":"IF(I404<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P404,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation)."},null,null,{"$f":"IF(I404=\"\",0,1)","v":0},7.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P405,'Cost Schedule'!$B:$F,2,FALSE)","v":"Fill dams, voids etc. - Source local material, cart and spread to cap or backfill, cap thickness determined by approval / permit (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P405,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E405=\"Y\",IF(I405=\"\",IF($H405=\"Select from List\",\"\",IF(I405=0,F405*H405,\"\")),F405*I405))","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P405,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of material requiring backfill using an excavator and scraper to fill the void and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q405=1,\"9.02-\",IF(Q405=2,\"9.02a\",IF(Q405=3,\"9.02b\",IF(Q405=4,\"9.02c\",IF(Q405=5,\"9.02d\",\"7.01-\")))))","v":"9.02-"},{"$f":"VLOOKUP(K405,Select_Haul_Distance_Index,2,FALSE)","v":1},{"$f":"E405","v":"Y"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I405<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R405","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P407,'Cost Schedule'!$B:$F,2,FALSE)","v":"Shotcrete application on cuttings and steep slopes"},"Y",null,{"$f":"VLOOKUP($P407,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P407,'Cost Schedule'!$B:$F,4,FALSE)","v":185},null,{"$f":"IF($E407=\"Y\",IF(I407=0,F407*H407,F407*I407),\"\")","v":0},{"$f":"IF(I407<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P407,'Cost Schedule'!$B:$F,5,FALSE)","v":"This rate is used to rehabilitate steep slopes of weathered rock, roadway cuttings, etc that cannot be cut back and stabilised."},null,null,{"$f":"IF(I407=\"\",0,1)","v":0},9.0299999999999994,null,{"$f":"E407","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P408,'Cost Schedule'!$B:$F,2,FALSE)","v":"Trim, rock rake & deep rip (includes levelling / landscaping and rip in 1 direction)"},"Y",null,{"$f":"VLOOKUP($P408,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P408,'Cost Schedule'!$B:$F,4,FALSE)","v":1130},null,{"$f":"IF($E408=\"Y\",IF(I408=0,F408*H408,F408*I408),\"\")","v":0},{"$f":"IF(I408<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P408,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertaken using D10 dozer and 16M grader."},null,null,{"$f":"IF(I408=\"\",0,1)","v":0},9.0399999999999991,null,{"$f":"E408","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P409,'Cost Schedule'!$B:$F,2,FALSE)","v":"Structural works, banks, waterways - contour banks, drainage channels and other soil conservation measures"},"Y",null,{"$f":"VLOOKUP($P409,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P409,'Cost Schedule'!$B:$F,4,FALSE)","v":1600},null,0,{"$f":"IF(I409<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P409,'Cost Schedule'!$B:$F,5,FALSE)","v":"Combination of dozer and excavator work plus grader for ~4 hours each per ha."},null,null,{"$f":"IF(I409=\"\",0,1)","v":0},7.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P410,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construction of spine drains / drop structures and/or stabilising water course entry points - required for large catchments"},"Y",null,{"$f":"VLOOKUP($P410,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P410,'Cost Schedule'!$B:$F,4,FALSE)","v":27},null,0,{"$f":"IF(I410<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P410,'Cost Schedule'!$B:$F,5,FALSE)","v":"Installation of on-site rock material (rip-rap) where managing water run-off from disturbed land and/or upon entry to water courses - prevents erosion of gully head (assumes competent material is locally available). If required to be sourced off site, assume an additional $20/m2."},null,null,{"$f":"IF(I410=\"\",0,1)","v":0},7.04,null,"Y"]
[null,null,{"$f":"C402&\" Subtotal\"","v":"Earthworks / Structural Works (Landform Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J402:J410)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment)",{"$f":"VLOOKUP($P412,'Cost Schedule'!$B:$F,2,FALSE)","v":"Source, cart and spread growth media (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P412,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E412=\"Y\",IF(I412=\"\",IF($H412=\"Select from List\",\"\",IF(I412=0,F412*H412,\"\")),F412*I412),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P412,'Cost Schedule'!$B:$F,5,FALSE)","v":"If topsoil is not available on-site, then Virgin Excavated Natural Material (VENM) may need to be externally sourced."},null,null,0,{"$f":"IF(Q412=1,\"9.01-\",IF(Q412=2,\"9.01a\",IF(Q412=3,\"9.01b\",IF(Q412=4,\"9.01c\",IF(Q412=5,\"9.01d\",\"7.01-\")))))","v":"9.01-"},{"$f":"VLOOKUP(K412,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I412<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R412","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P414,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting mature trees (>15 cm)"},"Y",null,{"$f":"VLOOKUP($P414,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P414,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,{"$f":"IF($E414=\"Y\",IF(I414=0,F414*H414,F414*I414),\"\")","v":0},{"$f":"IF(I414<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P414,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,{"$f":"IF(I414=\"\",0,1)","v":0},9.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P415,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting tube stock (<15 cm)"},"Y",null,{"$f":"VLOOKUP($P415,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P415,'Cost Schedule'!$B:$F,4,FALSE)","v":6.6},null,0,"",{"$f":"VLOOKUP($P415,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,0,9.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P416,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (pasture grass species)"},"Y",null,{"$f":"VLOOKUP($P416,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P416,'Cost Schedule'!$B:$F,4,FALSE)","v":1875},null,0,"",{"$f":"VLOOKUP($P416,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P417,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (tree or native grass species)"},"Y",null,{"$f":"VLOOKUP($P417,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P417,'Cost Schedule'!$B:$F,4,FALSE)","v":4135},null,0,"",{"$f":"VLOOKUP($P417,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P418,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with native seed"},"Y",null,{"$f":"VLOOKUP($P418,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P418,'Cost Schedule'!$B:$F,4,FALSE)","v":1.9},null,0,"",{"$f":"VLOOKUP($P418,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Native seed +$1.00"},null,null,0,"9.10a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P419,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with pasture seed"},"Y",null,{"$f":"VLOOKUP($P419,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P419,'Cost Schedule'!$B:$F,4,FALSE)","v":0.43},null,{"$f":"IF($E419=\"Y\",IF(I419=0,F419*H419,F419*I419),\"\")","v":0},{"$f":"IF(I419<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P419,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Pasture seed +$0.10"},null,null,0,"9.10b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P420,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - base grade or standard for flat areas that can be irrigated by water cart"},"Y",null,{"$f":"VLOOKUP($P420,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P420,'Cost Schedule'!$B:$F,4,FALSE)","v":0.8},null,{"$f":"IF($E420=\"Y\",IF(I420=0,F420*H420,F420*I420),\"\")","v":0},{"$f":"IF(I420<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P420,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on flat areas with a gradient of less than 4:1, and where irrigation from water cart may be possible.  Industry standard application rate of 2500kg/ha.  Product will last short term (less than 3 months) and vegetation is required to grow ASAP for stability.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P421,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - bonded fibre matrix grade for steep areas to stabilise up to 12 months"},"Y",null,{"$f":"VLOOKUP($P421,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P421,'Cost Schedule'!$B:$F,4,FALSE)","v":1.8},null,{"$f":"IF($E421=\"Y\",IF(I421=0,F421*H421,F421*I421),\"\")","v":0},{"$f":"IF(I421<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P421,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on steep areas where stabilisation is required for up to 12 months. Application rate of ~3500kg/ha.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P422,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - high performance flexible growth medium grade "},"Y",null,{"$f":"VLOOKUP($P422,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P422,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,{"$f":"IF($E422=\"Y\",IF(I422=0,F422*H422,F422*I422),\"\")","v":0},{"$f":"IF(I422<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P422,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on extreme slopes where stabilisation is required for up to 18 months. Application rate of ~4,000kg/ha minimum.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P423,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (pasture)"},"Y",null,{"$f":"VLOOKUP($P423,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P423,'Cost Schedule'!$B:$F,4,FALSE)","v":420},null,0,"",{"$f":"VLOOKUP($P423,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 250 kg / ha. These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.11,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P424,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (trees)"},"Y",null,{"$f":"VLOOKUP($P424,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P424,'Cost Schedule'!$B:$F,4,FALSE)","v":140},null,0,"",{"$f":"VLOOKUP($P424,'Cost Schedule'!$B:$F,5,FALSE)","v":"These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.1199999999999992,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P425,'Cost Schedule'!$B:$F,2,FALSE)","v":"Spoil amelioration (adding lime / gypsum etc.)"},"Y",null,{"$f":"VLOOKUP($P425,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P425,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,0,"",{"$f":"VLOOKUP($P425,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 2.5 t / ha as an average application rate."},null,null,0,9.1300000000000008,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P426,'Cost Schedule'!$B:$F,2,FALSE)","v":"growth media amelioration with biosolids"},"Y",null,{"$f":"VLOOKUP($P426,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P426,'Cost Schedule'!$B:$F,4,FALSE)","v":1015},null,0,"",{"$f":"VLOOKUP($P426,'Cost Schedule'!$B:$F,5,FALSE)","v":"Recent experience with agronomy projects."},null,null,0,9.14,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P427,'Cost Schedule'!$B:$F,2,FALSE)","v":"Security fence around steep section of high wall"},"Y",null,{"$f":"VLOOKUP($P427,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P427,'Cost Schedule'!$B:$F,4,FALSE)","v":64},null,0,"",{"$f":"VLOOKUP($P427,'Cost Schedule'!$B:$F,5,FALSE)","v":"1800mm x 3 barb chain-link mesh security fence and gate standard 2.5mm mesh & 32 mm post not concreted"},null,null,0,9.15,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P428,'Cost Schedule'!$B:$F,2,FALSE)","v":"Purchase and erect warning signs"},"Y",null,{"$f":"VLOOKUP($P428,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P428,'Cost Schedule'!$B:$F,4,FALSE)","v":250},null,0,"",{"$f":"VLOOKUP($P428,'Cost Schedule'!$B:$F,5,FALSE)","v":"Compliance with AS 1319-1994 - Safety signs for the occupational environment - installed every 25 m."},null,null,0,9.18,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P429,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources virgin excavated natural material (VENM) for growth media."},"Y",null,{"$f":"VLOOKUP($P429,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P429,'Cost Schedule'!$B:$F,4,FALSE)","v":80.8},null,0,"",{"$f":"VLOOKUP($P429,'Cost Schedule'!$B:$F,5,FALSE)","v":"D7 to spread material at $205/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $70/m3 for imported fill material."},null,null,0,9.19,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P430,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources a combination of virgin excavated natural material (VENM) and spoil from large excavation for filing voids and/or capping etc."},"Y",null,{"$f":"VLOOKUP($P430,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P430,'Cost Schedule'!$B:$F,4,FALSE)","v":72.5},null,{"$f":"IF($E430=\"Y\",IF(I430=0,F430*H430,F430*I430),\"\")","v":0},{"$f":"IF(I430<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P430,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 push into void at $270/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $60/m3 for imported fill material."},null,null,0,9.1999999999999993,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P431,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clearing and grubbing of trees and vegetation"},"Y",null,{"$f":"VLOOKUP($P431,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P431,'Cost Schedule'!$B:$F,4,FALSE)","v":4730},null,{"$f":"IF($E431=\"Y\",IF(I431=0,F431*H431,F431*I431),\"\")","v":0},{"$f":"IF(I431<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P431,'Cost Schedule'!$B:$F,5,FALSE)","v":"Clearing and grubbing of light vegetation growth e.g. regrowth"},null,null,0,9.2100000000000009,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P432,'Cost Schedule'!$B:$F,2,FALSE)","v":"Topsoil stripping"},"Y",null,{"$f":"VLOOKUP($P432,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P432,'Cost Schedule'!$B:$F,4,FALSE)","v":4.8624999999999998},null,{"$f":"IF($E432=\"Y\",IF(I432=0,F432*H432,F432*I432),\"\")","v":0},{"$f":"IF(I432<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P432,'Cost Schedule'!$B:$F,5,FALSE)","v":"Stripping or topsoil at an approximate depth of 0.2 m into stockpiles; load and haul to final rehabilitation location required or respreading where necessary."},null,null,0,9.2200000000000006,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P433,'Cost Schedule'!$B:$F,2,FALSE)","v":"Growth media supplementation with manure"},"Y",null,{"$f":"VLOOKUP($P433,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P433,'Cost Schedule'!$B:$F,4,FALSE)","v":747.5},null,{"$f":"IF($E433=\"Y\",IF(I433=0,F433*H433,F433*I433),\"\")","v":0},{"$f":"IF(I433<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P433,'Cost Schedule'!$B:$F,5,FALSE)","v":"Addition of manure to improve soil quality."},null,null,0,9.23,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P434,'Cost Schedule'!$B:$F,2,FALSE)","v":"Utilise biotic soil media - organic topsoil alternative"},"Y",null,{"$f":"VLOOKUP($P434,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P434,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,0,"",{"$f":"VLOOKUP($P434,'Cost Schedule'!$B:$F,5,FALSE)","v":"Material that can be applied as an alternative to spreading topsoil prior to hydromulching."},null,null,0,"9.24a",null,"Y"]
[null,null,{"$f":"C412&\" Subtotal\"","v":"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J412:J434)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Water Management",{"$f":"VLOOKUP($P436,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clean water dams to be retained after decommissioning – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P436,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P436,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E436=\"Y\",IF(I436=0,F436*H436,F436*I436),\"\")","v":0},{"$f":"IF(I436<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P436,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) @ ~$200 per hour and pasture grass."},null,null,{"$f":"IF(I436=\"\",0,1)","v":0},"10.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P437,'Cost Schedule'!$B:$F,2,FALSE)","v":"Large clean water dams (i.e. ≥ 2 ha) to be retained after mine closure – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P437,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P437,'Cost Schedule'!$B:$F,4,FALSE)","v":10500},null,{"$f":"IF($E437=\"Y\",IF(I437=0,F437*H437,F437*I437),\"\")","v":0},{"$f":"IF(I437<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P437,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) + pasture grass."},null,null,{"$f":"IF(I437=\"\",0,1)","v":0},"10.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P438,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove sediments from the floor of the dam to enable it to be converted into clean water structure (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P438,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P438,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E438=\"Y\",IF(I438=\"\",IF($H438=\"Select from List\",\"\",IF(I438=0,F438*H438,\"\")),F438*I438),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P438,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of contaminated sediment requiring removal using an excavator, truck and dozer to clean out the dam."},null,null,{"$f":"IF(I438=\"\",0,1)","v":0},{"$f":"IF(Q438=1,\"10.04-\",IF(Q438=2,\"10.04a\",IF(Q438=3,\"10.04b\",IF(Q438=4,\"10.04c\",IF(Q438=5,\"10.04d\",\"10.04-\")))))","v":"10.04-"},{"$f":"VLOOKUP(K438,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I438<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R438","v":"Y"}]
[null,null,{"$f":"C436&\" Subtotal\"","v":"Water Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J436:J439)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Maintenance of Rehabilitated Areas",{"$f":"VLOOKUP($P441,'Cost Schedule'!$B:$F,2,FALSE)","v":"Maintenance of areas that have been shaped and seeded and revegetation has been 'successful'"},"Y",null,{"$f":"VLOOKUP($P441,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P441,'Cost Schedule'!$B:$F,4,FALSE)","v":925},null,{"$f":"IF($E441=\"Y\",IF(I441=0,F441*H441,F441*I441),\"\")","v":0},{"$f":"IF(I441<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P441,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rehabilitation maintenance might include re-seeding, watering, fertilising, minor re-shaping, erosion control, inspections/audits - does not include major repair works."},null,null,{"$f":"IF(I441=\"\",0,1)","v":0},12.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P442,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - minor"},"Y",null,{"$f":"VLOOKUP($P442,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P442,'Cost Schedule'!$B:$F,4,FALSE)","v":1200},null,{"$f":"IF($E442=\"Y\",IF(I442=0,F442*H442,F442*I442),\"\")","v":0},{"$f":"IF(I442<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P442,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring minor repair - rills, minor growth media replacement."},null,null,{"$f":"IF(I442=\"\",0,1)","v":0},12.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P443,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - moderate"},"Y",null,{"$f":"VLOOKUP($P443,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P443,'Cost Schedule'!$B:$F,4,FALSE)","v":1700},null,{"$f":"IF($E443=\"Y\",IF(I443=0,F443*H443,F443*I443),\"\")","v":0},{"$f":"IF(I443<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P443,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring moderate repair - rills, significant growth media replacement."},null,null,{"$f":"IF(I443=\"\",0,1)","v":0},12.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P444,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - major"},"Y",null,{"$f":"VLOOKUP($P444,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P444,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E444=\"Y\",IF(I444=0,F444*H444,F444*I444),\"\")","v":0},{"$f":"IF(I444<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P444,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring major repair - rills, gullies, growth media replacement, some level of additional surface water management."},null,null,{"$f":"IF(I444=\"\",0,1)","v":0},12.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P445,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - total failure of landform"},"Y",null,{"$f":"VLOOKUP($P445,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P445,'Cost Schedule'!$B:$F,4,FALSE)","v":40000},null,{"$f":"IF($E445=\"Y\",IF(I445=0,F445*H445,F445*I445),\"\")","v":0},{"$f":"IF(I445<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P445,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas that require extensive rehabilitation repair - re-design and re-construction of landform."},null,null,{"$f":"IF(I445=\"\",0,1)","v":0},12.09,null,"Y"]
[null,null,{"$f":"C441&\" Subtotal\"","v":"Maintenance of Rehabilitated Areas Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J441:J445)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Additional Items","Other 1 <insert>","N",null,null,"This is ",null,{"$f":"IF($E447=\"Y\",IF(I447=0,F447*H447,F447*I447),\"\")","v":""},{"$f":"IF(I447<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I447=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 2 <insert>","N",null,null,"deliberately ",null,{"$f":"IF($E448=\"Y\",IF(I448=0,F448*H448,F448*I448),\"\")","v":""},{"$f":"IF(I448<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I448=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 3 <insert>","N",null,null,"left blank ",null,{"$f":"IF($E449=\"Y\",IF(I449=0,F449*H449,F449*I449),\"\")","v":""},{"$f":"IF(I449<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I449=\"\",0,1)","v":0},null,null,"N"]
[null,null,{"$f":"C447&\" Subtotal\"","v":"Additional Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J447:J449)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"TXRESULT","Total Cost for Active Mine & Voids Domain",null,null,null,null,null,{"$f":"SUM(J450,J446,J440,J435,J411,J401)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,"Open Cut Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,"Domain 5a: Management Activities",null,{"$f":"D502","v":"Total Cost for Management Activities"},null,null,null,null,null,null,{"$f":"J502","v":0},null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,"Additional Assumptions: Record any relevant assumptions to this domain below:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"Key Rehabilitation Area Data for Domain",null,"Enter data below manually",null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"Total Landform Establishment:",null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"Total Growth Media Development:",null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"Total Ecosystem Establishment:",null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,"Chg","Link","List","y"]
[null,null,"Water Management",{"$f":"VLOOKUP($P466,'Cost Schedule'!$B:$F,2,FALSE)","v":"On-site treatment of contaminated water due to high salt (includes removal of metals etc, brine disposal and cost of mobile water treatment unit)"},"Y",null,{"$f":"VLOOKUP($P466,'Cost Schedule'!$B:$F,3,FALSE)","v":"ML"},{"$f":"VLOOKUP($P466,'Cost Schedule'!$B:$F,4,FALSE)","v":3600},null,{"$f":"IF($E466=\"Y\",IF(I466=0,F466*H466,F466*I466),\"\")","v":0},{"$f":"IF(I466<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P466,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate can fluctuate depending on treatment type however this is a suitable standard rate for current programs at mining operations."},null,null,{"$f":"IF(I466=\"\",0,1)","v":0},10.01,null,{"$f":"E466","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P467,'Cost Schedule'!$B:$F,2,FALSE)","v":"On-site treatment of contaminated water due to low pH (incudes removal of metals etc, neutralisation treatments and cost of mobile water treatment unit"},"Y",null,{"$f":"VLOOKUP($P467,'Cost Schedule'!$B:$F,3,FALSE)","v":"ML"},{"$f":"VLOOKUP($P467,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,{"$f":"IF($E467=\"Y\",IF(I467=0,F467*H467,F467*I467),\"\")","v":0},{"$f":"IF(I467<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P467,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate can fluctuate depending on treatment type however this is a suitable standard rate for current programs at mining operations."},null,null,{"$f":"IF(I467=\"\",0,1)","v":0},10.02,null,"Y"]
[null,null,{"$f":"C466&\" Subtotal\"","v":"Water Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J466:J467)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Creek Diversions",{"$f":"VLOOKUP($P469,'Cost Schedule'!$B:$F,2,FALSE)","v":"Repairs and/or stabilisation of new or compromised water course diversion"},"Y",null,{"$f":"VLOOKUP($P469,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P469,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E469=\"Y\",IF(I469=0,F469*H469,F469*I469),\"\")","v":0},{"$f":"IF(I469<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P469,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes material is suitable for revegetating and has a reasonable chance of stabilising."},null,null,{"$f":"IF(I469=\"\",0,1)","v":0},11.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P470,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long term maintenance of water course diversion – Channel constructed through backfilled material"},"Y",null,{"$f":"VLOOKUP($P470,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P470,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,{"$f":"IF($E470=\"Y\",IF(I470=0,F470*H470,F470*I470),\"\")","v":0},{"$f":"IF(I470<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P470,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes maintenance has been kept up and significant works are not required."},null,null,{"$f":"IF(I470=\"\",0,1)","v":0},11.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P471,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long term maintenance of water course diversion – Channel constructed through competent material"},"Y",null,{"$f":"VLOOKUP($P471,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P471,'Cost Schedule'!$B:$F,4,FALSE)","v":750},null,{"$f":"IF($E471=\"Y\",IF(I471=0,F471*H471,F471*I471),\"\")","v":0},{"$f":"IF(I471<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P471,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes maintenance has been kept up and significant works are not required."},null,null,{"$f":"IF(I471=\"\",0,1)","v":0},11.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P472,'Cost Schedule'!$B:$F,2,FALSE)","v":"Installation of rock armouring"},"Y",null,{"$f":"VLOOKUP($P472,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P472,'Cost Schedule'!$B:$F,4,FALSE)","v":6},null,{"$f":"IF($E472=\"Y\",IF(I472=0,F472*H472,F472*I472),\"\")","v":0},{"$f":"IF(I472<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P472,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes competent material is locally available - multiply costs by 2 for sourcing and transporting from offsite location."},null,null,{"$f":"IF(I472=\"\",0,1)","v":0},11.04,null,"Y"]
[null,null,{"$f":"C469&\" Subtotal\"","v":"Creek Diversions Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J469:J472)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Maintenance of Rehabilitated Areas",{"$f":"VLOOKUP($P474,'Cost Schedule'!$B:$F,2,FALSE)","v":"Pest management on buffer lands, non-disturbed, and rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P474,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P474,'Cost Schedule'!$B:$F,4,FALSE)","v":150},null,{"$f":"IF($E474=\"Y\",IF(I474=0,F474*H474,F474*I474),\"\")","v":0},{"$f":"IF(I474<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P474,'Cost Schedule'!$B:$F,5,FALSE)","v":"Feral animal baiting programs if required  and waste materials required to be removed."},null,null,{"$f":"IF(I474=\"\",0,1)","v":0},12.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P475,'Cost Schedule'!$B:$F,2,FALSE)","v":"Land management of undisturbed areas (rehabilitation, weeds, ferals, erosion and sediment control works)"},"Y",null,{"$f":"VLOOKUP($P475,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P475,'Cost Schedule'!$B:$F,4,FALSE)","v":400},null,{"$f":"IF($E475=\"Y\",IF(I475=0,F475*H475,F475*I475),\"\")","v":0},{"$f":"IF(I475<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P475,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undisturbed areas within the lease boundary that require land management activities."},null,null,{"$f":"IF(I475=\"\",0,1)","v":0},12.03,null,"Y"]
[null,null,{"$f":"C474&\" Subtotal\"","v":"Maintenance of Rehabilitated Areas Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J474:J475)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Heritage Items",{"$f":"VLOOKUP($P477,'Cost Schedule'!$B:$F,2,FALSE)","v":"The restoration and care and maintenance of items that have heritage significance"},"Y",null,{"$f":"VLOOKUP($P477,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P477,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E477=\"Y\",IF(I477=0,F477*0,F477*I477),\"\")","v":0},{"$f":"IF(I477<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P477,'Cost Schedule'!$B:$F,5,FALSE)","v":"Item for the redistribution of Aboriginal artefacts, preservation of European heritage items or a combination of activities."},null,null,{"$f":"IF(I477=\"\",0,1)","v":0},13.01,null,"Y"]
[null,null,{"$f":"C477&\" Subtotal\"","v":"Heritage Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J477:J477)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Sundry Items",{"$f":"VLOOKUP($P479,'Cost Schedule'!$B:$F,2,FALSE)","v":"Development of an 'Unplanned' Project Closure Plan - State Significant Development with closure planning well progressed i.e. preferred cover design, closure environment modelled e.g. groundwater /subsidence / pit lakes, preliminary seal designs, etc. and only finalisation of detailed engineering deigns required"},"Y",null,{"$f":"VLOOKUP($P479,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P479,'Cost Schedule'!$B:$F,4,FALSE)","v":100000},null,{"$f":"IF($E479=\"Y\",IF(I479=0,F479*H479,F479*I479),\"\")","v":0},{"$f":"IF(I479<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P479,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum to be used to refine the conceptual closure plan into a detailed closure plan with execution strategies for rehabilitation activities.\nAssumes outcomes of studies readily available including modelling, landform design, geochemistry, demolition, etc.  Costs to finalise options by domain and finalise designs for construction.\nAssume a simple site e.g. single open cut, no legacy operations historic in the area, little social dependence, etc.\nDepending on site size, complexity, final land use requirements and knowledge base investigations can range from ~$75k to >$1 M.\nSites with more than 1 pit to add $50,000 to rate."},null,null,{"$f":"IF(I479=\"\",0,1)","v":0},"14.01a",null,{"$f":"E479","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P480,'Cost Schedule'!$B:$F,2,FALSE)","v":"Development of an 'Unplanned' Project Closure Plan - Non State Significant Development with at least ≥2 of the following aspects requiring closure planning, but no significant issues realised at this time: previous subsidence, medium or higher geochemistry risk and/or spontaneous combustion propensity, known/ likely contamination, tailings / rejects, final void"},"Y",null,{"$f":"VLOOKUP($P480,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P480,'Cost Schedule'!$B:$F,4,FALSE)","v":90000},null,0,"",{"$f":"VLOOKUP($P480,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum to be used to refine the conceptual closure plan into a detailed closure plan with execution strategies for rehabilitation activities.\nEstimated cost for developing closure plan including studies - basic to satisfy risks and decisions - includes risk assessment, options analysis, Closure Plan.\nSites with more than 1 pit to add $50,000 to rate."},null,null,null,"14.01b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P481,'Cost Schedule'!$B:$F,2,FALSE)","v":"Development of an 'Unplanned' Project Closure Plan - Non State Significant Development with no EPL and/or only one of the following relevant aspects: previous subsidence, low to medium geochemistry risk and/or spontaneous combustion propensity, known limited contamination, small approved final void"},"Y",null,{"$f":"VLOOKUP($P481,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P481,'Cost Schedule'!$B:$F,4,FALSE)","v":15000},null,0,"",{"$f":"VLOOKUP($P481,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes sediment control is the key concern for rehabilitation e.g. small mines, exploration operations.  Includes risk assessment, sampling and analyses on <5 samples, one study and Closure Plan."},null,null,null,"14.01c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P482,'Cost Schedule'!$B:$F,2,FALSE)","v":"Development of an 'Unplanned' Project Closure Plan - State Significant Development with only preliminary to conceptual closure planning in place"},"Y",null,{"$f":"VLOOKUP($P482,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P482,'Cost Schedule'!$B:$F,4,FALSE)","v":300000},null,0,"",{"$f":"VLOOKUP($P482,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes costs for key investigations and studies including designs e.g. geochemistry, Contamination Remediation Action Plan, subsidence risk, cover/capping and final landform, site wide surface water, etc.  Provisional sum to be used to refine the conceptual closure plan into a detailed closure plan with execution strategies for rehabilitation activities.\nAssume at least 15 types of studies required ranging from geotechnical to ecology and social, development of a closure plan including address of obligations.  Assume a simple site e.g. single open cut, no legacy operations historic in the area, little social dependence, etc.\nDepending on site size, complexity, final land use requirements and knowledge base investigations can range to >$3 M.\nSites with more than 1 pit to add $50,000 to rate."},null,null,null,"14.01d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P483,'Cost Schedule'!$B:$F,2,FALSE)","v":"Development of an 'Unplanned' Project Closure Plan - Non State Significant Development with at least ≥2 of the following aspects resulting in significant issues requiring remediation: previous subsidence, medium or higher geochemistry risk and/or spontaneous combustion propensity, known/ likely contamination, tailings / rejects, final void"},"Y",null,{"$f":"VLOOKUP($P483,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P483,'Cost Schedule'!$B:$F,4,FALSE)","v":125000},null,0,"",{"$f":"VLOOKUP($P483,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes costs for key investigations and studies including economic treatments and designs e.g. geochemistry, Contamination Remediation Action Plan, subsidence risk, cover/capping and final landform, site wide surface water, etc.  Provisional sum to be used to refine the conceptual closure plan into a detailed closure plan with execution strategies for rehabilitation activities."},null,null,null,"14.01e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P484,'Cost Schedule'!$B:$F,2,FALSE)","v":"Develop a Review of Environmental Factors (REF) to facilitate rehabilitation including contamination works."},"Y",null,{"$f":"VLOOKUP($P484,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P484,'Cost Schedule'!$B:$F,4,FALSE)","v":27950},null,0,"",{"$f":"VLOOKUP($P484,'Cost Schedule'!$B:$F,5,FALSE)","v":"Based on experience for a REF after completion of a detailed closure study (e.g. contamination investigation) costs could range from $10,000 to $100,000 ex GST.  Note this does not apply to a Statement of Environmental Effects or Environmental Impact Statement."},null,null,null,"14.01f",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P485,'Cost Schedule'!$B:$F,2,FALSE)","v":"Site security during closure"},"Y",null,{"$f":"VLOOKUP($P485,'Cost Schedule'!$B:$F,3,FALSE)","v":"yr."},{"$f":"VLOOKUP($P485,'Cost Schedule'!$B:$F,4,FALSE)","v":75000},null,{"$f":"IF($E485=\"Y\",IF(I485=0,F485*H485,F485*I485),\"\")","v":0},{"$f":"IF(I485<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P485,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for site security measures required during closure.  This includes nightly patrols and first response in the event of an out of hours incident."},null,null,{"$f":"IF(I485=\"\",0,1)","v":0},14.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P486,'Cost Schedule'!$B:$F,2,FALSE)","v":"Choose type of HAZMAT Clean-up required - cleaning and decontaminating plant and equipment, chemical storage locations, oil and grease traps, tanks, vessels, and pipe work etc"},"Y",null,{"$f":"VLOOKUP($P486,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P486,'Cost Schedule'!$B:$F,4,FALSE)","v":0},null,{"$f":"IF($E486=\"Y\",IF(I486=0,F486*H486,F486*I486),\"\")","v":0},"Select type of HAZMAT Clean-up Required",{"$f":"VLOOKUP($P486,'Cost Schedule'!$B:$F,5,FALSE)","v":"Type of HAZMAT Clean-up required - cleaning and decontaminating plant and equipment, chemical storage locations, oil and grease traps, tanks, vessels, and pipe work etc"},null,null,{"$f":"IF(I486=\"\",0,1)","v":0},{"$f":"IF(Q486=1,\"14.03-\",IF(Q486=2,\"14.03a\",IF(Q486=3,\"14.03b\",IF(Q486=4,\"14.03c\",IF(Q486=5,\"14.03d\",\"14.03\")))))","v":"14.03-"},{"$f":"VLOOKUP(K486,Select_HAZMAT_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I486<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,null,{"$f":"VLOOKUP($P488,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of radiation devices"},"Y",null,{"$f":"VLOOKUP($P488,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P488,'Cost Schedule'!$B:$F,4,FALSE)","v":31630},null,{"$f":"IF($E488=\"Y\",IF(I488=0,F488*H488,F488*I488),\"\")","v":0},{"$f":"IF(I488<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P488,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for removal and disposal of monitoring devices on conveyors using a radiation source (i.e., Americium – 241, Plutonium – 238, Caesium - 137 etc).\nSource Isotope type, quantity, strength, weight, source holder type, source holder weight, pick-up location (among others) will directly affect pricing. "},null,null,{"$f":"IF(I488=\"\",0,1)","v":0},14.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P489,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional fees for accessing State, Crown or other public lands for rehabilitation/remediation activities"},"Y",null,{"$f":"VLOOKUP($P489,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P489,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E489=\"Y\",IF(I489=0,F489*0,F489*I489),\"\")","v":0},{"$f":"IF(I489<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P489,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum."},null,null,{"$f":"IF(I489=\"\",0,1)","v":0},14.05,null,"Y"]
[null,null,{"$f":"C479&\" Subtotal\"","v":"Sundry Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J479:J489)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Mobilisation and Demobilisation",{"$f":"VLOOKUP($P491,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation for small mine or quarry  - small fleet"},"Y",null,{"$f":"VLOOKUP($P491,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P491,'Cost Schedule'!$B:$F,4,FALSE)","v":12000},null,{"$f":"IF($E491=\"Y\",IF(I491=0,F491*H491,F491*I491),\"\")","v":0},{"$f":"IF(I491<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P491,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,{"$f":"IF(I491=\"\",0,1)","v":0},"15.00a",null,{"$f":"E491","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P492,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation for small mine or quarry  - medium to large fleet"},"Y",null,{"$f":"VLOOKUP($P492,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P492,'Cost Schedule'!$B:$F,4,FALSE)","v":35000},null,{"$f":"IF($E492=\"Y\",IF(I492=0,F492*H492,F492*I492),\"\")","v":0},{"$f":"IF(I492<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P492,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,{"$f":"IF(I492=\"\",0,1)","v":0},"15.00b",null,{"$f":"E492","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P493,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation (Distance to site <150 km)"},"Y",null,{"$f":"VLOOKUP($P493,'Cost Schedule'!$B:$F,3,FALSE)","v":"item"},{"$f":"VLOOKUP($P493,'Cost Schedule'!$B:$F,4,FALSE)","v":100000},null,0,"",{"$f":"VLOOKUP($P493,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,0,15.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P494,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation (Distance to site >150 km but <500 km)"},"Y",null,{"$f":"VLOOKUP($P494,'Cost Schedule'!$B:$F,3,FALSE)","v":"item"},{"$f":"VLOOKUP($P494,'Cost Schedule'!$B:$F,4,FALSE)","v":150000},null,0,"",{"$f":"VLOOKUP($P494,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,0,15.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P495,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation (Distance to site >500 km but <1000 km)"},"Y",null,{"$f":"VLOOKUP($P495,'Cost Schedule'!$B:$F,3,FALSE)","v":"item"},{"$f":"VLOOKUP($P495,'Cost Schedule'!$B:$F,4,FALSE)","v":300000},null,0,"",{"$f":"VLOOKUP($P495,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,0,15.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P496,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation (Distance to site >1000 km)"},"Y",null,{"$f":"VLOOKUP($P496,'Cost Schedule'!$B:$F,3,FALSE)","v":"item"},{"$f":"VLOOKUP($P496,'Cost Schedule'!$B:$F,4,FALSE)","v":500000},null,0,"",{"$f":"VLOOKUP($P496,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,0,15.04,null,"Y"]
[null,null,{"$f":"C491&\" Subtotal\"","v":"Mobilisation and Demobilisation Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J491:J496)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Additional Items","Other 1 <insert>","N",null,null,"This is ",null,{"$f":"IF($E498=\"Y\",IF(I498=0,F498*H498,F498*I498),\"\")","v":""},{"$f":"IF(I498<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I498=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 2 <insert>","N",null,null,"deliberately ",null,{"$f":"IF($E499=\"Y\",IF(I499=0,F499*H499,F499*I499),\"\")","v":""},{"$f":"IF(I499<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I499=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 3 <insert>","N",null,null,"left blank ",null,{"$f":"IF($E500=\"Y\",IF(I500=0,F500*H500,F500*I500),\"\")","v":""},{"$f":"IF(I500<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I500=\"\",0,1)","v":0},null,null,"N"]
[null,null,{"$f":"C498&\" Subtotal\"","v":"Additional Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J498:J500)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"TXRESULT","Total Cost for Management Activities",null,null,null,null,null,{"$f":"SUM(J468,J473,J476,J478,J490,J497,J501)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]

{"sheet":"Open_Cut_&_UG (1)","index":8,"n_rows":508,"n_cols":33,"rows_kept":508,"cut":false,"hidden":true,"merged":[[318,9,319,9],[318,11,319,11],[370,2,374,2],[375,2,375,8],[338,3,339,3],[338,4,339,4],[338,8,339,8],[338,9,339,9],[338,11,339,11],[338,5,339,5],[336,9,337,9],[336,11,337,11],[326,2,326,8],[335,2,335,8],[336,3,337,3],[336,4,337,4],[336,5,337,5],[336,6,337,6],[333,3,334,3],[333,4,334,4],[333,5,334,5],[333,6,334,6],[312,2,319,2],[318,3,319,3],[101,7,102,7],[298,9,298,10],[138,9,139,9],[201,2,201,8],[201,9,201,10],[230,11,231,11],[202,2,202,8],[202,9,202,11],[211,3,212,3],[211,4,212,4],[211,11,212,11],[233,5,234,5],[233,6,234,6],[211,7,212,7],[233,7,234,7],[230,7,231,7],[230,8,231,8],[230,9,231,9],[211,8,212,8],[211,9,212,9],[195,4,195,10],[92,4,93,4],[138,2,142,2],[104,8,105,8],[3,2,3,11],[137,2,137,8],[7,2,7,8],[128,2,128,8],[146,5,147,5],[146,6,147,6],[146,7,147,7],[101,4,102,4],[101,3,102,3],[7,9,7,10],[8,2,8,8],[8,9,8,10],[9,2,9,8],[9,9,9,10],[10,2,10,8],[10,9,10,10],[11,2,11,8],[11,9,11,11],[101,11,102,11],[101,9,102,9],[101,8,102,8],[14,2,75,2],[76,2,76,8],[106,2,106,8],[194,2,194,11],[4,4,4,10],[92,9,93,9],[92,11,93,11],[92,5,93,5],[92,6,93,6],[92,7,93,7],[138,3,139,3],[138,4,139,4],[138,5,139,5],[138,6,139,6],[138,7,139,7],[138,8,139,8],[101,6,102,6],[104,9,105,9],[104,11,105,11],[174,2,178,2],[138,11,139,11],[180,2,184,2],[185,2,185,8],[176,5,177,5],[198,2,198,8],[198,9,198,10],[146,8,147,8],[146,9,147,9],[146,11,147,11],[173,2,173,8],[176,6,177,6],[176,7,177,7],[176,8,177,8],[176,9,177,9],[176,11,177,11],[144,2,172,2],[176,3,177,3],[176,4,177,4],[189,2,189,8],[250,16,251,16],[233,8,234,8],[233,9,234,9],[245,11,246,11],[245,9,246,9],[245,8,246,8],[250,9,251,9],[250,4,251,4],[250,5,251,5],[250,6,251,6],[250,7,251,7],[238,2,238,8],[233,2,237,2],[233,3,234,3],[233,11,234,11],[238,14,238,16],[233,4,234,4],[248,4,249,4],[248,5,249,5],[250,11,251,11],[248,2,272,2],[248,16,249,16],[250,15,251,15],[250,14,251,14],[230,5,231,5],[232,14,232,16],[233,14,234,14],[233,15,234,15],[233,16,234,16],[232,2,232,8],[224,2,231,2],[186,2,188,2],[216,8,217,8],[216,9,217,9],[216,11,217,11],[199,2,199,8],[199,9,199,10],[200,2,200,8],[200,9,200,10],[216,14,217,14],[230,3,231,3],[230,4,231,4],[223,14,223,16],[230,6,231,6],[189,14,189,16],[190,3,190,8],[190,9,190,11],[230,15,231,15],[230,16,231,16],[138,15,139,15],[138,16,139,16],[176,14,177,14],[176,15,177,15],[185,14,185,16],[179,2,179,8],[399,7,400,7],[407,9,408,9],[407,11,408,11],[398,2,398,8],[405,7,406,7],[405,8,406,8],[405,9,406,9],[405,11,406,11],[211,16,212,16],[205,2,222,2],[216,3,217,3],[216,4,217,4],[216,5,217,5],[216,6,217,6],[216,7,217,7],[216,15,217,15],[216,16,217,16],[211,15,212,15],[138,14,139,14],[173,14,173,16],[179,14,179,16],[176,16,177,16],[77,2,79,2],[80,2,80,8],[81,2,104,2],[87,3,88,3],[87,4,88,4],[87,5,88,5],[87,6,88,6],[87,7,88,7],[87,8,88,8],[87,9,88,9],[87,11,88,11],[87,14,88,14],[87,15,88,15],[87,16,88,16],[92,3,93,3],[92,8,93,8],[92,15,93,15],[92,16,93,16],[106,14,106,16],[137,14,137,16],[128,14,128,16],[129,2,136,2],[135,3,136,3],[135,4,136,4],[135,5,136,5],[135,6,136,6],[135,7,136,7],[135,8,136,8],[135,9,136,9],[135,11,136,11],[135,14,136,14],[135,15,136,15],[135,16,136,16],[92,14,93,14],[104,3,105,3],[104,4,105,4],[104,5,105,5],[104,6,105,6],[104,7,105,7],[146,14,147,14],[143,2,143,8],[143,14,143,16],[144,3,145,3],[144,4,145,4],[144,5,145,5],[144,6,145,6],[144,7,145,7],[144,8,145,8],[144,9,145,9],[144,11,145,11],[144,14,145,14],[144,15,145,15],[144,16,145,16],[146,15,147,15],[146,16,147,16],[146,3,147,3],[146,4,147,4],[211,14,212,14],[211,5,212,5],[211,6,212,6],[223,2,223,8],[230,14,231,14],[276,16,277,16],[247,2,247,8],[247,14,247,16],[248,3,249,3],[248,6,249,6],[248,7,249,7],[248,8,249,8],[248,9,249,9],[248,15,249,15],[248,11,249,11],[248,14,249,14],[273,14,273,16],[274,2,277,2],[276,3,277,3],[276,4,277,4],[276,5,277,5],[276,6,277,6],[276,7,277,7],[250,3,251,3],[306,6,307,6],[306,4,307,4],[276,11,277,11],[276,14,277,14],[276,15,277,15],[276,9,277,9],[276,8,277,8],[299,2,299,8],[299,9,299,10],[300,2,300,8],[300,9,300,10],[301,2,301,8],[301,9,301,11],[306,3,307,3],[318,4,319,4],[318,5,319,5],[311,14,311,16],[284,14,284,16],[285,2,287,2],[288,2,288,8],[288,14,288,16],[289,3,289,8],[289,9,289,11],[293,2,293,11],[294,4,294,10],[304,2,310,2],[309,3,310,3],[309,4,310,4],[309,5,310,5],[309,6,310,6],[309,7,310,7],[309,8,310,8],[309,9,310,9],[309,11,310,11],[306,11,307,11],[306,9,307,9],[306,8,307,8],[306,7,307,7],[336,2,363,2],[338,6,339,6],[338,7,339,7],[278,14,278,16],[297,2,297,8],[297,9,297,10],[318,14,319,14],[318,15,319,15],[318,16,319,16],[320,2,320,8],[320,14,320,16],[321,2,325,2],[321,3,322,3],[321,4,322,4],[321,5,322,5],[321,6,322,6],[321,7,322,7],[321,8,322,8],[321,9,322,9],[321,11,322,11],[321,14,322,14],[336,8,337,8],[321,15,322,15],[321,16,322,16],[405,14,406,14],[405,15,406,15],[405,16,406,16],[376,2,378,2],[379,14,379,16],[364,2,364,8],[364,14,364,16],[365,2,368,2],[367,3,368,3],[367,4,368,4],[367,5,368,5],[367,6,368,6],[367,7,368,7],[367,8,368,8],[367,9,368,9],[375,14,375,16],[367,14,368,14],[367,15,368,15],[369,2,369,8],[369,14,369,16],[379,2,379,8],[367,11,368,11],[399,14,400,14],[399,15,400,15],[435,14,436,14],[435,15,436,15],[435,16,436,16],[432,2,432,8],[407,14,408,14],[407,15,408,15],[380,3,380,8],[380,9,380,11],[384,2,384,11],[389,2,389,8],[389,9,389,10],[390,2,390,8],[390,9,390,10],[391,2,391,8],[391,9,391,10],[385,4,385,10],[398,14,398,16],[407,16,408,16],[404,14,404,16],[405,3,406,3],[405,4,406,4],[405,5,406,5],[405,6,406,6],[388,2,388,8],[433,2,436,2],[435,3,436,3],[435,4,436,4],[435,5,436,5],[435,6,436,6],[435,7,436,7],[435,8,436,8],[435,9,436,9],[435,11,436,11],[407,5,408,5],[407,6,408,6],[407,7,408,7],[407,8,408,8],[405,2,431,2],[407,3,408,3],[501,2,501,8],[501,14,501,16],[469,2,469,8],[437,14,437,16],[438,2,442,2],[443,2,443,8],[443,14,443,16],[444,2,446,2],[447,2,447,8],[447,14,447,16],[453,4,453,10],[448,3,448,8],[448,9,448,11],[452,2,452,11],[467,14,467,16],[467,2,467,8],[463,2,466,2],[432,14,432,16],[502,2,504,2],[469,14,469,16],[505,2,505,8],[505,14,505,16],[506,3,506,8],[506,9,506,11],[470,2,471,2],[473,2,476,2],[477,2,477,8],[477,14,477,16],[478,2,479,2],[482,2,482,8],[482,14,482,16],[480,2,480,8],[480,14,480,16],[472,2,472,8],[472,14,472,16],[494,2,494,8],[494,14,494,16],[495,2,500,2],[490,11,491,11],[483,2,493,2],[490,8,491,8],[490,6,491,6],[456,9,456,10],[457,2,457,8],[457,9,457,10],[490,9,491,9],[101,5,102,5],[333,7,334,7],[333,8,334,8],[318,6,319,6],[318,7,319,7],[318,8,319,8],[311,2,311,8],[245,7,246,7],[245,6,246,6],[245,5,246,5],[245,4,246,4],[245,3,246,3],[278,2,278,8],[279,2,283,2],[284,2,284,8],[273,2,273,8],[250,8,251,8],[298,2,298,8],[306,5,307,5],[407,4,408,4],[490,7,491,7],[490,5,491,5],[490,4,491,4],[490,3,491,3],[437,2,437,8],[392,2,392,8],[392,9,392,11],[395,2,397,2],[399,2,403,2],[404,2,404,8],[458,2,458,8],[458,9,458,10],[459,2,459,8],[459,9,459,10],[460,2,460,8],[460,9,460,11],[399,8,400,8],[399,9,400,9],[399,11,400,11],[399,3,400,3],[399,4,400,4],[399,5,400,5],[399,6,400,6],[456,2,456,8],[399,16,400,16],[367,16,368,16],[338,14,339,14],[326,14,326,16],[335,14,335,16],[336,7,337,7],[76,14,76,17],[80,14,80,17],[104,17,105,17],[104,16,105,16],[104,15,105,15],[104,14,105,14],[101,17,102,17],[101,16,102,16],[101,15,102,15],[101,14,102,14],[388,9,388,10],[336,14,337,14],[336,15,337,15],[336,16,337,16],[333,11,334,11],[333,9,334,9],[338,15,339,15],[338,16,339,16]]}
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[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,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,"Open Cut and Underground Operations"]
[null,null,"Domain 1a: Infrastructure",null,{"$f":"D191","v":"Total Cost for Infrastructure Domain"},null,null,null,null,null,null,{"$f":"J191","v":0}]
[]
[null,null,"Additional Assumptions: Record any relevant assumptions to this domain below:"]
[null,null,null,null,null,null,null,null,null,"Key Rehabilitation Area Data for Domain",null,"Enter data below manually"]
[null,null,null,null,null,null,null,null,null,"Total Landform Establishment:"]
[null,null,null,null,null,null,null,null,null,"Total Growth Media Development:"]
[null,null,null,null,null,null,null,null,null,"Total Ecosystem Establishment:"]
[]
[]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,"Chg","Link","List","Print "]
[null,null,"Termination of Services and Demolition Works",{"$f":"VLOOKUP($P15,'Cost Schedule'!$B:$F,2,FALSE)","v":"Disconnect and terminate all services (Water, electricity, gas etc at point of attachment to site)"},"Y",null,{"$f":"VLOOKUP($P15,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P15,'Cost Schedule'!$B:$F,4,FALSE)","v":35000},null,{"$f":"IF($E15=\"Y\",IF(I15=0,F15*H15,F15*I15),\"\")","v":0},{"$f":"IF(I15<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P15,'Cost Schedule'!$B:$F,5,FALSE)","v":"For disconnection of all services, at building boundaries, physical cut at the point of attachment or distribution location.  If infrastructure is not consolidated (i.e., administration, camp and workshops are in separate places), consider multiple disconnection fees."},null,null,{"$f":"IF(I15=\"\",0,1)","v":0},1.01,null,{"$f":"E15","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,2,FALSE)","v":"Disconnect and terminate services at remote areas  (i.e. pump stations, remote workshops, sewage treatment plant etc.)"},"Y",null,{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,4,FALSE)","v":5850},null,0,"",{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,5,FALSE)","v":"Used for infrastructure remote from primary connection.\nCan also be used for small mines / quarries that do not have dedicated supplies from supply authorities such as steel lattice power lines."},null,null,{"$f":"IF(I16=\"\",0,1)","v":0},1.02,null,{"$f":"E16","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of low/medium voltage powerlines including disconnection, rolling up the wires and removing the poles - does not include the removal of substations"},"Y",null,{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,3,FALSE)","v":"km"},{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,4,FALSE)","v":15000},null,0,"",{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,5,FALSE)","v":"Applies to power lines on stobie, concrete or similar poles."},null,null,0,1.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of power lines on tower or lattice structures (this includes disconnection, rolling up the wires and removing the structures) - does not include the removal of substations"},"Y",null,{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,3,FALSE)","v":"km"},{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,4,FALSE)","v":100000},null,0,"",{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,5,FALSE)","v":"Applies to power lines on steel tower and steel lattice structures assuming 3 towers / km."},null,null,0,1.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove small rail, road, water course overpass - manage potential interruptions and demolish and remove bridge supports/pylons/bridge structure etc. and dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,4,FALSE)","v":350000},null,0,"",{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,5,FALSE)","v":"Smaller structures - minimal civil works to demolish (constructed for the purposes of mining related works - does not include transport to regional disposal facility or equivalent)."},null,null,0,"1.05a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove medium rail, road, water course overpass - manage potential interruptions and demolish and remove bridge supports/pylons/bridge structure etc. and dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,4,FALSE)","v":500000},null,0,{"$f":"IF(I20<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,5,FALSE)","v":"Medium structures - minimal civil works to demolish (constructed for the purposes of mining related works - does not include transport to regional disposal facility or equivalent)."},null,null,0,"1.05b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove large / significant rail, road, water course overpass - manage potential interruptions and demolish and remove bridge supports/pylons/bridge structure etc. and dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,4,FALSE)","v":1300000},null,{"$f":"IF($E21=\"Y\",IF(I21=0,F21*H21,F21*I21),\"\")","v":0},{"$f":"IF(I21<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,5,FALSE)","v":"Large structures - includes significant water management e.g. watercourse diversion and civil works to demolish (constructed for the purposes of mining related works - does not include transport to regional disposal facility or equivalent)."},null,null,{"$f":"IF(I21=\"\",0,1)","v":0},"1.05c",null,{"$f":"E21","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and/or remove substations (assumes they are in a closed building). Dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,4,FALSE)","v":100},null,0,"",{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,5,FALSE)","v":"Simple structure to demolish mechanically (no labour required), assumes single story building with no asbestos and segregation of contents for scrap as applicable."},null,null,0,1.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove switchyard. Dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,4,FALSE)","v":75},null,0,"",{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes demolition and removal of all switchgear and transformers etc. and segregation of contents for scrap as applicable."},null,null,0,1.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove demountable structures on concrete stumps. Assumes not being re-used"},"Y",null,{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,4,FALSE)","v":40},null,0,"",{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,5,FALSE)","v":"Crib huts, temporary offices and other 'non permanent' structures. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove small buildings/tanks (admin buildings, single story accommodation etc) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,4,FALSE)","v":61},null,0,"",{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,5,FALSE)","v":"Simple structure to demolish, assumes no greater than 2 stories high. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.0900000000000001,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove light industrial buildings and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2/floor"},{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,4,FALSE)","v":90},null,0,"",{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,5,FALSE)","v":"Needs to be calculated per floor/level (Assume 1 floor/level = 3-4 m) - does not include transport to regional disposal facility or equivalent.  Assumes asbestos free and mechanically demolished."},null,null,0,1.1000000000000001,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove industrial buildings (workshops tyre change and servicing area etc not CHPP/process plant) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2/floor"},{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,4,FALSE)","v":130},null,0,"",{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,5,FALSE)","v":"Needs to be calculated per floor/level (Assume 1 floor/level = 3-4 m). Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1100000000000001,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove CHPP/process plant (include the area of each floor of the structure) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2/floor"},{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,4,FALSE)","v":225},null,0,"",{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,5,FALSE)","v":"Needs to be calculated per floor/level (Assume 1 floor/level = 3-4 m). Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1200000000000001,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, demolish and remove washery, crushers, hoppers, mills, furnaces, agglomeration, electrowinning, floatation, sizing stations, rotary breakers, etc (include the area of each floor of the structure) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2/floor"},{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,4,FALSE)","v":225},null,0,"",{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,5,FALSE)","v":"Needs to be calculated per floor/level (Assume 1 floor/level = 3-4 m). Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1299999999999999,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, demolish and remove stacker OR reclaimer (radial or luffing etc. with maneuverability for stockpile control) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,4,FALSE)","v":750000},null,0,"",{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost for removal of stacker or reclaim unit only. Does not include terminate services, remove rails and ballast etc. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1399999999999999,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, demolish and remove bucket wheel stacker/reclaimer and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,4,FALSE)","v":2000000},null,0,"",{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost for just removal of the bucket wheel stacker/reclaim units. Does not include terminate services, remove rails and ballast etc. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1499999999999999,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove stacker/reclaimer rails and ballast and demolish and remove concrete footings etc and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,4,FALSE)","v":75},null,0,"",{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes both rails, does not include the conveyor system. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1599999999999999,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, Cut and Remove 5000T coal silo and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,4,FALSE)","v":92500},null,0,"",{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,5,FALSE)","v":"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.17,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, Cut and Remove 3000 T coal silo and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,4,FALSE)","v":77500},null,0,"",{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,5,FALSE)","v":"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.18,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, Cut and Remove 1250 T coal silo and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,4,FALSE)","v":62500},null,0,"",{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,5,FALSE)","v":"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.19,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, Cut and Remove rail loading bins and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,4,FALSE)","v":65000},null,0,"",{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,5,FALSE)","v":"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.2,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and Remove large concrete rail loading bin - and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,4,FALSE)","v":460000},null,0,{"$f":"IF(I37<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,5,FALSE)","v":"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent."},null,null,0,"1.20a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove onground conveyors, transfer stations & gantries (scrap only – does not include dismantling for reuse at another site) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,4,FALSE)","v":185},null,0,"",{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,5,FALSE)","v":"Estimate for on-ground conveyor including anything up to 10 m off the ground. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.21,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove elevated conveyors, transfer stations & gantries (scrap only, does not include dismantling for reuse at another site) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,4,FALSE)","v":295},null,0,"",{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,5,FALSE)","v":"Estimate for elevated conveyor up to ~10 m off the ground. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.22,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove overhead conveyors, transfer stations & gantries (scrap only, does not include dismantling for reuse at another site) and disposal on-site/locally. \n\nThis may include small scale fixed material stacking infrastructure"},"Y",null,{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,4,FALSE)","v":850},null,0,"",{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,5,FALSE)","v":"Estimate for overhead conveyor including conveyors that are >10 m off the ground that require a crane to remove. Does not include transport to regional disposal facility or equivalent."},null,null,{"$f":"IF(I40=\"\",0,1)","v":0},1.23,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and demolish conveyor from reclaim tunnel (Does not include excavation and demolition of reclaim tunnel roof)"},"Y",null,{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,4,FALSE)","v":150},null,0,"",{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,5,FALSE)","v":"Due to no canopy or infrastructure attached."},null,null,0,1.24,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolition of reclaim tunnel concrete (Assumes complete removal and dumping in mine pit void)"},"Y",null,{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,4,FALSE)","v":950},null,0,"",{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes this area will be used for another land-use that requires the structure to be dug up and re-buried somewhere else."},null,null,0,1.25,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolition and removal of vent raise fans, electrical substation and winch and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,4,FALSE)","v":25000},null,0,"",{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,5,FALSE)","v":"Does not include filling and capping the shaft. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.26,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove small tank clean (Thickener etc 3 - 9 m diameter) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,4,FALSE)","v":10000},null,0,"",{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean - contents removed.  If tank is full allow extra 30% for excavator and 2 men to dig out and dispose. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.27,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P45,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove medium tank clean (Thickener etc 10 - 15 m diameter) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P45,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P45,'Cost Schedule'!$B:$F,4,FALSE)","v":30000},null,0,"",{"$f":"VLOOKUP($P45,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean - contents removed.  If tank is full allow extra 30% for excavator and 2 men to dig out and dispose. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.28,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P46,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove large tank clean (Thickener etc 15 - 30 m diameter) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P46,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P46,'Cost Schedule'!$B:$F,4,FALSE)","v":45000},null,0,"",{"$f":"VLOOKUP($P46,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean - contents removed.  If tank is full allow extra 30% for excavator and 2 men to dig out and dispose. Does not include transport to regional disposal facility or equivalent."},null,null,{"$f":"IF(I46=\"\",0,1)","v":0},1.29,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove extra large tank clean (Thickener etc >30 m diameter) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,4,FALSE)","v":100000},null,0,"",{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean - contents removed.  If tank is full allow extra 30% for excavator and 2 men to dig out and dispose. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.3,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove tank clean (Thickener etc) >50 m diameter and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,4,FALSE)","v":100000},null,0,"",{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,5,FALSE)","v":"Estimate only - may require a detailed assessment from demolition expert due to specialised equipment required for removal. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.31,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of UG tank <5000 L - including pipes, bunds etc. and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,4,FALSE)","v":21000},null,0,"",{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean (contents removed), does not include transport to regional disposal facility or equivalent."},null,null,0,1.32,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of UG tank 5000 L - 15000 L - including pipes, bunds etc. and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,4,FALSE)","v":30000},null,0,"",{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean (contents removed), does not include transport to regional disposal facility or equivalent."},null,null,0,1.33,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove small underground pipe and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,4,FALSE)","v":25},null,0,"",{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,5,FALSE)","v":"For example: 300 mm pipes - 0.5 m deep, does not include transport to regional disposal facility or equivalent."},null,null,0,1.34,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P52,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove medium underground pipe and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P52,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P52,'Cost Schedule'!$B:$F,4,FALSE)","v":60},null,0,"",{"$f":"VLOOKUP($P52,'Cost Schedule'!$B:$F,5,FALSE)","v":"For example: 500 mm pipes - 1 m deep, does not include transport to regional disposal facility or equivalent."},null,null,0,1.35,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove large underground pipe and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,4,FALSE)","v":165},null,0,"",{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,5,FALSE)","v":"For example: 1 m pipes - 2 m deep."},null,null,0,1.36,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove above ground pipe (supported) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,4,FALSE)","v":12},null,0,"",{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,5,FALSE)","v":"~300 mm pipes and assumes pipes are in close proximity to infrastructure areas. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.37,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove surface pipelines (unsupported) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,0,"",{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,5,FALSE)","v":"~300 mm pipes and assumes pipes are used for water transfer between pits (or similar) and remotely located. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.38,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove pump and pontoon from small lake or dam including pipes and electrical supply or diesel tank/s"},"Y",null,{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,4,FALSE)","v":20000},null,0,"",{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes equipment for retrieval - boats, etc. and labour. Does not include transport to regional disposal facility or equivalent."},null,null,{"$f":"IF(I56=\"\",0,1)","v":0},1.39,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove bitumen (car park and access roads) and dispose on-site/locally"},"Y",null,{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,4,FALSE)","v":10},null,0,"",{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,5,FALSE)","v":"Scalp bitumen and stabilised material.  Generally haulage rates will be $0.60 - $1.20 / km, depending on truck fleet, loaders etc. For off-site disposal use alternate rate option and add $0.90 / km for transport. "},null,null,0,1.4,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove bitumen (airstrip) and dispose on-site/locally"},"Y",null,{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,4,FALSE)","v":20},null,0,"",{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,5,FALSE)","v":"Scalp bitumen and stabilised material.  Generally haulage rates will be $0.60 - $1.20 / km, depending on truck fleet, loaders etc. For off-site disposal use alternate rate option and add $0.90 / km for transport. "},null,null,0,1.41,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P59,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove concrete pads & footings (<300 mm thickness) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P59,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P59,'Cost Schedule'!$B:$F,4,FALSE)","v":36},null,0,"",{"$f":"VLOOKUP($P59,'Cost Schedule'!$B:$F,5,FALSE)","v":"Breaking up slab and disposal or for conversion to aggregate. Generally haulage rates will be $0.60 - $1.20 / km, depending on truck fleet, loaders etc.  For off-site disposal use alternate rate option and add $0.90 / km for transport."},null,null,0,1.42,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove concrete pads & footings (>300 mm thickness) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,4,FALSE)","v":75},null,0,"",{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,5,FALSE)","v":"Breaking up slab and disposal or for conversion to aggregate. Generally haulage rates will be $0.60 - $1.20 / km, depending on truck fleet, loaders etc. For off-site disposal use alternate rate option and add $0.90 / km for transport. "},null,null,0,1.43,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P61,'Cost Schedule'!$B:$F,2,FALSE)","v":"Crush concrete to make road aggregate - 75 mm"},"Y",null,{"$f":"VLOOKUP($P61,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P61,'Cost Schedule'!$B:$F,4,FALSE)","v":10},null,0,"",{"$f":"VLOOKUP($P61,'Cost Schedule'!$B:$F,5,FALSE)","v":"Does not include haulage of materials - assumes crushing plant is readily available."},null,null,0,1.44,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P62,'Cost Schedule'!$B:$F,2,FALSE)","v":"Crush concrete to make road aggregate - 50 mm"},"Y",null,{"$f":"VLOOKUP($P62,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P62,'Cost Schedule'!$B:$F,4,FALSE)","v":13},null,0,"",{"$f":"VLOOKUP($P62,'Cost Schedule'!$B:$F,5,FALSE)","v":"Does not include haulage of materials - assumes crushing plant is readily available."},null,null,0,1.45,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,2,FALSE)","v":"Crush concrete to make road aggregate - 30 mm"},"Y",null,{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,{"$f":"IF($E63=\"Y\",IF(I63=0,F63*H63,F63*I63),\"\")","v":0},{"$f":"IF(I63<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,5,FALSE)","v":"Does not include haulage of materials - assumes crushing plant is readily available."},null,null,0,1.46,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove fence (cyclone/wire fence) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,4,FALSE)","v":20},null,0,"",{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,5,FALSE)","v":"Roll up fence and remove posts."},null,null,0,1.47,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of small plastic tanks"},"Y",null,{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,0,"",{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,5,FALSE)","v":"Remove small poly tanks used for water storage, etc."},null,null,0,1.48,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove galvanised/corrugated light weight tanks"},"Y",null,{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,4,FALSE)","v":500},null,0,"",{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,5,FALSE)","v":"Demolish and remove small lightweight metal tanks.  No costs included for managing liquids, etc."},null,null,0,1.49,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove communication towers"},"Y",null,{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,4,FALSE)","v":5000},null,0,"",{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost includes demolition and removal of tower only; separate costs required for disconnection of services, demolition of footings, etc."},null,null,0,1.5,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of UG services (power within main gate areas, etc.)"},"Y",null,{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,4,FALSE)","v":50000},null,0,"",{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume service disconnection at the mine boundary is at surface level. This cost covers all fees and charges"},null,null,0,1.51,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P69,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (general waste) - haulage >10 km but <15 km"},"Y",null,{"$f":"VLOOKUP($P69,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P69,'Cost Schedule'!$B:$F,4,FALSE)","v":7},null,0,"",{"$f":"VLOOKUP($P69,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.52,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P70,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (general waste) - haulage >15 km but <25 km"},"Y",null,{"$f":"VLOOKUP($P70,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P70,'Cost Schedule'!$B:$F,4,FALSE)","v":9},null,0,"",{"$f":"VLOOKUP($P70,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.53,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P71,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (general waste) - haulage >25 km but <50 km"},"Y",null,{"$f":"VLOOKUP($P71,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P71,'Cost Schedule'!$B:$F,4,FALSE)","v":12.5},null,0,"",{"$f":"VLOOKUP($P71,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.54,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P72,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (industrial demolition / concrete / scrap metal) - haulage >10 km but <15 km"},"Y",null,{"$f":"VLOOKUP($P72,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P72,'Cost Schedule'!$B:$F,4,FALSE)","v":32},null,0,"",{"$f":"VLOOKUP($P72,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.55,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P73,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (industrial demolition / concrete / scrap metal) - haulage >15 km but <25 km"},"Y",null,{"$f":"VLOOKUP($P73,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P73,'Cost Schedule'!$B:$F,4,FALSE)","v":36},null,0,"",{"$f":"VLOOKUP($P73,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.56,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P74,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (industrial demolition / concrete / scrap metal) - haulage >25 km but <50 km"},"Y",null,{"$f":"VLOOKUP($P74,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P74,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E74=\"Y\",IF(I74=0,F74*0,F74*I74),\"\")","v":0},"",{"$f":"VLOOKUP($P74,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.57,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P75,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill - fees (general waste)"},"Y",null,{"$f":"VLOOKUP($P75,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P75,'Cost Schedule'!$B:$F,4,FALSE)","v":193},null,0,"",{"$f":"VLOOKUP($P75,'Cost Schedule'!$B:$F,5,FALSE)","v":"Fee for waste disposal of general waste to local Council landfill; transport rates separate. Please note that this is not applicable to operations with approval for building and demolition waste disposal on site."},null,null,{"$f":"IF(I75=\"\",0,1)","v":0},1.58,null,{"$f":"E75","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P76,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill - fees (industrial demolition / concrete / scrap metal)"},"Y",null,{"$f":"VLOOKUP($P76,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P76,'Cost Schedule'!$B:$F,4,FALSE)","v":174},null,{"$f":"IF($E76=\"Y\",IF(I76=0,F76*H76,F76*I76),\"\")","v":0},"",{"$f":"VLOOKUP($P76,'Cost Schedule'!$B:$F,5,FALSE)","v":"Fee for waste disposal of industrial demolition / concrete / scrap metal waste to local Council landfill; transport rates separate.  Rate does not assume material is recyclable. Please note that this is not applicable to operations with approval for building and demolition waste disposal on site."},null,null,0,1.59,null,"Y"]
[null,null,{"$f":"C15&\" Subtotal\"","v":"Termination of Services and Demolition Works Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J15:J76)","v":0}]
[null,null,"Rail Infrastructure",{"$f":"VLOOKUP($P78,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove rail loop and spur, ballast etc. and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P78,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P78,'Cost Schedule'!$B:$F,4,FALSE)","v":60},null,{"$f":"IF($E78=\"Y\",IF(I78=0,F78*H78,F78*I78),\"\")","v":0},{"$f":"IF(I78<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P78,'Cost Schedule'!$B:$F,5,FALSE)","v":"Remove all materials to allow area to be reshaped and rehabilitated - does not include transport to regional disposal facility or equivalent."},null,null,0,2.0099999999999998,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P79,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove train loading facilities and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P79,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P79,'Cost Schedule'!$B:$F,4,FALSE)","v":185},null,{"$f":"IF($E79=\"Y\",IF(I79=0,F79*H79,F79*I79),\"\")","v":0},{"$f":"IF(I79<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P79,'Cost Schedule'!$B:$F,5,FALSE)","v":"Remove rail load point infrastructure including gantries and control structures. Does not include transport to regional disposal facility or equivalent."},null,null,0,2.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,2,FALSE)","v":"Reshape rail spur and load out areas. Does not include growth media and revegetation"},"Y",null,{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,4,FALSE)","v":2860},null,{"$f":"IF($E80=\"Y\",IF(I80=0,F80*H80,F80*I80),\"\")","v":0},{"$f":"IF(I80<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer and 16 H Grader (50% utilisation)."},null,null,0,2.0299999999999998,null,"Y"]
[null,null,{"$f":"C78&\" Subtotal\"","v":"Rail Infrastructure Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J78:J80)","v":0}]
[null,null,"Contaminated Materials",{"$f":"VLOOKUP($P82,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake a preliminary site investigation (Phase 1). This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple studies may be required."},"Y",null,{"$f":"VLOOKUP($P82,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P82,'Cost Schedule'!$B:$F,4,FALSE)","v":15000},null,{"$f":"IF($E82=\"Y\",IF(I82=0,F82*H82,F82*I82),\"\")","v":0},{"$f":"IF(I82<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P82,'Cost Schedule'!$B:$F,5,FALSE)","v":"The preliminary investigation would include at minimum a desktop assessment of the area and site history, incidents, etc. as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 1 assessment (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nA cluster may include:\n- Mine infrastructure (i.e., fuel / chemical store, workshop, vehicle wash-down, sewage treatment etc.)\n- Processing plants (i.e., ore and product storage, mine waste storage and disposal, rail load-out etc.)\n- Remote pit-top facilities (i.e., vehicle re-fuel, sewage treatment, secondary workshop, chemical storage etc.)"},null,null,{"$f":"IF(I82=\"\",0,1)","v":0},"3.01a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P83,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake an intrusive site investigation on sites with small footprints to investigate e.g. ≤15 ha. This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple intrusive investigations should be included."},"Y",null,{"$f":"VLOOKUP($P83,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P83,'Cost Schedule'!$B:$F,4,FALSE)","v":44000},null,0,"",{"$f":"VLOOKUP($P83,'Cost Schedule'!$B:$F,5,FALSE)","v":"The intrusive investigation would include at minimum a site walkover and field sampling as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 2 intrusive investigation (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nNote: An intrusive investigation is not required for all contaminated areas and should be applied considering the rehabilitation program, site history, location, etc.\nA cluster area where it is highly anticipated that contamination has occurred (i.e., underground tanks / pipes that are known to have leaked, chemical stores with earthen bunds, around ineffective oil/water separators etc.) and further field work is required involving intrusive investigation.\nAssumes site is easily accessible and a small area e.g. ~10-15 ha requires investigation and testing (test pits, boreholes, etc.) based on Sampling and Analysis Quality Plan.  Includes SAQP, fieldwork, sampling and analysis."},null,null,0,"3.01b",null,{"$f":"E83","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P84,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake an intrusive site investigation on sites with large footprints to investigate e.g. >15 ha. This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple intrusive investigations should be included."},"Y",null,{"$f":"VLOOKUP($P84,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P84,'Cost Schedule'!$B:$F,4,FALSE)","v":106000},null,0,"",{"$f":"VLOOKUP($P84,'Cost Schedule'!$B:$F,5,FALSE)","v":"The intrusive investigation would include at minimum a site walkover and field sampling as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 2 intrusive investigation (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nNote: An intrusive investigation is not required for all contaminated areas and should be applied considering the rehabilitation program, site history, location, etc.\nA cluster area where it is highly anticipated that contamination has occurred (i.e., underground tanks / pipes that are known to have leaked, chemical stores with earthen bunds, around ineffective oil/water separators etc.) and further field work is required involving intrusive investigation.\nAssume site has a history of contamination and/or a large area >15 ha requires investigation and testing (test pits, boreholes, etc.) based on Sampling and Analysis Quality Plan.    Includes SAQP, fieldwork, sampling and analysis."},null,null,0,"3.01c",null,{"$f":"E84","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P85,'Cost Schedule'!$B:$F,2,FALSE)","v":"Develop a Remediation Action Plan on sites with small footprints based on outcomes of intrusive investigation including strategies to address contamination exceedances"},"Y",null,{"$f":"VLOOKUP($P85,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P85,'Cost Schedule'!$B:$F,4,FALSE)","v":35000},null,0,"",{"$f":"VLOOKUP($P85,'Cost Schedule'!$B:$F,5,FALSE)","v":"Develop remediation plan for approval including designs and detailed costs.  Costs may increase if detailed designs required for construction."},null,null,0,"3.01d",null,{"$f":"E85","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P86,'Cost Schedule'!$B:$F,2,FALSE)","v":"Develop a Remediation Action Plan on sites with large footprints based on outcomes of intrusive investigation including strategies to address contamination exceedances"},"Y",null,{"$f":"VLOOKUP($P86,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P86,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E86=\"Y\",IF(I86=0,F86*0,F86*I86),\"\")","v":0},"",{"$f":"VLOOKUP($P86,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes complex site; detailed design drawings required for cover."},null,null,0,"3.01e",null,{"$f":"E86","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P87,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of contaminated water from tanks, bunded areas and sumps"},"Y",null,{"$f":"VLOOKUP($P87,'Cost Schedule'!$B:$F,3,FALSE)","v":"L"},{"$f":"VLOOKUP($P87,'Cost Schedule'!$B:$F,4,FALSE)","v":0.35},null,0,"",{"$f":"VLOOKUP($P87,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost for recent sump clean-up from resource activity - requires specialists to treat."},null,null,0,3.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P88,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove material (carbonaceous / metalliferous spillage or otherwise) from footprint of the process facility (leach pads) / stockpile area (ROM product) / roads and dump in a void on-site (Select Haul Distance from list)"},"Y",null,"m3",{"$f":"VLOOKUP($P88,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E88=\"Y\",IF(I88=\"\",IF($H88=\"Select from List\",\"\",IF(I88=0,F88*H88,\"\")),F88*I88),\"\")","v":""},"Select Haul Distance Here","This item includes scraping and removal of the volume of carbonaceous material using a scraper, dozer and grader to make safe an area and enable the establishment of rehabilitation.",null,null,0,{"$f":"IF(Q88=1,\"3.03-\",IF(Q88=2,\"3.03a\",IF(Q88=3,\"3.03b\",IF(Q88=4,\"3.03c\",IF(Q88=5,\"3.03d\",\"3.03\")))))","v":"3.03-"},{"$f":"VLOOKUP(K88,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,{"$f":"VLOOKUP($P89,'Cost Schedule'!$B:$F,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,{"$f":"IF(I88<>\"\",\"insert additional information here\",\"\")","v":""},{"$error":"#N/A"},null,null,null,null,null,{"$f":"R88","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and dispose of Hazardous classified contaminated material off site to a licensed landfill.  Assumes cartage to a licensed landfill."},"Y",null,{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,4,FALSE)","v":800},null,{"$f":"IF($E90=\"Y\",IF(I90=0,F90*H90,F90*I90),\"\")","v":0},{"$f":"IF(I90<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,{"$f":"IF(I90=\"\",0,1)","v":0},"3.04a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and disposal of Restricted classified contaminated material off site to a licensed landfill.  Add $50/m3 for cartage from regional areas"},"Y",null,{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,3,FALSE)","v":"m4"},{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,4,FALSE)","v":660},null,{"$f":"IF($E91=\"Y\",IF(I91=0,F91*H91,F91*I91),\"\")","v":0},{"$f":"IF(I91<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,0,"3.04b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and disposal of Low Level contaminated material off site to a licensed landfill.  Add $50/m3 for cartage to regional landfill"},"Y",null,{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,4,FALSE)","v":220},null,0,{"$f":"IF(I92<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,0,3.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,2,FALSE)","v":"Onsite remediation of hydrocarbon contaminated soils manual land farming (Select Volume from List)"},"Y",null,{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E93=\"Y\",IF(I93=\"\",IF($H93=\"Select from List\",\"\",IF(I93=0,F93*H93,\"\")),F93*I93),\"\")","v":""},"Select Volume Here",{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,5,FALSE)","v":"Spreading of contaminated soils on a prepared surface and stimulation of aerobic microbial activity within the soils through aeration and/or the addition of minerals, nutrients and moisture to promote the aerobic degradation of organic chemicals - time frame of up to 24 months."},null,null,{"$f":"IF(I95=\"\",0,1)","v":0},{"$f":"IF(Q93=1,\"3.06-\",IF(Q93=2,\"3.06a\",IF(Q93=3,\"3.06b\",IF(Q93=4,\"3.06c\",IF(Q93=5,\"3.06d\",\"3.06\")))))","v":"3.06-"},{"$f":"VLOOKUP(K93,Select_Volume_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,{"$f":"VLOOKUP($P94,'Cost Schedule'!$B:$F,4,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(I93<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R93","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation of cement stabilisation plant and equipment for hydrocarbon (i.e., PAH, long chain hydrocarbons, etc.) contaminated soil treatment"},"Y",null,{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,4,FALSE)","v":150000},null,0,{"$f":"IF(I95<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,5,FALSE)","v":"Required if treatment of hydrocarbon contamination is required to be fast tracked."},null,null,0,3.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,2,FALSE)","v":"On-site remediation of hydrocarbon contaminated soils - using a mobile treatment unit"},"Y",null,{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,4,FALSE)","v":165},null,0,"",{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,5,FALSE)","v":"Additional cost as the treatment process is fast tracked."},null,null,0,3.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and dispose of asbestos (<750 m2)"},"Y",null,{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,4,FALSE)","v":50},null,0,"",{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,5,FALSE)","v":"Where an assessment/estimation has been made to confirm the volume of asbestos to be removed."},null,null,0,3.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and dispose of asbestos (>750 m2)"},"Y",null,{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,4,FALSE)","v":40},null,0,"",{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,5,FALSE)","v":"Where an assessment/estimation has been made to confirm the volume of asbestos to be removed."},null,null,0,3.1,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill - fees (asbestos)"},"Y",null,{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,4,FALSE)","v":290},null,0,"",{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,5,FALSE)","v":"Landfill fees to regional landfill."},null,null,0,3.11,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,2,FALSE)","v":"Treatment of known Acid Sulfate Soils"},"Y",null,{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,4,FALSE)","v":2580},null,0,"",{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ASS is treatable via neutralisation and does not require capping and isolation. Assumes 1% by weight lime addition and treatment to 100 mm depth only."},null,null,0,3.12,null,{"$f":"E100","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of plastic liner (i.e. dam, leach pad, sump etc.)"},"Y",null,{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,4,FALSE)","v":1},null,{"$f":"IF($E101=\"Y\",IF(I101=0,F101*H101,F101*I101),\"\")","v":0},{"$f":"IF(I101<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for cutting using ripping tynes and on-site disposal of the liner."},null,null,0,3.13,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage brine/salt for disposal (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E102=\"Y\",IF(I102=0,IF($H102=\"Select from List\",\"\",IF(I102=0,F102*H102,\"\")),F102*I102),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,5,FALSE)","v":"Costs for haulage to location for authorised disposal."},null,null,{"$f":"IF(I102=\"\",0,1)","v":0},{"$f":"IF(Q102=1,\"3.14-\",IF(Q102=2,\"3.14a\",IF(Q102=3,\"3.14b\",IF(Q102=4,\"3.14c\",IF(Q102=5,\"3.14d\",\"3.14\")))))","v":"3.14-"},{"$f":"VLOOKUP(K102,Select_Haul_distance_Here_index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I102<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,null,{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,2,FALSE)","v":"Brine disposal to landfill - fees only"},"Y",null,{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,4,FALSE)","v":288},null,{"$f":"IF($E104=\"Y\",IF(I104=0,F104*H104,F104*I104),\"\")","v":0},{"$f":"IF(I104<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate for trackable liquid levy of $78.20 per tonne and authorised disposal to landfill."},null,null,{"$f":"IF(I104=\"\",0,1)","v":0},"3.14d",null,{"$f":"E104","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage water (clean or contaminated) (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E105=\"Y\",IF(I105=0,IF($H105=\"Select from List\",\"\",IF(I105=0,F105*H105,\"\")),F105*I105),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes transport in a 20,000 L tanker. Add disposal costs to additional items where warranted."},null,null,{"$f":"IF(I105=\"\",0,1)","v":0},{"$f":"IF(Q105=1,\"3.15-\",IF(Q105=2,\"3.15a\",IF(Q105=3,\"3.15b\",IF(Q105=4,\"3.15c\",IF(Q105=5,\"3.15d\",\"3.15\")))))","v":"3.15-"},{"$f":"VLOOKUP(K105,Select_Haul_Dist_315_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I105<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,{"$f":"C82&\" Subtotal\"","v":"Contaminated Materials Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J82:J105)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Vents, Shafts and Boreholes",{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,2,FALSE)","v":"Seal portals / drifts (width >3 m) – only entry seal / plug required with in front of access backfill with engineered fill for 5 m"},"Y",null,{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,4,FALSE)","v":126000},null,{"$f":"IF($E108=\"Y\",IF(I108=0,F108*H108,F108*I108),\"\")","v":0},{"$f":"IF(I108<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,5,FALSE)","v":"This cost is not applicable to coal operations which require backfilling to MDG6001 or similar due to gases. Costs include engineering and QA/QC.  Costs assume engineered fill backfilled between 2 x 1 m plugs for sealing,  + haul material to backfill per >5 km distance + concrete pump and secondary support."},null,null,{"$f":"IF(I108=\"\",0,1)","v":0},"4.01a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P109,'Cost Schedule'!$B:$F,2,FALSE)","v":"Seal portals / drifts (width >3 m) accessible to men and machinery requiring a bulkhead – grout backfill against a concrete bulkhead to be constructed"},"Y",null,{"$f":"VLOOKUP($P109,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P109,'Cost Schedule'!$B:$F,4,FALSE)","v":250000},null,0,"",{"$f":"VLOOKUP($P109,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost includes engineering the bulkhead and underground construction (access available) followed by grout backfill via workings and rehabilitation (reshape, bulk push and full rehabilitation).  Assume tunnel length of 20 m.  For every additional m add $7,250 for grouting. If no bulkhead required, deduct $60,000."},null,null,0,"4.01b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P110,'Cost Schedule'!$B:$F,2,FALSE)","v":"Seal portals / drifts (width >3 m) not accessible by men or machinery – grout backfill against a concrete bulkhead existing or to be constructed"},"Y",null,{"$f":"VLOOKUP($P110,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P110,'Cost Schedule'!$B:$F,4,FALSE)","v":250000},null,0,"",{"$f":"VLOOKUP($P110,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost includes engineering the bulkhead if required and construction via access directly above heading followed by grout backfill via boreholes every 10 m to fill voids and rehabilitation (bulk push, final trim, seeding and full rehabilitation).  Assume tunnel length of 20 m.  For every additional m add $8,700 for grouting.\nIf no bulkhead required, deduct $60,000.\nAssumes any existing bulkhead is observable by camera and satisfies regulations and engineer (location, etc.).\n"},null,null,0,"4.01c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,2,FALSE)","v":"Seal small adits (width ≤3 m) accessible by men and/or machinery or neither requiring a bulkhead –backfill with appropriate material against a concrete bulkhead existing or to be constructed.  The rate includes reshaping and rehabilitation of the batter around the entrance of the adit"},"Y",null,{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,4,FALSE)","v":25000},null,0,"",{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,5,FALSE)","v":"Costs estimated from executed works  program in NSW from multiple sites.  Rate assumes standard works program with suitable access, and additional roof and rib stabilisation works etc. is not required."},null,null,0,"4.01d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,2,FALSE)","v":"Costs to grout fill tunnel via mine workings to seal and eliminate voids and/or likelihood of failures of ground"},"Y",null,{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,4,FALSE)","v":7250},null,0,"",{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,5,FALSE)","v":"Workings are accessible to run grout lines via machine or seam dip is favourable i.e. dips inbye"},null,null,0,"4.02a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,2,FALSE)","v":"Costs to grout fill tunnel by drilling directly above to seal and eliminate voids and/or likelihood of failures of ground"},"Y",null,{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,4,FALSE)","v":8700},null,0,"",{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,5,FALSE)","v":"Area directly above heading is accessible by drill rig with depth of cover <30 m and access outbye.  One borehole required every 10m to fill void."},null,null,0,"4.02b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish ventilation fans"},"Y",null,{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,4,FALSE)","v":30000},null,0,"",{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,5,FALSE)","v":"Costs for demolition of ventilation fan prior to sealing shaft."},null,null,0,"4.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,2,FALSE)","v":"Seal and rehabilitate ventilation shafts on hard rock operations (no to low gas risk) or coal operations - allows for works in a remote location"},"Y",null,{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,4,FALSE)","v":150000},null,0,"",{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for a range of factors including variations in depth and size, accessibility limitations, equipment transport to the shaft etc. Assumes engineered fill is available within 10 km round trip and no bulkhead required.  Excludes demolition of ventilation fans."},null,null,0,"4.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P116,'Cost Schedule'!$B:$F,2,FALSE)","v":"Maintenance and monitoring of sealed adits/portals and shafts (for a total of 5 years)"},"Y",null,{"$f":"VLOOKUP($P116,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P116,'Cost Schedule'!$B:$F,4,FALSE)","v":25000},null,0,"",{"$f":"VLOOKUP($P116,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume 1 x day visual inspection (10hrs inc’ travel) for suitably qualified / competent person + reporting, for an annual inspection @ $5,000 per year. Exclusions are intrusive investigation and testing (e.g. concrete strength etc). "},null,null,0,4.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,2,FALSE)","v":"Install gate or grill over the adit (Where site might be used by bats)"},"Y",null,{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,4,FALSE)","v":200000},null,0,"",{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for a range of factors including establishing clear access, and/or working in remote locations without services, and/or stabilisation works to prevent the entry collapsing and compromising the gate etc."},null,null,0,4.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 1 - Coal bore hole\nExploration boreholes – rehabilitate coal boreholes and drill pads as required"},"Y",null,{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,3,FALSE)","v":"depth (m)"},{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,4,FALSE)","v":44.55},null,0,"",{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost to grout and cap an open exploration borehole.  Assume a 20 m x 20 m drill pad requires rehabilitation - push cover of nearby growth media, rip and seed."},null,null,{"$f":"IF(I118=\"\",0,1)","v":0},"4.06a",null,{"$f":"E118","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P119,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 3 - Mineral RAB and aircore drill holes\nExploration boreholes – backfill open  Rotary Airblast (RAB) or aircore drill holes with cuttings"},"Y",null,{"$f":"VLOOKUP($P119,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P119,'Cost Schedule'!$B:$F,4,FALSE)","v":42.5},null,0,"",{"$f":"VLOOKUP($P119,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include cutting of casing, installation of a casing cap, and/or manually backfilling the hole with drill cuttings.  Does not include reshaping / ripping the drill pad, amelioration / seeding etc. "},null,null,0,"4.06b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 2 - Mineral drill hole requiring grouting\nExploration boreholes – grout and cap open bore holes"},"Y",null,{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,4,FALSE)","v":5700},null,0,"",{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes grouting and capping 100 - 200 m exploration boreholes to meet the requirements of Departmental Guidelines."},null,null,0,4.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P121,'Cost Schedule'!$B:$F,2,FALSE)","v":"Boreholes – cap and seal open bore holes with steel casing (i.e., goaf drainage etc.)"},"Y",null,{"$f":"VLOOKUP($P121,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P121,'Cost Schedule'!$B:$F,4,FALSE)","v":6960},null,0,"",{"$f":"VLOOKUP($P121,'Cost Schedule'!$B:$F,5,FALSE)","v":"Holes deeper than 100 m - includes cutting steel collar 6 m below surface, grouting and capping."},null,null,0,4.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,2,FALSE)","v":"Boreholes – cap and seal open bore holes - surface-to-in-seam gas drainage"},"Y",null,{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,4,FALSE)","v":17890},null,0,"",{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,5,FALSE)","v":"Surface-to-in-seam gas drainage boreholes."},null,null,0,4.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,2,FALSE)","v":"Boreholes – cap and seal open bore holes - vertical gas drainage"},"Y",null,{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,4,FALSE)","v":16000},null,0,"",{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,5,FALSE)","v":"Vertical gas drainage boreholes."},null,null,0,4.0999999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P124,'Cost Schedule'!$B:$F,2,FALSE)","v":"Boreholes – grout (with concrete) cap and seal bore holes (i.e. where sealing aquifers)"},"Y",null,{"$f":"VLOOKUP($P124,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P124,'Cost Schedule'!$B:$F,4,FALSE)","v":35000},null,0,"",{"$f":"VLOOKUP($P124,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes multi skin sleaves to prevent aquifer mixing."},null,null,0,4.1100000000000003,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,2,FALSE)","v":"Boreholes – cap and seal service boreholes for UG coal operations"},"Y",null,{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,4,FALSE)","v":45000},null,0,"",{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes large diameter boreholes used for supplying electricity (66kV), compressed air, water, solsenic etc."},null,null,0,4.12,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P126,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 4 - Mineral diamond drill hole\nRehabilitation of diamond drill holes and pad including sealing drill holes for mineral exploration"},"Y",null,{"$f":"VLOOKUP($P126,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P126,'Cost Schedule'!$B:$F,4,FALSE)","v":2070},null,0,"",{"$f":"VLOOKUP($P126,'Cost Schedule'!$B:$F,5,FALSE)","v":"Bog out cuttings, remove fencing, remove rubbish, push sumps in, rehabilitate pads and tracks, cut and plug collars.  Includes labour and equipment, disposal of rubbish locally on site"},null,null,0,4.13,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P127,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 5 - Mineral reverse circulation drill holes\nRehabilitation of reverse circulation drill holes and pad including sealing drill holes for mineral exploration"},"Y",null,{"$f":"VLOOKUP($P127,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P127,'Cost Schedule'!$B:$F,4,FALSE)","v":1340},null,0,"",{"$f":"VLOOKUP($P127,'Cost Schedule'!$B:$F,5,FALSE)","v":"Sealing required, but not complete filling with concrete/grout"},null,null,0,4.1399999999999997,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P128,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 6 - Rehabilitation of drill hole collars\nRehabilitation of drill hole collars (mineral exploration)"},"Y",null,{"$f":"VLOOKUP($P128,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P128,'Cost Schedule'!$B:$F,4,FALSE)","v":415},null,0,"",{"$f":"VLOOKUP($P128,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cut collar, remove, cap, backfill capped collar and cover with nearby organic or growth material"},null,null,0,4.1500000000000004,null,"Y"]
[null,null,{"$f":"C108&\" Subtotal\"","v":"Vents, Shafts and Boreholes Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J108:J128)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Roads and Tracks",{"$f":"VLOOKUP($P130,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – minor works including deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P130,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P130,'Cost Schedule'!$B:$F,4,FALSE)","v":1040},null,{"$f":"IF($E130=\"Y\",IF(I130=0,F130*H130,F130*I130),\"\")","v":0},{"$f":"IF(I130<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P130,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ~6 m road width - 16H Grader."},null,null,0,5.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P131,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / access  tracks / vehicle park-up areas with windrows and/or small earthen bunds – minor earthworks and deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P131,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P131,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,0,"",{"$f":"VLOOKUP($P131,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - no seed"},null,null,0,5.0199999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P132,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P132,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P132,'Cost Schedule'!$B:$F,4,FALSE)","v":3700},null,0,"",{"$f":"VLOOKUP($P132,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P133,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P133,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P133,'Cost Schedule'!$B:$F,4,FALSE)","v":4485},null,0,"",{"$f":"VLOOKUP($P133,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P134,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P134,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P134,'Cost Schedule'!$B:$F,4,FALSE)","v":4870},null,0,"",{"$f":"VLOOKUP($P134,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P135,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P135,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P135,'Cost Schedule'!$B:$F,4,FALSE)","v":7025},null,0,"",{"$f":"VLOOKUP($P135,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.0599999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P136,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove stabilised material (blue metal, aggregate etc.) from roadways and disposal on-site/locally (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P136,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P136,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E136=\"Y\",IF(I136=\"\",IF($H136=\"Select from List\",\"\",IF(I136=0,F136*H136,\"\")),F136*I136),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P136,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the scraping and removal of the volume of stabilised material from the road, laydown or other surface using an excavator, dozer and grader to enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q136=1,\"5.07-\",IF(Q136=2,\"5.07a\",IF(Q136=3,\"5.07b\",IF(Q136=4,\"5.07c\",IF(Q136=5,\"5.07d\",\"5.07\")))))","v":"5.07-"},{"$f":"VLOOKUP(K136,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,{"$f":"VLOOKUP($P137,'Cost Schedule'!$B:$F,3,FALSE)","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(I136<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R136","v":"Y"}]
[null,null,{"$f":"C130&\" Subtotal\"","v":"Roads and Tracks Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J130:J137)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Earthworks / Structural Works",{"$f":"VLOOKUP($P139,'Cost Schedule'!$B:$F,2,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit – Select Push Length"},"Y",null,"m3",{"$f":"VLOOKUP($P139,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E139=\"Y\",IF(I139=\"\",IF($H139=\"Select from List\",\"\",IF(I139=0,F139*H139,\"\")),F139*I139),\"\")","v":""},"Select Push Length Here",{"$f":"VLOOKUP($P139,'Cost Schedule'!$B:$F,5,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit"},null,null,0,{"$f":"IF(Q139=1,\"7.01-\",IF(Q139=2,\"7.01a\",IF(Q139=3,\"7.01b\",IF(Q139=4,\"7.01c\",IF(Q139=5,\"7.01d\",\"7.01-\")))))","v":"7.01-"},{"$f":"VLOOKUP(K139,Select_Push_Length_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I139<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R139","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P141,'Cost Schedule'!$B:$F,2,FALSE)","v":"Minor reshaping and pushing"},"Y",null,{"$f":"VLOOKUP($P141,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P141,'Cost Schedule'!$B:$F,4,FALSE)","v":3900},null,{"$f":"IF($E141=\"Y\",IF(I141=0,F141*H141,F141*I141),\"\")","v":0},{"$f":"IF(I141<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P141,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation)."},null,null,{"$f":"IF(I141=\"\",0,1)","v":0},7.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P142,'Cost Schedule'!$B:$F,2,FALSE)","v":"Structural works, banks, waterways - contour banks, drainage channels and other soil conservation measures"},"Y",null,{"$f":"VLOOKUP($P142,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P142,'Cost Schedule'!$B:$F,4,FALSE)","v":1600},null,{"$f":"IF($E142=\"Y\",IF(I142=0,F142*H142,F142*I142),\"\")","v":0},{"$f":"IF(I142<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P142,'Cost Schedule'!$B:$F,5,FALSE)","v":"Combination of dozer and excavator work plus grader for ~4 hours each per ha."},null,null,{"$f":"IF(I142=\"\",0,1)","v":0},7.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P143,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construction of spine drains / drop structures and/or stabilising water course entry points - required for large catchments"},"Y",null,{"$f":"VLOOKUP($P143,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P143,'Cost Schedule'!$B:$F,4,FALSE)","v":27},null,{"$f":"IF($E143=\"Y\",IF(I143=0,F143*H143,F143*I143),\"\")","v":0},{"$f":"IF(I143<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P143,'Cost Schedule'!$B:$F,5,FALSE)","v":"Installation of on-site rock material (rip-rap) where managing water run-off from disturbed land and/or upon entry to water courses - prevents erosion of gully head (assumes competent material is locally available). If required to be sourced off site, assume an additional $20/m2."},null,null,{"$f":"IF(I143=\"\",0,1)","v":0},7.04,null,"Y"]
[null,null,{"$f":"C139&\" Subtotal\"","v":"Earthworks / Structural Works Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J139:J143)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Rehabilitation",{"$f":"VLOOKUP($P145,'Cost Schedule'!$B:$F,2,FALSE)","v":"Source, cart and spread growth media (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P145,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E145=\"Y\",IF(I145=\"\",IF($H145=\"Select from List\",\"\",IF(I145=0,F145*H145,\"\")),F145*I145),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P145,'Cost Schedule'!$B:$F,5,FALSE)","v":"If topsoil is not available on-site, then Virgin Excavated Natural Material (VENM) may need to be externally sourced."},null,null,0,{"$f":"IF(Q145=1,\"9.01-\",IF(Q145=2,\"9.01a\",IF(Q145=3,\"9.01b\",IF(Q145=4,\"9.01c\",IF(Q145=5,\"9.01d\",\"7.01-\")))))","v":"9.01-"},{"$f":"VLOOKUP(K145,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I145<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R145","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P147,'Cost Schedule'!$B:$F,2,FALSE)","v":"Fill dams, voids etc. - Source local material, cart and spread to cap or backfill, cap thickness determined by approval / permit (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P147,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E147=\"Y\",IF(I147=\"\",IF($H147=\"Select from List\",\"\",IF(I147=0,F147*H147,\"\")),F147*I147),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P147,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of material requiring backfill using an excavator and scraper to fill the void and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q147=1,\"9.02-\",IF(Q147=2,\"9.02a\",IF(Q147=3,\"9.02b\",IF(Q147=4,\"9.02c\",IF(Q147=5,\"9.02d\",\"7.01-\")))))","v":"9.02-"},{"$f":"VLOOKUP(K147,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I147<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R147","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P149,'Cost Schedule'!$B:$F,2,FALSE)","v":"Shotcrete application on cuttings and steep slopes"},"Y",null,{"$f":"VLOOKUP($P149,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P149,'Cost Schedule'!$B:$F,4,FALSE)","v":185},null,{"$f":"IF($E149=\"Y\",IF(I149=0,F149*H149,F149*I149),\"\")","v":0},{"$f":"IF(I149<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P149,'Cost Schedule'!$B:$F,5,FALSE)","v":"This rate is used to rehabilitate steep slopes of weathered rock, roadway cuttings, etc that cannot be cut back and stabilised."},null,null,{"$f":"IF(I149=\"\",0,1)","v":0},9.0299999999999994,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P150,'Cost Schedule'!$B:$F,2,FALSE)","v":"Trim, rock rake & deep rip (includes levelling / landscaping and rip in 1 direction)"},"Y",null,{"$f":"VLOOKUP($P150,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P150,'Cost Schedule'!$B:$F,4,FALSE)","v":1130},null,0,"",{"$f":"VLOOKUP($P150,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertaken using D10 dozer and 16M grader."},null,null,0,9.0399999999999991,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P151,'Cost Schedule'!$B:$F,2,FALSE)","v":"Deep rip hard stand / lay down areas"},"Y",null,{"$f":"VLOOKUP($P151,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P151,'Cost Schedule'!$B:$F,4,FALSE)","v":960},null,0,"",{"$f":"VLOOKUP($P151,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 deep ripping."},null,null,0,9.0500000000000007,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P152,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting mature trees (>15 cm)"},"Y",null,{"$f":"VLOOKUP($P152,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P152,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,0,"",{"$f":"VLOOKUP($P152,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,0,9.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P153,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting tube stock (<15 cm)"},"Y",null,{"$f":"VLOOKUP($P153,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P153,'Cost Schedule'!$B:$F,4,FALSE)","v":6.6},null,0,"",{"$f":"VLOOKUP($P153,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,0,9.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P154,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (pasture grass species)"},"Y",null,{"$f":"VLOOKUP($P154,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P154,'Cost Schedule'!$B:$F,4,FALSE)","v":1875},null,0,"",{"$f":"VLOOKUP($P154,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P155,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (tree or native grass species)"},"Y",null,{"$f":"VLOOKUP($P155,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P155,'Cost Schedule'!$B:$F,4,FALSE)","v":4135},null,0,"",{"$f":"VLOOKUP($P155,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P156,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with native seed"},"Y",null,{"$f":"VLOOKUP($P156,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P156,'Cost Schedule'!$B:$F,4,FALSE)","v":1.9},null,{"$f":"IF($E156=\"Y\",IF(I156=0,F156*H156,F156*I156),\"\")","v":0},{"$f":"IF(I156<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P156,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Native seed +$1.00"},null,null,{"$f":"IF(I156=\"\",0,1)","v":0},"9.10a",null,{"$f":"E156","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P157,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with pasture seed"},"Y",null,{"$f":"VLOOKUP($P157,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P157,'Cost Schedule'!$B:$F,4,FALSE)","v":0.43},null,{"$f":"IF($E157=\"Y\",IF(I157=0,F157*H157,F157*I157),\"\")","v":0},{"$f":"IF(I157<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P157,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Pasture seed +$0.10"},null,null,{"$f":"IF(I157=\"\",0,1)","v":0},"9.10b",null,{"$f":"E157","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P158,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - base grade or standard for flat areas that can be irrigated by water cart"},"Y",null,{"$f":"VLOOKUP($P158,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P158,'Cost Schedule'!$B:$F,4,FALSE)","v":0.8},null,{"$f":"IF($E158=\"Y\",IF(I158=0,F158*H158,F158*I158),\"\")","v":0},{"$f":"IF(I158<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P158,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on flat areas with a gradient of less than 4:1, and where irrigation from water cart may be possible.  Industry standard application rate of 2500kg/ha.  Product will last short term (less than 3 months) and vegetation is required to grow ASAP for stability.  This cost includes cover crop only, additional seeding required."},null,null,{"$f":"IF(I158=\"\",0,1)","v":0},"9.10c",null,{"$f":"E158","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P159,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - bonded fibre matrix grade for steep areas to stabilise up to 12 months"},"Y",null,{"$f":"VLOOKUP($P159,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P159,'Cost Schedule'!$B:$F,4,FALSE)","v":1.8},null,{"$f":"IF($E159=\"Y\",IF(I159=0,F159*H159,F159*I159),\"\")","v":0},{"$f":"IF(I159<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P159,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on steep areas where stabilisation is required for up to 12 months. Application rate of ~3500kg/ha.  This cost includes cover crop only, additional seeding required."},null,null,{"$f":"IF(I159=\"\",0,1)","v":0},"9.10d",null,{"$f":"E159","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P160,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - high performance flexible growth medium grade "},"Y",null,{"$f":"VLOOKUP($P160,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P160,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,0,"",{"$f":"VLOOKUP($P160,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on extreme slopes where stabilisation is required for up to 18 months. Application rate of ~4,000kg/ha minimum.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P161,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (pasture)"},"Y",null,{"$f":"VLOOKUP($P161,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P161,'Cost Schedule'!$B:$F,4,FALSE)","v":420},null,0,"",{"$f":"VLOOKUP($P161,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 250 kg / ha. These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.11,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P162,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (trees)"},"Y",null,{"$f":"VLOOKUP($P162,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P162,'Cost Schedule'!$B:$F,4,FALSE)","v":140},null,0,"",{"$f":"VLOOKUP($P162,'Cost Schedule'!$B:$F,5,FALSE)","v":"These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.1199999999999992,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P163,'Cost Schedule'!$B:$F,2,FALSE)","v":"Spoil amelioration (adding lime / gypsum etc.)"},"Y",null,{"$f":"VLOOKUP($P163,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P163,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,0,"",{"$f":"VLOOKUP($P163,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 2.5 t / ha as an average application rate."},null,null,0,9.1300000000000008,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P164,'Cost Schedule'!$B:$F,2,FALSE)","v":"growth media amelioration with biosolids"},"Y",null,{"$f":"VLOOKUP($P164,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P164,'Cost Schedule'!$B:$F,4,FALSE)","v":1015},null,0,"",{"$f":"VLOOKUP($P164,'Cost Schedule'!$B:$F,5,FALSE)","v":"Recent experience with agronomy projects."},null,null,0,9.14,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P165,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct no-climb stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P165,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P165,'Cost Schedule'!$B:$F,4,FALSE)","v":22},null,0,"",{"$f":"VLOOKUP($P165,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for no-climb stock fencing."},null,null,0,9.16,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P166,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct standard stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P166,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P166,'Cost Schedule'!$B:$F,4,FALSE)","v":13},null,0,"",{"$f":"VLOOKUP($P166,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for standard stock fencing."},null,null,0,9.17,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P167,'Cost Schedule'!$B:$F,2,FALSE)","v":"Purchase and erect warning signs"},"Y",null,{"$f":"VLOOKUP($P167,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P167,'Cost Schedule'!$B:$F,4,FALSE)","v":250},null,0,"",{"$f":"VLOOKUP($P167,'Cost Schedule'!$B:$F,5,FALSE)","v":"Compliance with AS 1319-1994 - Safety signs for the occupational environment - installed every 25 m."},null,null,0,9.18,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P168,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources virgin excavated natural material (VENM) for growth media."},"Y",null,{"$f":"VLOOKUP($P168,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P168,'Cost Schedule'!$B:$F,4,FALSE)","v":80.8},null,0,"",{"$f":"VLOOKUP($P168,'Cost Schedule'!$B:$F,5,FALSE)","v":"D7 to spread material at $205/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $70/m3 for imported fill material."},null,null,0,9.19,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P169,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources a combination of virgin excavated natural material (VENM) and spoil from large excavation for filing voids and/or capping etc."},"Y",null,{"$f":"VLOOKUP($P169,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P169,'Cost Schedule'!$B:$F,4,FALSE)","v":72.5},null,{"$f":"IF($E169=\"Y\",IF(I169=0,F169*H169,F169*I169),\"\")","v":0},{"$f":"IF(I169<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P169,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 push into void at $270/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $60/m3 for imported fill material."},null,null,0,9.1999999999999993,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P170,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clearing and grubbing of trees and vegetation"},"Y",null,{"$f":"VLOOKUP($P170,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P170,'Cost Schedule'!$B:$F,4,FALSE)","v":4730},null,{"$f":"IF($E170=\"Y\",IF(I170=0,F170*H170,F170*I170),\"\")","v":0},{"$f":"IF(I170<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P170,'Cost Schedule'!$B:$F,5,FALSE)","v":"Clearing and grubbing of light vegetation growth e.g. regrowth"},null,null,0,9.2100000000000009,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P171,'Cost Schedule'!$B:$F,2,FALSE)","v":"Topsoil stripping"},"Y",null,{"$f":"VLOOKUP($P171,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P171,'Cost Schedule'!$B:$F,4,FALSE)","v":4.8624999999999998},null,{"$f":"IF($E171=\"Y\",IF(I171=0,F171*H171,F171*I171),\"\")","v":0},{"$f":"IF(I171<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P171,'Cost Schedule'!$B:$F,5,FALSE)","v":"Stripping or topsoil at an approximate depth of 0.2 m into stockpiles; load and haul to final rehabilitation location required or respreading where necessary."},null,null,0,9.2200000000000006,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P172,'Cost Schedule'!$B:$F,2,FALSE)","v":"Growth media supplementation with manure"},"Y",null,{"$f":"VLOOKUP($P172,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P172,'Cost Schedule'!$B:$F,4,FALSE)","v":747.5},null,{"$f":"IF($E172=\"Y\",IF(I172=0,F172*H172,F172*I172),\"\")","v":0},{"$f":"IF(I172<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P172,'Cost Schedule'!$B:$F,5,FALSE)","v":"Addition of manure to improve soil quality."},null,null,0,9.23,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P173,'Cost Schedule'!$B:$F,2,FALSE)","v":"Utilise biotic soil media - organic topsoil alternative"},"Y",null,{"$f":"VLOOKUP($P173,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P173,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,0,"",{"$f":"VLOOKUP($P173,'Cost Schedule'!$B:$F,5,FALSE)","v":"Material that can be applied as an alternative to spreading topsoil prior to hydromulching."},null,null,0,"9.24a",null,"Y"]
[null,null,{"$f":"C145&\" Subtotal\"","v":"Rehabilitation Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J145:J173)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Water Management",{"$f":"VLOOKUP($P175,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clean water dams to be retained after decommissioning – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P175,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P175,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E175=\"Y\",IF(I175=0,F175*H175,F175*I175),\"\")","v":0},{"$f":"IF(I175<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P175,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) @ ~$200 per hour and pasture grass."},null,null,{"$f":"IF(I175=\"\",0,1)","v":0},"10.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P176,'Cost Schedule'!$B:$F,2,FALSE)","v":"Large clean water dams (i.e. ≥ 2 ha) to be retained after mine closure – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P176,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P176,'Cost Schedule'!$B:$F,4,FALSE)","v":10500},null,{"$f":"IF($E176=\"Y\",IF(I176=0,F176*H176,F176*I176),\"\")","v":0},{"$f":"IF(I176<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P176,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) + pasture grass."},null,null,{"$f":"IF(I176=\"\",0,1)","v":0},"10.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P177,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove sediments from the floor of the dam to enable it to be converted into clean water structure (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P177,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P177,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E177=\"Y\",IF(I177=\"\",IF($H177=\"Select from List\",\"\",IF(I177=0,F177*H177,\"\")),F177*I177),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P177,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of contaminated sediment requiring removal using an excavator, truck and dozer to clean out the dam."},null,null,{"$f":"IF(I177=\"\",0,1)","v":0},{"$f":"IF(Q177=1,\"10.04-\",IF(Q177=2,\"10.04a\",IF(Q177=3,\"10.04b\",IF(Q177=4,\"10.04c\",IF(Q177=5,\"10.04d\",\"10.04-\")))))","v":"10.04-"},{"$f":"VLOOKUP(K177,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I177<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R177","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P179,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of evaporation fans and/or other water transfer and management infrastructure"},"Y",null,{"$f":"VLOOKUP($P179,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P179,'Cost Schedule'!$B:$F,4,FALSE)","v":25000},null,{"$f":"IF($E179=\"Y\",IF(I179=0,F179*H179,F179*I179),\"\")","v":0},{"$f":"IF(I179<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P179,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for removal of water management infrastructure."},null,null,{"$f":"IF(I179=\"\",0,1)","v":0},10.050000000000001,null,"Y"]
[null,null,{"$f":"C175&\" Subtotal\"","v":"Water Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J175:J179)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Maintenance of Rehabilitated Areas",{"$f":"VLOOKUP($P181,'Cost Schedule'!$B:$F,2,FALSE)","v":"Maintenance of areas that have been shaped and seeded and revegetation has been 'successful'"},"Y",null,{"$f":"VLOOKUP($P181,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P181,'Cost Schedule'!$B:$F,4,FALSE)","v":925},null,{"$f":"IF($E181=\"Y\",IF(I181=0,F181*H181,F181*I181),\"\")","v":0},{"$f":"IF(I181<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P181,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rehabilitation maintenance might include re-seeding, watering, fertilising, minor re-shaping, erosion control, inspections/audits - does not include major repair works."},null,null,{"$f":"IF(I181=\"\",0,1)","v":0},12.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P182,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - minor"},"Y",null,{"$f":"VLOOKUP($P182,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P182,'Cost Schedule'!$B:$F,4,FALSE)","v":1200},null,{"$f":"IF($E182=\"Y\",IF(I182=0,F182*H182,F182*I182),\"\")","v":0},{"$f":"IF(I182<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P182,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring minor repair - rills, minor growth media replacement."},null,null,{"$f":"IF(I182=\"\",0,1)","v":0},12.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P183,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - moderate"},"Y",null,{"$f":"VLOOKUP($P183,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P183,'Cost Schedule'!$B:$F,4,FALSE)","v":1700},null,{"$f":"IF($E183=\"Y\",IF(I183=0,F183*H183,F183*I183),\"\")","v":0},{"$f":"IF(I183<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P183,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring moderate repair - rills, significant growth media replacement."},null,null,{"$f":"IF(I183=\"\",0,1)","v":0},12.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P184,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - major"},"Y",null,{"$f":"VLOOKUP($P184,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P184,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E184=\"Y\",IF(I184=0,F184*H184,F184*I184),\"\")","v":0},{"$f":"IF(I184<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P184,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring major repair - rills, gullies, growth media replacement, some level of additional surface water management."},null,null,{"$f":"IF(I184=\"\",0,1)","v":0},12.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P185,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - total failure of landform"},"Y",null,{"$f":"VLOOKUP($P185,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P185,'Cost Schedule'!$B:$F,4,FALSE)","v":40000},null,{"$f":"IF($E185=\"Y\",IF(I185=0,F185*H185,F185*I185),\"\")","v":0},{"$f":"IF(I185<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P185,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas that require extensive rehabilitation repair - re-design and re-construction of landform."},null,null,{"$f":"IF(I185=\"\",0,1)","v":0},12.09,null,"Y"]
[null,null,{"$f":"C181&\" Subtotal\"","v":"Maintenance of Rehabilitated Areas Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J181:J185)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Items","Other 1 <insert>","N",null,null,"This is ",null,{"$f":"IF($E187=\"Y\",IF(I187=0,F187*H187,F187*I187),\"\")","v":""},{"$f":"IF(I187<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I187=\"\",0,1)","v":0},null,null,{"$f":"E187","v":"N"}]
[null,null,null,"Other 2 <insert>","N",null,null,"deliberately ",null,{"$f":"IF($E188=\"Y\",IF(I188=0,F188*H188,F188*I188),\"\")","v":""},{"$f":"IF(I188<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I188=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 3 <insert>","N",null,null,"left blank ",null,{"$f":"IF($E189=\"Y\",IF(I189=0,F189*H189,F189*I189),\"\")","v":""},{"$f":"IF(I189<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I189=\"\",0,1)","v":0},null,null,"N"]
[null,null,{"$f":"C187&\" Subtotal\"","v":"Additional Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J187:J189)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"TXRESULT","Total Cost for Infrastructure Domain",null,null,null,null,null,{"$f":"SUM(J190,J186,J180,J174,J144,J138,J129,J107,J81,J77)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Open Cut and Underground Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Domain 2a: Tailings & Rejects",null,{"$f":"D290","v":"Total Cost for Tailings & Rejects Domain"},null,null,null,null,null,null,{"$f":"J290","v":0},null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Assumptions: Record any relevant assumptions to this domain below:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Key Rehabilitation Area Data for Domain",null,"Enter data below manually",null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Landform Establishment:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Growth Media Development:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Ecosystem Establishment:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,"Chg","Link","List","Y"]
[null,null,"Contaminated Materials",{"$f":"VLOOKUP($P206,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake a preliminary site investigation (Phase 1). This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple studies may be required."},"Y",null,{"$f":"VLOOKUP($P206,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P206,'Cost Schedule'!$B:$F,4,FALSE)","v":15000},null,{"$f":"IF($E206=\"Y\",IF(I206=0,F206*H206,F206*I206),\"\")","v":0},{"$f":"IF(I206<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P206,'Cost Schedule'!$B:$F,5,FALSE)","v":"The preliminary investigation would include at minimum a desktop assessment of the area and site history, incidents, etc. as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 1 assessment (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nA cluster may include:\n- Mine infrastructure (i.e., fuel / chemical store, workshop, vehicle wash-down, sewage treatment etc.)\n- Processing plants (i.e., ore and product storage, mine waste storage and disposal, rail load-out etc.)\n- Remote pit-top facilities (i.e., vehicle re-fuel, sewage treatment, secondary workshop, chemical storage etc.)"},null,null,{"$f":"IF(I206=\"\",0,1)","v":0},"3.01a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P207,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake an intrusive site investigation on sites with small footprints to investigate e.g. ≤15 ha. This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple intrusive investigations should be included."},"Y",null,{"$f":"VLOOKUP($P207,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P207,'Cost Schedule'!$B:$F,4,FALSE)","v":44000},null,0,{"$f":"IF(I207<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P207,'Cost Schedule'!$B:$F,5,FALSE)","v":"The intrusive investigation would include at minimum a site walkover and field sampling as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 2 intrusive investigation (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nNote: An intrusive investigation is not required for all contaminated areas and should be applied considering the rehabilitation program, site history, location, etc.\nA cluster area where it is highly anticipated that contamination has occurred (i.e., underground tanks / pipes that are known to have leaked, chemical stores with earthen bunds, around ineffective oil/water separators etc.) and further field work is required involving intrusive investigation.\nAssumes site is easily accessible and a small area e.g. ~10-15 ha requires investigation and testing (test pits, boreholes, etc.) based on Sampling and Analysis Quality Plan.  Includes SAQP, fieldwork, sampling and analysis."},null,null,0,"3.01b",null,{"$f":"E207","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P208,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake an intrusive site investigation on sites with large footprints to investigate e.g. >15 ha. This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple intrusive investigations should be included."},"Y",null,{"$f":"VLOOKUP($P208,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P208,'Cost Schedule'!$B:$F,4,FALSE)","v":106000},null,0,{"$f":"IF(I208<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P208,'Cost Schedule'!$B:$F,5,FALSE)","v":"The intrusive investigation would include at minimum a site walkover and field sampling as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 2 intrusive investigation (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nNote: An intrusive investigation is not required for all contaminated areas and should be applied considering the rehabilitation program, site history, location, etc.\nA cluster area where it is highly anticipated that contamination has occurred (i.e., underground tanks / pipes that are known to have leaked, chemical stores with earthen bunds, around ineffective oil/water separators etc.) and further field work is required involving intrusive investigation.\nAssume site has a history of contamination and/or a large area >15 ha requires investigation and testing (test pits, boreholes, etc.) based on Sampling and Analysis Quality Plan.    Includes SAQP, fieldwork, sampling and analysis."},null,null,0,"3.01c",null,{"$f":"E208","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P209,'Cost Schedule'!$B:$F,2,FALSE)","v":"Develop a Remediation Action Plan on sites with small footprints based on outcomes of intrusive investigation including strategies to address contamination exceedances"},"Y",null,{"$f":"VLOOKUP($P209,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P209,'Cost Schedule'!$B:$F,4,FALSE)","v":35000},null,0,{"$f":"IF(I209<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P209,'Cost Schedule'!$B:$F,5,FALSE)","v":"Develop remediation plan for approval including designs and detailed costs.  Costs may increase if detailed designs required for construction."},null,null,0,"3.01d",null,{"$f":"E209","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P210,'Cost Schedule'!$B:$F,2,FALSE)","v":"Develop a Remediation Action Plan on sites with large footprints based on outcomes of intrusive investigation including strategies to address contamination exceedances"},"Y",null,{"$f":"VLOOKUP($P210,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P210,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E210=\"Y\",IF(I210=0,F210*0,F210*I210),\"\")","v":0},{"$f":"IF(I210<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P210,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes complex site; detailed design drawings required for cover."},null,null,0,"3.01e",null,{"$f":"E210","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P211,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of contaminated water from tanks, bunded areas and sumps"},"Y",null,{"$f":"VLOOKUP($P211,'Cost Schedule'!$B:$F,3,FALSE)","v":"L"},{"$f":"VLOOKUP($P211,'Cost Schedule'!$B:$F,4,FALSE)","v":0.35},null,0,"",{"$f":"VLOOKUP($P211,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost for recent sump clean-up from resource activity - requires specialists to treat."},null,null,0,3.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P212,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove material (carbonaceous / metalliferous spillage or otherwise) from footprint of the process facility (leach pads) / stockpile area (ROM product) / roads and dump in a void on-site (Select Haul Distance from list)"},"Y",null,"m3",{"$f":"VLOOKUP($P212,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E212=\"Y\",IF(I212=\"\",IF($H212=\"Select from List\",\"\",IF(I212=0,F212*H212,\"\")),F212*I212),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P212,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes scraping and removal of the volume of carbonaceous material using dozer, grader etc. to make safe an area and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q212=1,\"3.03-\",IF(Q212=2,\"3.03a\",IF(Q212=3,\"3.03b\",IF(Q212=4,\"3.03c\",IF(Q212=5,\"3.03d\",\"3.03-\")))))","v":"3.03-"},{"$f":"VLOOKUP(K212,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I212<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R212","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P214,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and dispose of Hazardous classified contaminated material off site to a licensed landfill.  Assumes cartage to a licensed landfill."},"Y",null,{"$f":"VLOOKUP($P214,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P214,'Cost Schedule'!$B:$F,4,FALSE)","v":800},null,{"$f":"IF($E214=\"Y\",IF(I214=0,F214*H214,F214*I214),\"\")","v":0},"",{"$f":"VLOOKUP($P214,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,{"$f":"IF(I214=\"\",0,1)","v":0},"3.04a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P215,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and disposal of Restricted classified contaminated material off site to a licensed landfill.  Add $50/m3 for cartage from regional areas"},"Y",null,{"$f":"VLOOKUP($P215,'Cost Schedule'!$B:$F,3,FALSE)","v":"m4"},{"$f":"VLOOKUP($P215,'Cost Schedule'!$B:$F,4,FALSE)","v":660},null,{"$f":"IF($E215=\"Y\",IF(I215=0,F215*H215,F215*I215),\"\")","v":0},{"$f":"IF(I215<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P215,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,0,"3.04b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P216,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and disposal of Low Level contaminated material off site to a licensed landfill.  Add $50/m3 for cartage to regional landfill"},"Y",null,{"$f":"VLOOKUP($P216,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P216,'Cost Schedule'!$B:$F,4,FALSE)","v":220},null,0,"",{"$f":"VLOOKUP($P216,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,0,3.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P217,'Cost Schedule'!$B:$F,2,FALSE)","v":"Onsite remediation of hydrocarbon contaminated soils manual land farming (Select Volume from List)"},"Y",null,{"$f":"VLOOKUP($P217,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P217,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E217=\"Y\",IF(I217=\"\",IF($H217=\"Select from List\",\"\",IF(I217=0,F217*H217,\"\")),F217*I217),\"\")","v":""},"Select Volume Here",{"$f":"VLOOKUP($P217,'Cost Schedule'!$B:$F,5,FALSE)","v":"Spreading of contaminated soils on a prepared surface and stimulation of aerobic microbial activity within the soils through aeration and/or the addition of minerals, nutrients and moisture to promote the aerobic degradation of organic chemicals - time frame of up to 24 months."},null,null,{"$f":"IF(I219=\"\",0,1)","v":0},{"$f":"IF(Q217=1,\"3.06-\",IF(Q217=2,\"3.06a\",IF(Q217=3,\"3.06b\",IF(Q217=4,\"3.06c\",IF(Q217=5,\"3.06d\",\"3.06\")))))","v":"3.06-"},{"$f":"VLOOKUP(K217,Select_Volume_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,{"$f":"VLOOKUP($P218,'Cost Schedule'!$B:$F,4,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(I217<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R217","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P219,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation of cement stabilisation plant and equipment for hydrocarbon (i.e., PAH, long chain hydrocarbons, etc.) contaminated soil treatment"},"Y",null,{"$f":"VLOOKUP($P219,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P219,'Cost Schedule'!$B:$F,4,FALSE)","v":150000},null,0,"",{"$f":"VLOOKUP($P219,'Cost Schedule'!$B:$F,5,FALSE)","v":"Required if treatment of hydrocarbon contamination is required to be fast tracked."},null,null,0,3.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P220,'Cost Schedule'!$B:$F,2,FALSE)","v":"On-site remediation of hydrocarbon contaminated soils - using a mobile treatment unit"},"Y",null,{"$f":"VLOOKUP($P220,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P220,'Cost Schedule'!$B:$F,4,FALSE)","v":165},null,0,"",{"$f":"VLOOKUP($P220,'Cost Schedule'!$B:$F,5,FALSE)","v":"Additional cost as the treatment process is fast tracked."},null,null,0,3.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P221,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and dispose of asbestos (<750 m2)"},"Y",null,{"$f":"VLOOKUP($P221,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P221,'Cost Schedule'!$B:$F,4,FALSE)","v":50},null,0,"",{"$f":"VLOOKUP($P221,'Cost Schedule'!$B:$F,5,FALSE)","v":"Where an assessment/estimation has been made to confirm the volume of asbestos to be removed."},null,null,0,3.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P222,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and dispose of asbestos (>750 m2)"},"Y",null,{"$f":"VLOOKUP($P222,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P222,'Cost Schedule'!$B:$F,4,FALSE)","v":40},null,0,"",{"$f":"VLOOKUP($P222,'Cost Schedule'!$B:$F,5,FALSE)","v":"Where an assessment/estimation has been made to confirm the volume of asbestos to be removed."},null,null,0,3.1,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P223,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill - fees (asbestos)"},"Y",null,{"$f":"VLOOKUP($P223,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P223,'Cost Schedule'!$B:$F,4,FALSE)","v":290},null,0,"",{"$f":"VLOOKUP($P223,'Cost Schedule'!$B:$F,5,FALSE)","v":"Landfill fees to regional landfill."},null,null,0,3.11,null,"Y"]
[null,null,{"$f":"C206&\" Subtotal\"","v":"Contaminated Materials Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J206:J223)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Roads and Tracks",{"$f":"VLOOKUP($P225,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – minor works including deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P225,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P225,'Cost Schedule'!$B:$F,4,FALSE)","v":1040},null,{"$f":"IF($E225=\"Y\",IF(I225=0,F225*H225,F225*I225),\"\")","v":0},{"$f":"IF(I225<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P225,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ~6 m road width - 16H Grader."},null,null,{"$f":"IF(I225=\"\",0,1)","v":0},5.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P226,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / access  tracks / vehicle park-up areas with windrows and/or small earthen bunds – minor earthworks and deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P226,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P226,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,0,"",{"$f":"VLOOKUP($P226,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - no seed"},null,null,0,5.0199999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P227,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P227,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P227,'Cost Schedule'!$B:$F,4,FALSE)","v":3700},null,0,"",{"$f":"VLOOKUP($P227,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P228,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P228,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P228,'Cost Schedule'!$B:$F,4,FALSE)","v":4485},null,0,"",{"$f":"VLOOKUP($P228,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P229,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P229,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P229,'Cost Schedule'!$B:$F,4,FALSE)","v":4870},null,0,"",{"$f":"VLOOKUP($P229,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P230,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P230,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P230,'Cost Schedule'!$B:$F,4,FALSE)","v":7025},null,0,"",{"$f":"VLOOKUP($P230,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.0599999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P231,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove stabilised material (blue metal, aggregate etc.) from roadways and disposal on-site/locally (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P231,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P231,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E231=\"Y\",IF(I231=\"\",IF($H231=\"Select from List\",\"\",IF(I231=0,F231*H231,\"\")),F231*I231),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P231,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the scraping and removal of the volume of stabilised material from the road, laydown or other surface using an excavator, dozer and grader to enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q231=1,\"5.07-\",IF(Q231=2,\"5.07a\",IF(Q231=3,\"5.07b\",IF(Q231=4,\"5.07c\",IF(Q231=5,\"5.07d\",\"5.07\")))))","v":"5.07-"},{"$f":"VLOOKUP(K231,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,{"$f":"VLOOKUP($P232,'Cost Schedule'!$B:$F,3,FALSE)","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(I231<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R231","v":"Y"}]
[null,null,{"$f":"C225&\" Subtotal\"","v":"Roads and Tracks Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J225:J232)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Earthworks / Structural Works (Landform Establishment)",{"$f":"VLOOKUP($P234,'Cost Schedule'!$B:$F,2,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit – Select Push Length"},"Y",null,"m3",{"$f":"VLOOKUP($P234,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E234=\"Y\",IF(I234=\"\",IF($H234=\"Select from List\",\"\",IF(I234=0,F234*H234,\"\")),F234*I234),\"\")","v":""},"Select Push Length Here",{"$f":"VLOOKUP($P234,'Cost Schedule'!$B:$F,5,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit"},null,null,0,{"$f":"IF(Q234=1,\"7.01-\",IF(Q234=2,\"7.01a\",IF(Q234=3,\"7.01b\",IF(Q234=4,\"7.01c\",IF(Q234=5,\"7.01d\",\"7.01-\")))))","v":"7.01-"},{"$f":"VLOOKUP(K234,Select_Push_Length_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I234<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R234","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P236,'Cost Schedule'!$B:$F,2,FALSE)","v":"Minor reshaping and pushing"},"Y",null,{"$f":"VLOOKUP($P236,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P236,'Cost Schedule'!$B:$F,4,FALSE)","v":3900},null,{"$f":"IF($E236=\"Y\",IF(I236=0,F236*H236,F236*I236),\"\")","v":0},{"$f":"IF(I236<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P236,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation)."},null,null,{"$f":"IF(I236=\"\",0,1)","v":0},7.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P237,'Cost Schedule'!$B:$F,2,FALSE)","v":"Structural works, banks, waterways - contour banks, drainage channels and other soil conservation measures"},"Y",null,{"$f":"VLOOKUP($P237,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P237,'Cost Schedule'!$B:$F,4,FALSE)","v":1600},null,{"$f":"IF($E237=\"Y\",IF(I237=0,F237*H237,F237*I237),\"\")","v":0},{"$f":"IF(I237<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P237,'Cost Schedule'!$B:$F,5,FALSE)","v":"Combination of dozer and excavator work plus grader for ~4 hours each per ha."},null,null,{"$f":"IF(I237=\"\",0,1)","v":0},7.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P238,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construction of spine drains / drop structures and/or stabilising water course entry points - required for large catchments"},"Y",null,{"$f":"VLOOKUP($P238,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P238,'Cost Schedule'!$B:$F,4,FALSE)","v":27},null,{"$f":"IF($E238=\"Y\",IF(I238=0,F238*H238,F238*I238),\"\")","v":0},{"$f":"IF(I238<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P238,'Cost Schedule'!$B:$F,5,FALSE)","v":"Installation of on-site rock material (rip-rap) where managing water run-off from disturbed land and/or upon entry to water courses - prevents erosion of gully head (assumes competent material is locally available). If required to be sourced off site, assume an additional $20/m2."},null,null,{"$f":"IF(I238=\"\",0,1)","v":0},7.04,null,"Y"]
[null,null,{"$f":"C234&\" Subtotal\"","v":"Earthworks / Structural Works (Landform Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J234:J238)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Mine Waste",{"$f":"VLOOKUP($P240,'Cost Schedule'!$B:$F,2,FALSE)","v":"Ideal Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with little chemical reactivity (no to low risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or low to moderate propensity for spontaneous combustion) and good physical properties (not significantly  hydrophilic, shear strength does not limit equipment choice, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P240,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P240,'Cost Schedule'!$B:$F,4,FALSE)","v":82000},null,{"$f":"IF($E240=\"Y\",IF(I240=0,F240*H240,F240*I240),\"\")","v":0},{"$f":"IF(I240<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P240,'Cost Schedule'!$B:$F,5,FALSE)","v":"This includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume material with the appropriate chemical and physical properties. This rate assumes suitable capping material is available on site within 10 km, and an average cap thickness of approximately 0.5 m to 1 mand 0.15 m - 0.2 m growth media (assume at least 1 m thick cover required for carbonaceous material covers). Water quality from runoff, seepage etc. meets site-specific environment water quality values.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,null,8.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P241,'Cost Schedule'!$B:$F,2,FALSE)","v":"Efficient Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with moderate chemical reactivity (low to medium risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or low to moderate propensity for spontaneous combustion) and moderate physical properties (not significantly  hydrophilic, shear strength limits equipment choice somewhat, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P241,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P241,'Cost Schedule'!$B:$F,4,FALSE)","v":146500},null,0,"",{"$f":"VLOOKUP($P241,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume of material to cap / cover facilities where the tailings or rejects base is at a strength that enables economically efficient construction methods with small plant. This rate assumes suitable capping material is available on site within 10 km, and an average cap thickness ranging from >1 m to 2 m thickness constructed in 1 m layers + growth media up to 0.2 m depth.\nThis may require additional materials (such as capillary breaks, geofabric, etc.) - use alternate rate cells below, specific material types (e.g. acid neutralising / consuming materials, competent rock etc.) , and associated activities (i.e., load / haul / place / crush / screen / borrow etc.).\nCosts for haulage of specialised/additional materials must be added separately if required.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,{"$f":"IF(I241=\"\",0,1)","v":0},8.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P242,'Cost Schedule'!$B:$F,2,FALSE)","v":"Adverse Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with moderate chemical reactivity (medium to high risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or moderate to high propensity for spontaneous combustion) and moderate physical properties (not significantly  hydrophilic, shear strength limits equipment choice somewhat, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P242,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P242,'Cost Schedule'!$B:$F,4,FALSE)","v":313000},null,0,"",{"$f":"VLOOKUP($P242,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume of material to cap / cover facilities of high geochemical risk, and / or low shear strength that prohibits economically efficient construction methods.  This rate assumes suitable capping material/s are available on site within 10 km, and an average cap thickness of approximately >2 m + growth media up to 0.2 m depth.\nThis may require additional materials (i.e., capillary breaks, geofabric, etc.), specific material types (e.g. acid neutralising / consuming materials, competent rock etc.), and associated activities (i.e., load / haul / place / crush / screen / borrow etc.).\nCosts for haulage of specialised materials must be added separately if required.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,0,8.0299999999999994,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P243,'Cost Schedule'!$B:$F,2,FALSE)","v":"Difficult Tailings Capping- reshaping, capping / sealing of weak or soft surfaced tailings facility with poor physical properties (significantly  hydrophilic, low shear strength limits equipment choice greatly, artificial strengthening required) OR visible adverse impacts on legacy sites from chemical reactivity over lengthy exposure prior to rehabilitation"},"Y",null,{"$f":"VLOOKUP($P243,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P243,'Cost Schedule'!$B:$F,4,FALSE)","v":843000},null,0,"",{"$f":"VLOOKUP($P243,'Cost Schedule'!$B:$F,5,FALSE)","v":"This option is typically driven by time constraints and/or when tailings properties significantly restrict adequate desiccation, resulting in  a tailings shear strength that is very weak excluding access by conventional small plant.\nSmall equipment used for rehabilitation.\nThis excludes any additional material required to form the final landform profile in addition to this cap.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,0,8.0399999999999991,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P244,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P244,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P244,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E244=\"Y\",IF(I244=0,F244*0,F244*I244),\"\")","v":0},"",{"$f":"VLOOKUP($P244,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.04a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P245,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P245,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P245,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E245=\"Y\",IF(I245=0,F245*0,F245*I245),\"\")","v":0},"",{"$f":"VLOOKUP($P245,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.04b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P246,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage soil / weathered rock / sediment e.g. capping/covers, removal of contamination, etc.  (Select Haul Distance from List)"},"Y",null,{"$f":"VLOOKUP($P246,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P246,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E246=\"Y\",IF(I246=0,IF($H246=\"Select from List\",\"\",IF(I246=0,F246*H246,\"\")),F246*I246),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P246,'Cost Schedule'!$B:$F,5,FALSE)","v":"Capping/cover material available within 50 km round trip e.g. waste / overburden dumps, borrow areas, etc."},null,null,0,{"$f":"IF(Q246=1,\"8.05-\",IF(Q246=2,\"8.05a\",IF(Q246=3,\"8.05b\",IF(Q246=4,\"8.05c\",IF(Q246=5,\"8.05d\",\"8.05\")))))","v":"8.05-"},{"$f":"VLOOKUP(K246,Select_Haul_Dist_805_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I246<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,{"$f":"C240&\" Subtotal\"","v":"Mine Waste Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J240:J246)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment)",{"$f":"VLOOKUP($P249,'Cost Schedule'!$B:$F,2,FALSE)","v":"Source, cart and spread growth media (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P249,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E249=\"Y\",IF(I249=\"\",IF($H249=\"Select from List\",\"\",IF(I249=0,F249*H249,\"\")),F249*I249),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P249,'Cost Schedule'!$B:$F,5,FALSE)","v":"If topsoil is not available on-site, then Virgin Excavated Natural Material (VENM) may need to be externally sourced."},null,null,0,{"$f":"IF(Q249=1,\"9.01-\",IF(Q249=2,\"9.01a\",IF(Q249=3,\"9.01b\",IF(Q249=4,\"9.01c\",IF(Q249=5,\"9.01d\",\"7.01-\")))))","v":"9.01-"},{"$f":"VLOOKUP(K249,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I249<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R249","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P251,'Cost Schedule'!$B:$F,2,FALSE)","v":"Fill dams, voids etc. - Source local material, cart and spread to cap or backfill, cap thickness determined by approval / permit (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P251,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E251=\"Y\",IF(I251=\"\",IF($H251=\"Select from List\",\"\",IF(I251=0,F251*H251,\"\")),F251*I251),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P251,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of material requiring backfill using an excavator and scraper to fill the void and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q251=1,\"9.02-\",IF(Q251=2,\"9.02a\",IF(Q251=3,\"9.02b\",IF(Q251=4,\"9.02c\",IF(Q251=5,\"9.02d\",\"7.01-\")))))","v":"9.02-"},{"$f":"VLOOKUP(K251,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I251<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R251","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P253,'Cost Schedule'!$B:$F,2,FALSE)","v":"Trim, rock rake & deep rip (includes levelling / landscaping and rip in 1 direction)"},"Y",null,{"$f":"VLOOKUP($P253,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P253,'Cost Schedule'!$B:$F,4,FALSE)","v":1130},null,{"$f":"IF($E253=\"Y\",IF(I253=0,F253*H253,F253*I253),\"\")","v":0},{"$f":"IF(I253<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P253,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertaken using D10 dozer and 16M grader."},null,null,{"$f":"IF(I253=\"\",0,1)","v":0},9.0399999999999991,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P254,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (pasture grass species)"},"Y",null,{"$f":"VLOOKUP($P254,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P254,'Cost Schedule'!$B:$F,4,FALSE)","v":1875},null,0,"",{"$f":"VLOOKUP($P254,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P255,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (tree or native grass species)"},"Y",null,{"$f":"VLOOKUP($P255,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P255,'Cost Schedule'!$B:$F,4,FALSE)","v":4135},null,0,"",{"$f":"VLOOKUP($P255,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P256,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with native seed"},"Y",null,{"$f":"VLOOKUP($P256,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P256,'Cost Schedule'!$B:$F,4,FALSE)","v":1.9},null,0,"",{"$f":"VLOOKUP($P256,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Native seed +$1.00"},null,null,0,"9.10a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P257,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with pasture seed"},"Y",null,{"$f":"VLOOKUP($P257,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P257,'Cost Schedule'!$B:$F,4,FALSE)","v":0.43},null,{"$f":"IF($E257=\"Y\",IF(I257=0,F257*H257,F257*I257),\"\")","v":0},{"$f":"IF(I257<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P257,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Pasture seed +$0.10"},null,null,0,"9.10b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P258,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - base grade or standard for flat areas that can be irrigated by water cart"},"Y",null,{"$f":"VLOOKUP($P258,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P258,'Cost Schedule'!$B:$F,4,FALSE)","v":0.8},null,{"$f":"IF($E258=\"Y\",IF(I258=0,F258*H258,F258*I258),\"\")","v":0},{"$f":"IF(I258<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P258,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on flat areas with a gradient of less than 4:1, and where irrigation from water cart may be possible.  Industry standard application rate of 2500kg/ha.  Product will last short term (less than 3 months) and vegetation is required to grow ASAP for stability.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P259,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - bonded fibre matrix grade for steep areas to stabilise up to 12 months"},"Y",null,{"$f":"VLOOKUP($P259,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P259,'Cost Schedule'!$B:$F,4,FALSE)","v":1.8},null,{"$f":"IF($E259=\"Y\",IF(I259=0,F259*H259,F259*I259),\"\")","v":0},{"$f":"IF(I259<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P259,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on steep areas where stabilisation is required for up to 12 months. Application rate of ~3500kg/ha.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P260,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - high performance flexible growth medium grade "},"Y",null,{"$f":"VLOOKUP($P260,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P260,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,{"$f":"IF($E260=\"Y\",IF(I260=0,F260*H260,F260*I260),\"\")","v":0},{"$f":"IF(I260<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P260,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on extreme slopes where stabilisation is required for up to 18 months. Application rate of ~4,000kg/ha minimum.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P261,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (pasture)"},"Y",null,{"$f":"VLOOKUP($P261,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P261,'Cost Schedule'!$B:$F,4,FALSE)","v":420},null,0,"",{"$f":"VLOOKUP($P261,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 250 kg / ha. These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.11,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P262,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (trees)"},"Y",null,{"$f":"VLOOKUP($P262,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P262,'Cost Schedule'!$B:$F,4,FALSE)","v":140},null,0,"",{"$f":"VLOOKUP($P262,'Cost Schedule'!$B:$F,5,FALSE)","v":"These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.1199999999999992,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P263,'Cost Schedule'!$B:$F,2,FALSE)","v":"Spoil amelioration (adding lime / gypsum etc.)"},"Y",null,{"$f":"VLOOKUP($P263,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P263,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,0,"",{"$f":"VLOOKUP($P263,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 2.5 t / ha as an average application rate."},null,null,0,9.1300000000000008,null,{"$f":"E263","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P264,'Cost Schedule'!$B:$F,2,FALSE)","v":"growth media amelioration with biosolids"},"Y",null,{"$f":"VLOOKUP($P264,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P264,'Cost Schedule'!$B:$F,4,FALSE)","v":1015},null,0,"",{"$f":"VLOOKUP($P264,'Cost Schedule'!$B:$F,5,FALSE)","v":"Recent experience with agronomy projects."},null,null,0,9.14,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P265,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct no-climb stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P265,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P265,'Cost Schedule'!$B:$F,4,FALSE)","v":22},null,0,"",{"$f":"VLOOKUP($P265,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for no-climb stock fencing."},null,null,0,9.16,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P266,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct standard stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P266,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P266,'Cost Schedule'!$B:$F,4,FALSE)","v":13},null,0,"",{"$f":"VLOOKUP($P266,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for standard stock fencing."},null,null,0,9.17,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P267,'Cost Schedule'!$B:$F,2,FALSE)","v":"Purchase and erect warning signs"},"Y",null,{"$f":"VLOOKUP($P267,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P267,'Cost Schedule'!$B:$F,4,FALSE)","v":250},null,0,"",{"$f":"VLOOKUP($P267,'Cost Schedule'!$B:$F,5,FALSE)","v":"Compliance with AS 1319-1994 - Safety signs for the occupational environment - installed every 25 m."},null,null,0,9.18,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P268,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources virgin excavated natural material (VENM) for growth media."},"Y",null,{"$f":"VLOOKUP($P268,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P268,'Cost Schedule'!$B:$F,4,FALSE)","v":80.8},null,0,"",{"$f":"VLOOKUP($P268,'Cost Schedule'!$B:$F,5,FALSE)","v":"D7 to spread material at $205/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $70/m3 for imported fill material."},null,null,0,9.19,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P269,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources a combination of virgin excavated natural material (VENM) and spoil from large excavation for filing voids and/or capping etc."},"Y",null,{"$f":"VLOOKUP($P269,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P269,'Cost Schedule'!$B:$F,4,FALSE)","v":72.5},null,{"$f":"IF($E269=\"Y\",IF(I269=0,F269*H269,F269*I269),\"\")","v":0},{"$f":"IF(I269<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P269,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 push into void at $270/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $60/m3 for imported fill material."},null,null,0,9.1999999999999993,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P270,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clearing and grubbing of trees and vegetation"},"Y",null,{"$f":"VLOOKUP($P270,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P270,'Cost Schedule'!$B:$F,4,FALSE)","v":4730},null,{"$f":"IF($E270=\"Y\",IF(I270=0,F270*H270,F270*I270),\"\")","v":0},{"$f":"IF(I270<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P270,'Cost Schedule'!$B:$F,5,FALSE)","v":"Clearing and grubbing of light vegetation growth e.g. regrowth"},null,null,0,9.2100000000000009,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P271,'Cost Schedule'!$B:$F,2,FALSE)","v":"Topsoil stripping"},"Y",null,{"$f":"VLOOKUP($P271,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P271,'Cost Schedule'!$B:$F,4,FALSE)","v":4.8624999999999998},null,{"$f":"IF($E271=\"Y\",IF(I271=0,F271*H271,F271*I271),\"\")","v":0},{"$f":"IF(I271<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P271,'Cost Schedule'!$B:$F,5,FALSE)","v":"Stripping or topsoil at an approximate depth of 0.2 m into stockpiles; load and haul to final rehabilitation location required or respreading where necessary."},null,null,0,9.2200000000000006,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P272,'Cost Schedule'!$B:$F,2,FALSE)","v":"Growth media supplementation with manure"},"Y",null,{"$f":"VLOOKUP($P272,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P272,'Cost Schedule'!$B:$F,4,FALSE)","v":747.5},null,{"$f":"IF($E272=\"Y\",IF(I272=0,F272*H272,F272*I272),\"\")","v":0},{"$f":"IF(I272<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P272,'Cost Schedule'!$B:$F,5,FALSE)","v":"Addition of manure to improve soil quality."},null,null,0,9.23,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P273,'Cost Schedule'!$B:$F,2,FALSE)","v":"Utilise biotic soil media - organic topsoil alternative"},"Y",null,{"$f":"VLOOKUP($P273,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P273,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,0,"",{"$f":"VLOOKUP($P273,'Cost Schedule'!$B:$F,5,FALSE)","v":"Material that can be applied as an alternative to spreading topsoil prior to hydromulching."},null,null,0,"9.24a",null,"Y"]
[null,null,{"$f":"C249&\" Subtotal\"","v":"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J249:J273)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Water Management",{"$f":"VLOOKUP($P275,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clean water dams to be retained after decommissioning – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P275,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P275,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E275=\"Y\",IF(I275=0,F275*H275,F275*I275),\"\")","v":0},{"$f":"IF(I275<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P275,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) @ ~$200 per hour and pasture grass."},null,null,{"$f":"IF(I275=\"\",0,1)","v":0},"10.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P276,'Cost Schedule'!$B:$F,2,FALSE)","v":"Large clean water dams (i.e. ≥ 2 ha) to be retained after mine closure – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P276,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P276,'Cost Schedule'!$B:$F,4,FALSE)","v":10500},null,{"$f":"IF($E276=\"Y\",IF(I276=0,F276*H276,F276*I276),\"\")","v":0},{"$f":"IF(I276<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P276,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) + pasture grass."},null,null,{"$f":"IF(I276=\"\",0,1)","v":0},"10.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P277,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove sediments from the floor of the dam to enable it to be converted into clean water structure (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P277,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P277,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E277=\"Y\",IF(I277=\"\",IF($H277=\"Select from List\",\"\",IF(I277=0,F277*H277,\"\")),F277*I277),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P277,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of contaminated sediment requiring removal using an excavator, truck and dozer to clean out the dam."},null,null,{"$f":"IF(I277=\"\",0,1)","v":0},{"$f":"IF(Q277=1,\"10.04-\",IF(Q277=2,\"10.04a\",IF(Q277=3,\"10.04b\",IF(Q277=4,\"10.04c\",IF(Q277=5,\"10.04d\",\"10.04-\")))))","v":"10.04-"},{"$f":"VLOOKUP(K277,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I277<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R277","v":"Y"}]
[null,null,{"$f":"C275&\" Subtotal\"","v":"Water Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J275:J278)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Maintenance of Rehabilitated Areas",{"$f":"VLOOKUP($P280,'Cost Schedule'!$B:$F,2,FALSE)","v":"Maintenance of areas that have been shaped and seeded and revegetation has been 'successful'"},"Y",null,{"$f":"VLOOKUP($P280,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P280,'Cost Schedule'!$B:$F,4,FALSE)","v":925},null,{"$f":"IF($E280=\"Y\",IF(I280=0,F280*H280,F280*I280),\"\")","v":0},{"$f":"IF(I280<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P280,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rehabilitation maintenance might include re-seeding, watering, fertilising, minor re-shaping, erosion control, inspections/audits - does not include major repair works."},null,null,{"$f":"IF(I280=\"\",0,1)","v":0},12.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P281,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - minor"},"Y",null,{"$f":"VLOOKUP($P281,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P281,'Cost Schedule'!$B:$F,4,FALSE)","v":1200},null,{"$f":"IF($E281=\"Y\",IF(I281=0,F281*H281,F281*I281),\"\")","v":0},{"$f":"IF(I281<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P281,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring minor repair - rills, minor growth media replacement."},null,null,{"$f":"IF(I281=\"\",0,1)","v":0},12.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P282,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - moderate"},"Y",null,{"$f":"VLOOKUP($P282,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P282,'Cost Schedule'!$B:$F,4,FALSE)","v":1700},null,{"$f":"IF($E282=\"Y\",IF(I282=0,F282*H282,F282*I282),\"\")","v":0},{"$f":"IF(I282<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P282,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring moderate repair - rills, significant growth media replacement."},null,null,{"$f":"IF(I282=\"\",0,1)","v":0},12.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P283,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - major"},"Y",null,{"$f":"VLOOKUP($P283,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P283,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E283=\"Y\",IF(I283=0,F283*H283,F283*I283),\"\")","v":0},{"$f":"IF(I283<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P283,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring major repair - rills, gullies, growth media replacement, some level of additional surface water management."},null,null,{"$f":"IF(I283=\"\",0,1)","v":0},12.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P284,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - total failure of landform"},"Y",null,{"$f":"VLOOKUP($P284,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P284,'Cost Schedule'!$B:$F,4,FALSE)","v":40000},null,{"$f":"IF($E284=\"Y\",IF(I284=0,F284*H284,F284*I284),\"\")","v":0},{"$f":"IF(I284<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P284,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas that require extensive rehabilitation repair - re-design and re-construction of landform."},null,null,{"$f":"IF(I284=\"\",0,1)","v":0},12.09,null,"Y"]
[null,null,{"$f":"C280&\" Subtotal\"","v":"Maintenance of Rehabilitated Areas Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J280:J284)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Items","Other 1 <insert>","N",null,null,"This is ",null,{"$f":"IF($E286=\"Y\",IF(I286=0,F286*H286,F286*I286),\"\")","v":""},{"$f":"IF(I286<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I286=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 2 <insert>","N",null,null,"deliberately ",null,{"$f":"IF($E287=\"Y\",IF(I287=0,F287*H287,F287*I287),\"\")","v":""},{"$f":"IF(I287<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I287=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 3 <insert>","N",null,null,"left blank ",null,{"$f":"IF($E288=\"Y\",IF(I288=0,F288*H288,F288*I288),\"\")","v":""},{"$f":"IF(I288<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I288=\"\",0,1)","v":0},null,null,"N"]
[null,null,{"$f":"C286&\" Subtotal\"","v":"Additional Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J286:J288)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"TXRESULT","Total Cost for Tailings & Rejects Domain",null,null,null,null,null,{"$f":"SUM(J289,J285,J279,J274,J248,J239,J233,J224)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Open Cut and Underground Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Domain 3a: Overburden & Waste",null,{"$f":"D381","v":"Total Cost for Overburden & Waste Domain"},null,null,null,null,null,null,{"$f":"J381","v":0},null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Assumptions: Record any relevant assumptions to this domain below:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"No Acid Sulfate Soils (ASS) located on-site ",null,null,null,null,null,null,"Key Rehabilitation Area Data for Domain",null,"Enter data below manually",null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Landform Establishment:",null,"17 ha",null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Growth Media Development:",null,"12 ha",null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Ecosystem Establishment:",null,"12 ha",null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,"Chg","Link","List","Y"]
[null,null,"Contaminated Materials",{"$f":"VLOOKUP($P305,'Cost Schedule'!$B:$F,2,FALSE)","v":"Treatment of known Acid Sulfate Soils"},"Y",null,{"$f":"VLOOKUP($P305,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P305,'Cost Schedule'!$B:$F,4,FALSE)","v":2580},null,{"$f":"IF($E305=\"Y\",IF(I305=0,F305*H305,F305*I305),\"\")","v":0},{"$f":"IF(I305<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P305,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ASS is treatable via neutralisation and does not require capping and isolation. Assumes 1% by weight lime addition and treatment to 100 mm depth only."},null,null,{"$f":"IF(I305=\"\",0,1)","v":0},3.12,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P306,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of plastic liner (i.e. dam, leach pad, sump etc.)"},"Y",null,{"$f":"VLOOKUP($P306,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P306,'Cost Schedule'!$B:$F,4,FALSE)","v":1},null,{"$f":"IF($E306=\"Y\",IF(I306=0,F306*H306,F306*I306),\"\")","v":0},{"$f":"IF(I306<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P306,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for cutting using ripping tynes and on-site disposal of the liner."},null,null,{"$f":"IF(I306=\"\",0,1)","v":0},3.13,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P307,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage brine/salt for disposal (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P307,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P307,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E307=\"Y\",IF(I307=0,IF($H307=\"Select from List\",\"\",IF(I307=0,F307*H307,\"\")),F307*I307),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P307,'Cost Schedule'!$B:$F,5,FALSE)","v":"Costs for haulage to location for authorised disposal."},null,null,{"$f":"IF(I307=\"\",0,1)","v":0},{"$f":"IF(Q307=1,\"3.14-\",IF(Q307=2,\"3.14a\",IF(Q307=3,\"3.14b\",IF(Q307=4,\"3.14c\",IF(Q307=5,\"3.14d\",\"3.14\")))))","v":"3.14-"},{"$f":"VLOOKUP(K307,Select_Haul_distance_Here_index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I307<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,null,{"$f":"VLOOKUP($P309,'Cost Schedule'!$B:$F,2,FALSE)","v":"Brine disposal to landfill - fees only"},"Y",null,{"$f":"VLOOKUP($P309,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P309,'Cost Schedule'!$B:$F,4,FALSE)","v":288},null,{"$f":"IF($E309=\"Y\",IF(I309=0,F309*H309,F309*I309),\"\")","v":0},{"$f":"IF(I309<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P309,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate for trackable liquid levy of $78.20 per tonne and authorised disposal to landfill."},null,null,{"$f":"IF(I309=\"\",0,1)","v":0},"3.14d",null,{"$f":"E309","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P310,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage water (clean or contaminated) (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P310,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P310,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E310=\"Y\",IF(I310=0,IF($H310=\"Select from List\",\"\",IF(I310=0,F310*H310,\"\")),F310*I310),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P310,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes transport in a 20,000 L tanker. Add disposal costs to additional items where warranted."},null,null,{"$f":"IF(I310=\"\",0,1)","v":0},{"$f":"IF(Q310=1,\"3.15-\",IF(Q310=2,\"3.15a\",IF(Q310=3,\"3.15b\",IF(Q310=4,\"3.15c\",IF(Q310=5,\"3.15d\",\"3.15\")))))","v":"3.15-"},{"$f":"VLOOKUP(K310,Select_Haul_Dist_315_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I310<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,{"$f":"C305&\" Subtotal\"","v":"Contaminated Materials Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J305:J310)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Roads and Tracks",{"$f":"VLOOKUP($P313,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – minor works including deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P313,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P313,'Cost Schedule'!$B:$F,4,FALSE)","v":1040},null,{"$f":"IF($E313=\"Y\",IF(I313=0,F313*H313,F313*I313),\"\")","v":0},{"$f":"IF(I313<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P313,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ~6 m road width - 16H Grader."},null,null,{"$f":"IF(I313=\"\",0,1)","v":0},5.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P314,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / access  tracks / vehicle park-up areas with windrows and/or small earthen bunds – minor earthworks and deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P314,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P314,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,0,"",{"$f":"VLOOKUP($P314,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - no seed"},null,null,0,5.0199999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P315,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P315,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P315,'Cost Schedule'!$B:$F,4,FALSE)","v":3700},null,0,"",{"$f":"VLOOKUP($P315,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P316,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P316,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P316,'Cost Schedule'!$B:$F,4,FALSE)","v":4485},null,0,"",{"$f":"VLOOKUP($P316,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P317,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P317,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P317,'Cost Schedule'!$B:$F,4,FALSE)","v":4870},null,0,"",{"$f":"VLOOKUP($P317,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P318,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P318,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P318,'Cost Schedule'!$B:$F,4,FALSE)","v":7025},null,0,"",{"$f":"VLOOKUP($P318,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.0599999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P319,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove stabilised material (blue metal, aggregate etc.) from roadways and disposal on-site/locally (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P319,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P319,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E319=\"Y\",IF(I319=\"\",IF($H319=\"Select from List\",\"\",IF(I319=0,F319*H319,\"\")),F319*I319),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P319,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the scraping and removal of the volume of stabilised material from the road, laydown or other surface using an excavator, dozer and grader to enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q319=1,\"5.07-\",IF(Q319=2,\"5.07a\",IF(Q319=3,\"5.07b\",IF(Q319=4,\"5.07c\",IF(Q319=5,\"5.07d\",\"5.07\")))))","v":"5.07-"},{"$f":"VLOOKUP(K319,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,{"$f":"VLOOKUP($P320,'Cost Schedule'!$B:$F,3,FALSE)","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(I319<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R319","v":"Y"}]
[null,null,{"$f":"C313&\" Subtotal\"","v":"Roads and Tracks Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J313:J320)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Earthworks / Structural Works (Landform Establishment)",{"$f":"VLOOKUP($P322,'Cost Schedule'!$B:$F,2,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit – Select Push Length"},"Y",null,"m3",{"$f":"VLOOKUP($P322,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E322=\"Y\",IF(I322=\"\",IF($H322=\"Select from List\",\"\",IF(I322=0,F322*H322,\"\")),F322*I322),\"\")","v":""},"Select Push Length Here",{"$f":"VLOOKUP($P322,'Cost Schedule'!$B:$F,5,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit"},null,null,0,{"$f":"IF(Q322=1,\"7.01-\",IF(Q322=2,\"7.01a\",IF(Q322=3,\"7.01b\",IF(Q322=4,\"7.01c\",IF(Q322=5,\"7.01d\",\"7.01-\")))))","v":"7.01-"},{"$f":"VLOOKUP(K322,Select_Push_Length_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I322<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R322","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P324,'Cost Schedule'!$B:$F,2,FALSE)","v":"Minor reshaping and pushing"},"Y",null,{"$f":"VLOOKUP($P324,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P324,'Cost Schedule'!$B:$F,4,FALSE)","v":3900},null,{"$f":"IF($E324=\"Y\",IF(I324=0,F324*H324,F324*I324),\"\")","v":0},{"$f":"IF(I324<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P324,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation)."},null,null,{"$f":"IF(I324=\"\",0,1)","v":0},7.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P325,'Cost Schedule'!$B:$F,2,FALSE)","v":"Structural works, banks, waterways - contour banks, drainage channels and other soil conservation measures"},"Y",null,{"$f":"VLOOKUP($P325,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P325,'Cost Schedule'!$B:$F,4,FALSE)","v":1600},null,{"$f":"IF($E325=\"Y\",IF(I325=0,F325*H325,F325*I325),\"\")","v":0},{"$f":"IF(I325<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P325,'Cost Schedule'!$B:$F,5,FALSE)","v":"Combination of dozer and excavator work plus grader for ~4 hours each per ha."},null,null,{"$f":"IF(I325=\"\",0,1)","v":0},7.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P326,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construction of spine drains / drop structures and/or stabilising water course entry points - required for large catchments"},"Y",null,{"$f":"VLOOKUP($P326,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P326,'Cost Schedule'!$B:$F,4,FALSE)","v":27},null,{"$f":"IF($E326=\"Y\",IF(I326=0,F326*H326,F326*I326),\"\")","v":0},{"$f":"IF(I326<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P326,'Cost Schedule'!$B:$F,5,FALSE)","v":"Installation of on-site rock material (rip-rap) where managing water run-off from disturbed land and/or upon entry to water courses - prevents erosion of gully head (assumes competent material is locally available). If required to be sourced off site, assume an additional $20/m2."},null,null,{"$f":"IF(I326=\"\",0,1)","v":0},7.04,null,"Y"]
[null,null,{"$f":"C322&\" Subtotal\"","v":"Earthworks / Structural Works (Landform Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J322:J326)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Mine Waste",{"$f":"VLOOKUP($P328,'Cost Schedule'!$B:$F,2,FALSE)","v":"Ideal Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with little chemical reactivity (no to low risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or low to moderate propensity for spontaneous combustion) and good physical properties (not significantly  hydrophilic, shear strength does not limit equipment choice, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P328,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P328,'Cost Schedule'!$B:$F,4,FALSE)","v":82000},null,{"$f":"IF($E328=\"Y\",IF(I328=0,F328*H328,F328*I328),\"\")","v":0},{"$f":"IF(I328<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P328,'Cost Schedule'!$B:$F,5,FALSE)","v":"This includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume material with the appropriate chemical and physical properties. This rate assumes suitable capping material is available on site within 10 km, and an average cap thickness of approximately 0.5 m to 1 mand 0.15 m - 0.2 m growth media (assume at least 1 m thick cover required for carbonaceous material covers). Water quality from runoff, seepage etc. meets site-specific environment water quality values.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,null,8.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P329,'Cost Schedule'!$B:$F,2,FALSE)","v":"Efficient Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with moderate chemical reactivity (low to medium risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or low to moderate propensity for spontaneous combustion) and moderate physical properties (not significantly  hydrophilic, shear strength limits equipment choice somewhat, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P329,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P329,'Cost Schedule'!$B:$F,4,FALSE)","v":146500},null,0,"",{"$f":"VLOOKUP($P329,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume of material to cap / cover facilities where the tailings or rejects base is at a strength that enables economically efficient construction methods with small plant. This rate assumes suitable capping material is available on site within 10 km, and an average cap thickness ranging from >1 m to 2 m thickness constructed in 1 m layers + growth media up to 0.2 m depth.\nThis may require additional materials (such as capillary breaks, geofabric, etc.) - use alternate rate cells below, specific material types (e.g. acid neutralising / consuming materials, competent rock etc.) , and associated activities (i.e., load / haul / place / crush / screen / borrow etc.).\nCosts for haulage of specialised/additional materials must be added separately if required.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,{"$f":"IF(I329=\"\",0,1)","v":0},8.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P330,'Cost Schedule'!$B:$F,2,FALSE)","v":"Adverse Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with moderate chemical reactivity (medium to high risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or moderate to high propensity for spontaneous combustion) and moderate physical properties (not significantly  hydrophilic, shear strength limits equipment choice somewhat, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P330,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P330,'Cost Schedule'!$B:$F,4,FALSE)","v":313000},null,0,"",{"$f":"VLOOKUP($P330,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume of material to cap / cover facilities of high geochemical risk, and / or low shear strength that prohibits economically efficient construction methods.  This rate assumes suitable capping material/s are available on site within 10 km, and an average cap thickness of approximately >2 m + growth media up to 0.2 m depth.\nThis may require additional materials (i.e., capillary breaks, geofabric, etc.), specific material types (e.g. acid neutralising / consuming materials, competent rock etc.), and associated activities (i.e., load / haul / place / crush / screen / borrow etc.).\nCosts for haulage of specialised materials must be added separately if required.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,0,8.0299999999999994,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P331,'Cost Schedule'!$B:$F,2,FALSE)","v":"Difficult Tailings Capping- reshaping, capping / sealing of weak or soft surfaced tailings facility with poor physical properties (significantly  hydrophilic, low shear strength limits equipment choice greatly, artificial strengthening required) OR visible adverse impacts on legacy sites from chemical reactivity over lengthy exposure prior to rehabilitation"},"Y",null,{"$f":"VLOOKUP($P331,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P331,'Cost Schedule'!$B:$F,4,FALSE)","v":843000},null,0,"",{"$f":"VLOOKUP($P331,'Cost Schedule'!$B:$F,5,FALSE)","v":"This option is typically driven by time constraints and/or when tailings properties significantly restrict adequate desiccation, resulting in  a tailings shear strength that is very weak excluding access by conventional small plant.\nSmall equipment used for rehabilitation.\nThis excludes any additional material required to form the final landform profile in addition to this cap.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,0,8.0399999999999991,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P332,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P332,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P332,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E332=\"Y\",IF(I332=0,F332*0,F332*I332),\"\")","v":0},"",{"$f":"VLOOKUP($P332,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.04a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P333,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P333,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P333,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E333=\"Y\",IF(I333=0,F333*0,F333*I333),\"\")","v":0},"",{"$f":"VLOOKUP($P333,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.04b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P334,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage soil / weathered rock / sediment e.g. capping/covers, removal of contamination, etc.  (Select Haul Distance from List)"},"Y",null,{"$f":"VLOOKUP($P334,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P334,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E334=\"Y\",IF(I334=0,IF($H334=\"Select from List\",\"\",IF(I334=0,F334*H334,\"\")),F334*I334),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P334,'Cost Schedule'!$B:$F,5,FALSE)","v":"Capping/cover material available within 50 km round trip e.g. waste / overburden dumps, borrow areas, etc."},null,null,0,{"$f":"IF(Q334=1,\"8.05-\",IF(Q334=2,\"8.05a\",IF(Q334=3,\"8.05b\",IF(Q334=4,\"8.05c\",IF(Q334=5,\"8.05d\",\"8.05\")))))","v":"8.05-"},{"$f":"VLOOKUP(K334,Select_Haul_Dist_805_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I334<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,{"$f":"C328&\" Subtotal\"","v":"Mine Waste Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J328:J334)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment)",{"$f":"VLOOKUP($P337,'Cost Schedule'!$B:$F,2,FALSE)","v":"Source, cart and spread growth media (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P337,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E337=\"Y\",IF(I337=\"\",IF($H337=\"Select from List\",\"\",IF(I337=0,F337*H337,\"\")),F337*I337),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P337,'Cost Schedule'!$B:$F,5,FALSE)","v":"If topsoil is not available on-site, then Virgin Excavated Natural Material (VENM) may need to be externally sourced."},null,null,0,{"$f":"IF(Q337=1,\"9.01-\",IF(Q337=2,\"9.01a\",IF(Q337=3,\"9.01b\",IF(Q337=4,\"9.01c\",IF(Q337=5,\"9.01d\",\"7.01-\")))))","v":"9.01-"},{"$f":"VLOOKUP(K337,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I337<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R337","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P339,'Cost Schedule'!$B:$F,2,FALSE)","v":"Fill dams, voids etc. - Source local material, cart and spread to cap or backfill, cap thickness determined by approval / permit (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P339,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E339=\"Y\",IF(I339=\"\",IF($H339=\"Select from List\",\"\",IF(I339=0,F339*H339,\"\")),F339*I339),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P339,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of material requiring backfill using an excavator and scraper to fill the void and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q339=1,\"9.02-\",IF(Q339=2,\"9.02a\",IF(Q339=3,\"9.02b\",IF(Q339=4,\"9.02c\",IF(Q339=5,\"9.02d\",\"7.01-\")))))","v":"9.02-"},{"$f":"VLOOKUP(K339,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I339<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R339","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P341,'Cost Schedule'!$B:$F,2,FALSE)","v":"Shotcrete application on cuttings and steep slopes"},"Y",null,{"$f":"VLOOKUP($P341,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P341,'Cost Schedule'!$B:$F,4,FALSE)","v":185},null,{"$f":"IF($E341=\"Y\",IF(I341=0,F341*H341,F341*I341),\"\")","v":0},{"$f":"IF(I341<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P341,'Cost Schedule'!$B:$F,5,FALSE)","v":"This rate is used to rehabilitate steep slopes of weathered rock, roadway cuttings, etc that cannot be cut back and stabilised."},null,null,{"$f":"IF(I341=\"\",0,1)","v":0},9.0299999999999994,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P342,'Cost Schedule'!$B:$F,2,FALSE)","v":"Trim, rock rake & deep rip (includes levelling / landscaping and rip in 1 direction)"},"Y",null,{"$f":"VLOOKUP($P342,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P342,'Cost Schedule'!$B:$F,4,FALSE)","v":1130},null,0,"",{"$f":"VLOOKUP($P342,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertaken using D10 dozer and 16M grader."},null,null,0,9.0399999999999991,null,{"$f":"E342","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P343,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting mature trees (>15 cm)"},"Y",null,{"$f":"VLOOKUP($P343,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P343,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,0,"",{"$f":"VLOOKUP($P343,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,0,9.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P344,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting tube stock (<15 cm)"},"Y",null,{"$f":"VLOOKUP($P344,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P344,'Cost Schedule'!$B:$F,4,FALSE)","v":6.6},null,0,"",{"$f":"VLOOKUP($P344,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,0,9.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P345,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (pasture grass species)"},"Y",null,{"$f":"VLOOKUP($P345,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P345,'Cost Schedule'!$B:$F,4,FALSE)","v":1875},null,0,"",{"$f":"VLOOKUP($P345,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P346,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (tree or native grass species)"},"Y",null,{"$f":"VLOOKUP($P346,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P346,'Cost Schedule'!$B:$F,4,FALSE)","v":4135},null,0,"",{"$f":"VLOOKUP($P346,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P347,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with native seed"},"Y",null,{"$f":"VLOOKUP($P347,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P347,'Cost Schedule'!$B:$F,4,FALSE)","v":1.9},null,0,"",{"$f":"VLOOKUP($P347,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Native seed +$1.00"},null,null,0,"9.10a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P348,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with pasture seed"},"Y",null,{"$f":"VLOOKUP($P348,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P348,'Cost Schedule'!$B:$F,4,FALSE)","v":0.43},null,{"$f":"IF($E348=\"Y\",IF(I348=0,F348*H348,F348*I348),\"\")","v":0},{"$f":"IF(I348<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P348,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Pasture seed +$0.10"},null,null,0,"9.10b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P349,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - base grade or standard for flat areas that can be irrigated by water cart"},"Y",null,{"$f":"VLOOKUP($P349,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P349,'Cost Schedule'!$B:$F,4,FALSE)","v":0.8},null,{"$f":"IF($E349=\"Y\",IF(I349=0,F349*H349,F349*I349),\"\")","v":0},{"$f":"IF(I349<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P349,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on flat areas with a gradient of less than 4:1, and where irrigation from water cart may be possible.  Industry standard application rate of 2500kg/ha.  Product will last short term (less than 3 months) and vegetation is required to grow ASAP for stability.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P350,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - bonded fibre matrix grade for steep areas to stabilise up to 12 months"},"Y",null,{"$f":"VLOOKUP($P350,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P350,'Cost Schedule'!$B:$F,4,FALSE)","v":1.8},null,{"$f":"IF($E350=\"Y\",IF(I350=0,F350*H350,F350*I350),\"\")","v":0},{"$f":"IF(I350<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P350,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on steep areas where stabilisation is required for up to 12 months. Application rate of ~3500kg/ha.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P351,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - high performance flexible growth medium grade "},"Y",null,{"$f":"VLOOKUP($P351,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P351,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,{"$f":"IF($E351=\"Y\",IF(I351=0,F351*H351,F351*I351),\"\")","v":0},{"$f":"IF(I351<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P351,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on extreme slopes where stabilisation is required for up to 18 months. Application rate of ~4,000kg/ha minimum.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P352,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (pasture)"},"Y",null,{"$f":"VLOOKUP($P352,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P352,'Cost Schedule'!$B:$F,4,FALSE)","v":420},null,0,"",{"$f":"VLOOKUP($P352,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 250 kg / ha. These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.11,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P353,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (trees)"},"Y",null,{"$f":"VLOOKUP($P353,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P353,'Cost Schedule'!$B:$F,4,FALSE)","v":140},null,0,"",{"$f":"VLOOKUP($P353,'Cost Schedule'!$B:$F,5,FALSE)","v":"These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.1199999999999992,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P354,'Cost Schedule'!$B:$F,2,FALSE)","v":"Spoil amelioration (adding lime / gypsum etc.)"},"Y",null,{"$f":"VLOOKUP($P354,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P354,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,0,"",{"$f":"VLOOKUP($P354,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 2.5 t / ha as an average application rate."},null,null,0,9.1300000000000008,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P355,'Cost Schedule'!$B:$F,2,FALSE)","v":"growth media amelioration with biosolids"},"Y",null,{"$f":"VLOOKUP($P355,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P355,'Cost Schedule'!$B:$F,4,FALSE)","v":1015},null,0,"",{"$f":"VLOOKUP($P355,'Cost Schedule'!$B:$F,5,FALSE)","v":"Recent experience with agronomy projects."},null,null,0,9.14,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P356,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct no-climb stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P356,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P356,'Cost Schedule'!$B:$F,4,FALSE)","v":22},null,0,"",{"$f":"VLOOKUP($P356,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for no-climb stock fencing."},null,null,0,9.16,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P357,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct standard stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P357,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P357,'Cost Schedule'!$B:$F,4,FALSE)","v":13},null,0,"",{"$f":"VLOOKUP($P357,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for standard stock fencing."},null,null,0,9.17,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P358,'Cost Schedule'!$B:$F,2,FALSE)","v":"Purchase and erect warning signs"},"Y",null,{"$f":"VLOOKUP($P358,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P358,'Cost Schedule'!$B:$F,4,FALSE)","v":250},null,0,"",{"$f":"VLOOKUP($P358,'Cost Schedule'!$B:$F,5,FALSE)","v":"Compliance with AS 1319-1994 - Safety signs for the occupational environment - installed every 25 m."},null,null,0,9.18,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P359,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources virgin excavated natural material (VENM) for growth media."},"Y",null,{"$f":"VLOOKUP($P359,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P359,'Cost Schedule'!$B:$F,4,FALSE)","v":80.8},null,0,"",{"$f":"VLOOKUP($P359,'Cost Schedule'!$B:$F,5,FALSE)","v":"D7 to spread material at $205/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $70/m3 for imported fill material."},null,null,0,9.19,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P360,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources a combination of virgin excavated natural material (VENM) and spoil from large excavation for filing voids and/or capping etc."},"Y",null,{"$f":"VLOOKUP($P360,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P360,'Cost Schedule'!$B:$F,4,FALSE)","v":72.5},null,{"$f":"IF($E360=\"Y\",IF(I360=0,F360*H360,F360*I360),\"\")","v":0},{"$f":"IF(I360<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P360,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 push into void at $270/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $60/m3 for imported fill material."},null,null,0,9.1999999999999993,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P361,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clearing and grubbing of trees and vegetation"},"Y",null,{"$f":"VLOOKUP($P361,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P361,'Cost Schedule'!$B:$F,4,FALSE)","v":4730},null,{"$f":"IF($E361=\"Y\",IF(I361=0,F361*H361,F361*I361),\"\")","v":0},{"$f":"IF(I361<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P361,'Cost Schedule'!$B:$F,5,FALSE)","v":"Clearing and grubbing of light vegetation growth e.g. regrowth"},null,null,0,9.2100000000000009,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P362,'Cost Schedule'!$B:$F,2,FALSE)","v":"Topsoil stripping"},"Y",null,{"$f":"VLOOKUP($P362,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P362,'Cost Schedule'!$B:$F,4,FALSE)","v":4.8624999999999998},null,{"$f":"IF($E362=\"Y\",IF(I362=0,F362*H362,F362*I362),\"\")","v":0},{"$f":"IF(I362<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P362,'Cost Schedule'!$B:$F,5,FALSE)","v":"Stripping or topsoil at an approximate depth of 0.2 m into stockpiles; load and haul to final rehabilitation location required or respreading where necessary."},null,null,0,9.2200000000000006,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P363,'Cost Schedule'!$B:$F,2,FALSE)","v":"Growth media supplementation with manure"},"Y",null,{"$f":"VLOOKUP($P363,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P363,'Cost Schedule'!$B:$F,4,FALSE)","v":747.5},null,{"$f":"IF($E363=\"Y\",IF(I363=0,F363*H363,F363*I363),\"\")","v":0},{"$f":"IF(I363<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P363,'Cost Schedule'!$B:$F,5,FALSE)","v":"Addition of manure to improve soil quality."},null,null,0,9.23,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P364,'Cost Schedule'!$B:$F,2,FALSE)","v":"Utilise biotic soil media - organic topsoil alternative"},"Y",null,{"$f":"VLOOKUP($P364,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P364,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,0,"",{"$f":"VLOOKUP($P364,'Cost Schedule'!$B:$F,5,FALSE)","v":"Material that can be applied as an alternative to spreading topsoil prior to hydromulching."},null,null,0,"9.24a",null,"Y"]
[null,null,{"$f":"C337&\" Subtotal\"","v":"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J337:J364)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Water Management",{"$f":"VLOOKUP($P366,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clean water dams to be retained after decommissioning – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P366,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P366,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E366=\"Y\",IF(I366=0,F366*H366,F366*I366),\"\")","v":0},{"$f":"IF(I366<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P366,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) @ ~$200 per hour and pasture grass."},null,null,{"$f":"IF(I366=\"\",0,1)","v":0},"10.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P367,'Cost Schedule'!$B:$F,2,FALSE)","v":"Large clean water dams (i.e. ≥ 2 ha) to be retained after mine closure – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P367,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P367,'Cost Schedule'!$B:$F,4,FALSE)","v":10500},null,{"$f":"IF($E367=\"Y\",IF(I367=0,F367*H367,F367*I367),\"\")","v":0},{"$f":"IF(I367<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P367,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) + pasture grass."},null,null,{"$f":"IF(I367=\"\",0,1)","v":0},"10.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P368,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove sediments from the floor of the dam to enable it to be converted into clean water structure (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P368,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P368,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E368=\"Y\",IF(I368=\"\",IF($H368=\"Select from List\",\"\",IF(I368=0,F368*H368,\"\")),F368*I368),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P368,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of contaminated sediment requiring removal using an excavator, truck and dozer to clean out the dam."},null,null,{"$f":"IF(I368=\"\",0,1)","v":0},{"$f":"IF(Q368=1,\"10.04-\",IF(Q368=2,\"10.04a\",IF(Q368=3,\"10.04b\",IF(Q368=4,\"10.04c\",IF(Q368=5,\"10.04d\",\"10.04-\")))))","v":"10.04-"},{"$f":"VLOOKUP(K368,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I368<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R368","v":"Y"}]
[null,null,{"$f":"C366&\" Subtotal\"","v":"Water Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J366:J369)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Maintenance of Rehabilitated Areas",{"$f":"VLOOKUP($P371,'Cost Schedule'!$B:$F,2,FALSE)","v":"Maintenance of areas that have been shaped and seeded and revegetation has been 'successful'"},"Y",null,{"$f":"VLOOKUP($P371,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P371,'Cost Schedule'!$B:$F,4,FALSE)","v":925},null,{"$f":"IF($E371=\"Y\",IF(I371=0,F371*H371,F371*I371),\"\")","v":0},{"$f":"IF(I371<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P371,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rehabilitation maintenance might include re-seeding, watering, fertilising, minor re-shaping, erosion control, inspections/audits - does not include major repair works."},null,null,{"$f":"IF(I371=\"\",0,1)","v":0},12.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P372,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - minor"},"Y",null,{"$f":"VLOOKUP($P372,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P372,'Cost Schedule'!$B:$F,4,FALSE)","v":1200},null,{"$f":"IF($E372=\"Y\",IF(I372=0,F372*H372,F372*I372),\"\")","v":0},{"$f":"IF(I372<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P372,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring minor repair - rills, minor growth media replacement."},null,null,{"$f":"IF(I372=\"\",0,1)","v":0},12.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P373,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - moderate"},"Y",null,{"$f":"VLOOKUP($P373,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P373,'Cost Schedule'!$B:$F,4,FALSE)","v":1700},null,{"$f":"IF($E373=\"Y\",IF(I373=0,F373*H373,F373*I373),\"\")","v":0},{"$f":"IF(I373<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P373,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring moderate repair - rills, significant growth media replacement."},null,null,{"$f":"IF(I373=\"\",0,1)","v":0},12.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P374,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - major"},"Y",null,{"$f":"VLOOKUP($P374,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P374,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E374=\"Y\",IF(I374=0,F374*H374,F374*I374),\"\")","v":0},{"$f":"IF(I374<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P374,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring major repair - rills, gullies, growth media replacement, some level of additional surface water management."},null,null,{"$f":"IF(I374=\"\",0,1)","v":0},12.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P375,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - total failure of landform"},"Y",null,{"$f":"VLOOKUP($P375,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P375,'Cost Schedule'!$B:$F,4,FALSE)","v":40000},null,{"$f":"IF($E375=\"Y\",IF(I375=0,F375*H375,F375*I375),\"\")","v":0},{"$f":"IF(I375<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P375,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas that require extensive rehabilitation repair - re-design and re-construction of landform."},null,null,{"$f":"IF(I375=\"\",0,1)","v":0},12.09,null,"Y"]
[null,null,{"$f":"C371&\" Subtotal\"","v":"Maintenance of Rehabilitated Areas Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J371:J375)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Items","Other 1 <insert>","N",null,null,"This is ",null,{"$f":"IF($E377=\"Y\",IF(I377=0,F377*H377,F377*I377),\"\")","v":""},{"$f":"IF(I377<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I377=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 2 <insert>","N",null,null,"deliberately ",null,{"$f":"IF($E378=\"Y\",IF(I378=0,F378*H378,F378*I378),\"\")","v":""},{"$f":"IF(I378<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I378=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 3 <insert>","N",null,null,"left blank ",null,{"$f":"IF($E379=\"Y\",IF(I379=0,F379*H379,F379*I379),\"\")","v":""},{"$f":"IF(I379<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I379=\"\",0,1)","v":0},null,null,"N"]
[null,null,{"$f":"C377&\" Subtotal\"","v":"Additional Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J377:J379)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"TXRESULT","Total Cost for Overburden & Waste Domain",null,null,null,null,null,{"$f":"SUM(J380,J376,J370,J365,J336,J327,J321,J312)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Open Cut and Underground Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Domain 4a: Active Mine & Voids",null,{"$f":"D449","v":"Total Cost for Active Mine & Voids Domain"},null,null,null,null,null,null,{"$f":"J449","v":0},null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Assumptions: Record any relevant assumptions to this domain below:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Key Rehabilitation Area Data for Domain",null,"Enter data below manually",null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Landform Establishment:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Growth Media Development:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Ecosystem Establishment:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,"Chg","Link","List","Y"]
[null,null,"Open Cut",{"$f":"VLOOKUP($P396,'Cost Schedule'!$B:$F,2,FALSE)","v":"Active pit area – benches blasted and doze to acceptable grade"},"Y",null,{"$f":"VLOOKUP($P396,'Cost Schedule'!$B:$F,3,FALSE)","v":"Lm"},{"$f":"VLOOKUP($P396,'Cost Schedule'!$B:$F,4,FALSE)","v":1.93},null,{"$f":"IF($E396=\"Y\",IF(I396=0,F396*H396,F396*I396),\"\")","v":0},{"$f":"IF(I396<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P396,'Cost Schedule'!$B:$F,5,FALSE)","v":"Blasting in a 8x9 pattern of bench height 25 m with D11 push of 50-75 m."},null,null,{"$f":"IF(I396=\"\",0,1)","v":0},6.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P397,'Cost Schedule'!$B:$F,2,FALSE)","v":"Drill & blast faces to make safe"},"Y",null,{"$f":"VLOOKUP($P397,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P397,'Cost Schedule'!$B:$F,4,FALSE)","v":0.95},null,{"$f":"IF($E397=\"Y\",IF(I397=0,F397*H397,F397*I397),\"\")","v":0},{"$f":"IF(I397<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P397,'Cost Schedule'!$B:$F,5,FALSE)","v":"Bulk Drilling say 8*9 pattern, assuming a stem height of 6 m, charge length of 19 m, explosive density of 0.9, diameter of 229 mm, explosives at 665.3 kg/hole with a powder factor of 0.37 with an approximate bench height of 25 m."},null,null,{"$f":"IF(I397=\"\",0,1)","v":0},6.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P398,'Cost Schedule'!$B:$F,2,FALSE)","v":"High wall treatment – (trench and safety berm)"},"Y",null,{"$f":"VLOOKUP($P398,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P398,'Cost Schedule'!$B:$F,4,FALSE)","v":90},null,{"$f":"IF($E398=\"Y\",IF(I398=0,F398*H398,F398*I398),\"\")","v":0},{"$f":"IF(I398<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P398,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 dozer, 16H Grader and revegetation with pasture grass."},null,null,{"$f":"IF(I398=\"\",0,1)","v":0},6.03,null,"Y"]
[null,null,{"$f":"C396&\" Subtotal\"","v":"Open Cut Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J396:J398)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Earthworks / Structural Works (Landform Establishment)",{"$f":"VLOOKUP($P400,'Cost Schedule'!$B:$F,2,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit – Select Push Length"},"Y",null,"m3",{"$f":"VLOOKUP($P400,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E400=\"Y\",IF(I400=\"\",IF($H400=\"Select from List\",\"\",IF(I400=0,F400*H400,\"\")),F400*I400),\"\")","v":""},"Select Push Length Here",{"$f":"VLOOKUP($P400,'Cost Schedule'!$B:$F,5,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit"},null,null,0,{"$f":"IF(Q400=1,\"7.01-\",IF(Q400=2,\"7.01a\",IF(Q400=3,\"7.01b\",IF(Q400=4,\"7.01c\",IF(Q400=5,\"7.01d\",\"7.01-\")))))","v":"7.01-"},{"$f":"VLOOKUP(K400,Select_Push_Length_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I400<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R400","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P402,'Cost Schedule'!$B:$F,2,FALSE)","v":"Minor reshaping and pushing"},"Y",null,{"$f":"VLOOKUP($P402,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P402,'Cost Schedule'!$B:$F,4,FALSE)","v":3900},null,{"$f":"IF($E402=\"Y\",IF(I402=0,F402*H402,F402*I402),\"\")","v":0},{"$f":"IF(I402<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P402,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation)."},null,null,{"$f":"IF(I402=\"\",0,1)","v":0},7.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P403,'Cost Schedule'!$B:$F,2,FALSE)","v":"Structural works, banks, waterways - contour banks, drainage channels and other soil conservation measures"},"Y",null,{"$f":"VLOOKUP($P403,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P403,'Cost Schedule'!$B:$F,4,FALSE)","v":1600},null,{"$f":"IF($E403=\"Y\",IF(I403=0,F403*H403,F403*I403),\"\")","v":0},{"$f":"IF(I403<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P403,'Cost Schedule'!$B:$F,5,FALSE)","v":"Combination of dozer and excavator work plus grader for ~4 hours each per ha."},null,null,{"$f":"IF(I403=\"\",0,1)","v":0},7.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P404,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construction of spine drains / drop structures and/or stabilising water course entry points - required for large catchments"},"Y",null,{"$f":"VLOOKUP($P404,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P404,'Cost Schedule'!$B:$F,4,FALSE)","v":27},null,{"$f":"IF($E404=\"Y\",IF(I404=0,F404*H404,F404*I404),\"\")","v":0},{"$f":"IF(I404<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P404,'Cost Schedule'!$B:$F,5,FALSE)","v":"Installation of on-site rock material (rip-rap) where managing water run-off from disturbed land and/or upon entry to water courses - prevents erosion of gully head (assumes competent material is locally available). If required to be sourced off site, assume an additional $20/m2."},null,null,{"$f":"IF(I404=\"\",0,1)","v":0},7.04,null,"Y"]
[null,null,{"$f":"C400&\" Subtotal\"","v":"Earthworks / Structural Works (Landform Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J400:J404)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment)",{"$f":"VLOOKUP($P406,'Cost Schedule'!$B:$F,2,FALSE)","v":"Source, cart and spread growth media (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P406,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E406=\"Y\",IF(I406=\"\",IF($H406=\"Select from List\",\"\",IF(I406=0,F406*H406,\"\")),F406*I406),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P406,'Cost Schedule'!$B:$F,5,FALSE)","v":"If topsoil is not available on-site, then Virgin Excavated Natural Material (VENM) may need to be externally sourced."},null,null,0,{"$f":"IF(Q406=1,\"9.01-\",IF(Q406=2,\"9.01a\",IF(Q406=3,\"9.01b\",IF(Q406=4,\"9.01c\",IF(Q406=5,\"9.01d\",\"7.01-\")))))","v":"9.01-"},{"$f":"VLOOKUP(K406,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I406<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R406","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P408,'Cost Schedule'!$B:$F,2,FALSE)","v":"Fill dams, voids etc. - Source local material, cart and spread to cap or backfill, cap thickness determined by approval / permit (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P408,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E408=\"Y\",IF(I408=\"\",IF($H408=\"Select from List\",\"\",IF(I408=0,F408*H408,\"\")),F408*I408),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P408,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of material requiring backfill using an excavator and scraper to fill the void and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q408=1,\"9.02-\",IF(Q408=2,\"9.02a\",IF(Q408=3,\"9.02b\",IF(Q408=4,\"9.02c\",IF(Q408=5,\"9.02d\",\"7.01-\")))))","v":"9.02-"},{"$f":"VLOOKUP(K408,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I408<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R408","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P410,'Cost Schedule'!$B:$F,2,FALSE)","v":"Shotcrete application on cuttings and steep slopes"},"Y",null,{"$f":"VLOOKUP($P410,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P410,'Cost Schedule'!$B:$F,4,FALSE)","v":185},null,{"$f":"IF($E410=\"Y\",IF(I410=0,F410*H410,F410*I410),\"\")","v":0},{"$f":"IF(I410<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P410,'Cost Schedule'!$B:$F,5,FALSE)","v":"This rate is used to rehabilitate steep slopes of weathered rock, roadway cuttings, etc that cannot be cut back and stabilised."},null,null,{"$f":"IF(I410=\"\",0,1)","v":0},9.0299999999999994,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P411,'Cost Schedule'!$B:$F,2,FALSE)","v":"Trim, rock rake & deep rip (includes levelling / landscaping and rip in 1 direction)"},"Y",null,{"$f":"VLOOKUP($P411,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P411,'Cost Schedule'!$B:$F,4,FALSE)","v":1130},null,0,"",{"$f":"VLOOKUP($P411,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertaken using D10 dozer and 16M grader."},null,null,0,9.0399999999999991,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P412,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting mature trees (>15 cm)"},"Y",null,{"$f":"VLOOKUP($P412,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P412,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,0,"",{"$f":"VLOOKUP($P412,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,0,9.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P413,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting tube stock (<15 cm)"},"Y",null,{"$f":"VLOOKUP($P413,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P413,'Cost Schedule'!$B:$F,4,FALSE)","v":6.6},null,0,"",{"$f":"VLOOKUP($P413,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,0,9.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P414,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (pasture grass species)"},"Y",null,{"$f":"VLOOKUP($P414,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P414,'Cost Schedule'!$B:$F,4,FALSE)","v":1875},null,0,"",{"$f":"VLOOKUP($P414,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P415,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (tree or native grass species)"},"Y",null,{"$f":"VLOOKUP($P415,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P415,'Cost Schedule'!$B:$F,4,FALSE)","v":4135},null,0,"",{"$f":"VLOOKUP($P415,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.09,null,{"$f":"E415","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P416,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with native seed"},"Y",null,{"$f":"VLOOKUP($P416,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P416,'Cost Schedule'!$B:$F,4,FALSE)","v":1.9},null,0,"",{"$f":"VLOOKUP($P416,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Native seed +$1.00"},null,null,0,"9.10a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P417,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with pasture seed"},"Y",null,{"$f":"VLOOKUP($P417,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P417,'Cost Schedule'!$B:$F,4,FALSE)","v":0.43},null,{"$f":"IF($E417=\"Y\",IF(I417=0,F417*H417,F417*I417),\"\")","v":0},{"$f":"IF(I417<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P417,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Pasture seed +$0.10"},null,null,0,"9.10b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P418,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - base grade or standard for flat areas that can be irrigated by water cart"},"Y",null,{"$f":"VLOOKUP($P418,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P418,'Cost Schedule'!$B:$F,4,FALSE)","v":0.8},null,{"$f":"IF($E418=\"Y\",IF(I418=0,F418*H418,F418*I418),\"\")","v":0},{"$f":"IF(I418<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P418,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on flat areas with a gradient of less than 4:1, and where irrigation from water cart may be possible.  Industry standard application rate of 2500kg/ha.  Product will last short term (less than 3 months) and vegetation is required to grow ASAP for stability.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P419,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - bonded fibre matrix grade for steep areas to stabilise up to 12 months"},"Y",null,{"$f":"VLOOKUP($P419,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P419,'Cost Schedule'!$B:$F,4,FALSE)","v":1.8},null,{"$f":"IF($E419=\"Y\",IF(I419=0,F419*H419,F419*I419),\"\")","v":0},{"$f":"IF(I419<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P419,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on steep areas where stabilisation is required for up to 12 months. Application rate of ~3500kg/ha.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P420,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - high performance flexible growth medium grade "},"Y",null,{"$f":"VLOOKUP($P420,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P420,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,{"$f":"IF($E420=\"Y\",IF(I420=0,F420*H420,F420*I420),\"\")","v":0},{"$f":"IF(I420<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P420,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on extreme slopes where stabilisation is required for up to 18 months. Application rate of ~4,000kg/ha minimum.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P421,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (pasture)"},"Y",null,{"$f":"VLOOKUP($P421,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P421,'Cost Schedule'!$B:$F,4,FALSE)","v":420},null,0,"",{"$f":"VLOOKUP($P421,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 250 kg / ha. These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.11,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P422,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (trees)"},"Y",null,{"$f":"VLOOKUP($P422,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P422,'Cost Schedule'!$B:$F,4,FALSE)","v":140},null,0,"",{"$f":"VLOOKUP($P422,'Cost Schedule'!$B:$F,5,FALSE)","v":"These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.1199999999999992,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P423,'Cost Schedule'!$B:$F,2,FALSE)","v":"Spoil amelioration (adding lime / gypsum etc.)"},"Y",null,{"$f":"VLOOKUP($P423,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P423,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,0,"",{"$f":"VLOOKUP($P423,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 2.5 t / ha as an average application rate."},null,null,0,9.1300000000000008,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P424,'Cost Schedule'!$B:$F,2,FALSE)","v":"growth media amelioration with biosolids"},"Y",null,{"$f":"VLOOKUP($P424,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P424,'Cost Schedule'!$B:$F,4,FALSE)","v":1015},null,0,"",{"$f":"VLOOKUP($P424,'Cost Schedule'!$B:$F,5,FALSE)","v":"Recent experience with agronomy projects."},null,null,0,9.14,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P425,'Cost Schedule'!$B:$F,2,FALSE)","v":"Security fence around steep section of high wall"},"Y",null,{"$f":"VLOOKUP($P425,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P425,'Cost Schedule'!$B:$F,4,FALSE)","v":64},null,0,"",{"$f":"VLOOKUP($P425,'Cost Schedule'!$B:$F,5,FALSE)","v":"1800mm x 3 barb chain-link mesh security fence and gate standard 2.5mm mesh & 32 mm post not concreted"},null,null,0,9.15,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P426,'Cost Schedule'!$B:$F,2,FALSE)","v":"Purchase and erect warning signs"},"Y",null,{"$f":"VLOOKUP($P426,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P426,'Cost Schedule'!$B:$F,4,FALSE)","v":250},null,0,"",{"$f":"VLOOKUP($P426,'Cost Schedule'!$B:$F,5,FALSE)","v":"Compliance with AS 1319-1994 - Safety signs for the occupational environment - installed every 25 m."},null,null,0,9.18,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P427,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources virgin excavated natural material (VENM) for growth media."},"Y",null,{"$f":"VLOOKUP($P427,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P427,'Cost Schedule'!$B:$F,4,FALSE)","v":80.8},null,0,"",{"$f":"VLOOKUP($P427,'Cost Schedule'!$B:$F,5,FALSE)","v":"D7 to spread material at $205/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $70/m3 for imported fill material."},null,null,0,9.19,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P428,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources a combination of virgin excavated natural material (VENM) and spoil from large excavation for filing voids and/or capping etc."},"Y",null,{"$f":"VLOOKUP($P428,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P428,'Cost Schedule'!$B:$F,4,FALSE)","v":72.5},null,{"$f":"IF($E428=\"Y\",IF(I428=0,F428*H428,F428*I428),\"\")","v":0},{"$f":"IF(I428<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P428,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 push into void at $270/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $60/m3 for imported fill material."},null,null,0,9.1999999999999993,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P429,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clearing and grubbing of trees and vegetation"},"Y",null,{"$f":"VLOOKUP($P429,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P429,'Cost Schedule'!$B:$F,4,FALSE)","v":4730},null,{"$f":"IF($E429=\"Y\",IF(I429=0,F429*H429,F429*I429),\"\")","v":0},{"$f":"IF(I429<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P429,'Cost Schedule'!$B:$F,5,FALSE)","v":"Clearing and grubbing of light vegetation growth e.g. regrowth"},null,null,0,9.2100000000000009,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P430,'Cost Schedule'!$B:$F,2,FALSE)","v":"Topsoil stripping"},"Y",null,{"$f":"VLOOKUP($P430,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P430,'Cost Schedule'!$B:$F,4,FALSE)","v":4.8624999999999998},null,{"$f":"IF($E430=\"Y\",IF(I430=0,F430*H430,F430*I430),\"\")","v":0},{"$f":"IF(I430<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P430,'Cost Schedule'!$B:$F,5,FALSE)","v":"Stripping or topsoil at an approximate depth of 0.2 m into stockpiles; load and haul to final rehabilitation location required or respreading where necessary."},null,null,0,9.2200000000000006,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P431,'Cost Schedule'!$B:$F,2,FALSE)","v":"Growth media supplementation with manure"},"Y",null,{"$f":"VLOOKUP($P431,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P431,'Cost Schedule'!$B:$F,4,FALSE)","v":747.5},null,{"$f":"IF($E431=\"Y\",IF(I431=0,F431*H431,F431*I431),\"\")","v":0},{"$f":"IF(I431<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P431,'Cost Schedule'!$B:$F,5,FALSE)","v":"Addition of manure to improve soil quality."},null,null,0,9.23,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P432,'Cost Schedule'!$B:$F,2,FALSE)","v":"Utilise biotic soil media - organic topsoil alternative"},"Y",null,{"$f":"VLOOKUP($P432,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P432,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,0,"",{"$f":"VLOOKUP($P432,'Cost Schedule'!$B:$F,5,FALSE)","v":"Material that can be applied as an alternative to spreading topsoil prior to hydromulching."},null,null,0,"9.24a",null,"Y"]
[null,null,{"$f":"C406&\" Subtotal\"","v":"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J406:J432)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Water Management",{"$f":"VLOOKUP($P434,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clean water dams to be retained after decommissioning – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P434,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P434,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E434=\"Y\",IF(I434=0,F434*H434,F434*I434),\"\")","v":0},{"$f":"IF(I434<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P434,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) @ ~$200 per hour and pasture grass."},null,null,{"$f":"IF(I434=\"\",0,1)","v":0},"10.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P435,'Cost Schedule'!$B:$F,2,FALSE)","v":"Large clean water dams (i.e. ≥ 2 ha) to be retained after mine closure – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P435,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P435,'Cost Schedule'!$B:$F,4,FALSE)","v":10500},null,{"$f":"IF($E435=\"Y\",IF(I435=0,F435*H435,F435*I435),\"\")","v":0},{"$f":"IF(I435<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P435,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) + pasture grass."},null,null,{"$f":"IF(I435=\"\",0,1)","v":0},"10.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P436,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove sediments from the floor of the dam to enable it to be converted into clean water structure (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P436,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P436,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E436=\"Y\",IF(I436=\"\",IF($H436=\"Select from List\",\"\",IF(I436=0,F436*H436,\"\")),F436*I436),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P436,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of contaminated sediment requiring removal using an excavator, truck and dozer to clean out the dam."},null,null,{"$f":"IF(I436=\"\",0,1)","v":0},{"$f":"IF(Q436=1,\"10.04-\",IF(Q436=2,\"10.04a\",IF(Q436=3,\"10.04b\",IF(Q436=4,\"10.04c\",IF(Q436=5,\"10.04d\",\"10.04-\")))))","v":"10.04-"},{"$f":"VLOOKUP(K436,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I436<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R436","v":"Y"}]
[null,null,{"$f":"C434&\" Subtotal\"","v":"Water Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J434:J437)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Maintenance of Rehabilitated Areas",{"$f":"VLOOKUP($P439,'Cost Schedule'!$B:$F,2,FALSE)","v":"Maintenance of areas that have been shaped and seeded and revegetation has been 'successful'"},"Y",null,{"$f":"VLOOKUP($P439,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P439,'Cost Schedule'!$B:$F,4,FALSE)","v":925},null,{"$f":"IF($E439=\"Y\",IF(I439=0,F439*H439,F439*I439),\"\")","v":0},{"$f":"IF(I439<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P439,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rehabilitation maintenance might include re-seeding, watering, fertilising, minor re-shaping, erosion control, inspections/audits - does not include major repair works."},null,null,{"$f":"IF(I439=\"\",0,1)","v":0},12.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P440,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - minor"},"Y",null,{"$f":"VLOOKUP($P440,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P440,'Cost Schedule'!$B:$F,4,FALSE)","v":1200},null,{"$f":"IF($E440=\"Y\",IF(I440=0,F440*H440,F440*I440),\"\")","v":0},{"$f":"IF(I440<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P440,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring minor repair - rills, minor growth media replacement."},null,null,{"$f":"IF(I440=\"\",0,1)","v":0},12.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P441,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - moderate"},"Y",null,{"$f":"VLOOKUP($P441,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P441,'Cost Schedule'!$B:$F,4,FALSE)","v":1700},null,{"$f":"IF($E441=\"Y\",IF(I441=0,F441*H441,F441*I441),\"\")","v":0},{"$f":"IF(I441<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P441,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring moderate repair - rills, significant growth media replacement."},null,null,{"$f":"IF(I441=\"\",0,1)","v":0},12.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P442,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - major"},"Y",null,{"$f":"VLOOKUP($P442,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P442,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E442=\"Y\",IF(I442=0,F442*H442,F442*I442),\"\")","v":0},{"$f":"IF(I442<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P442,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring major repair - rills, gullies, growth media replacement, some level of additional surface water management."},null,null,{"$f":"IF(I442=\"\",0,1)","v":0},12.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P443,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - total failure of landform"},"Y",null,{"$f":"VLOOKUP($P443,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P443,'Cost Schedule'!$B:$F,4,FALSE)","v":40000},null,{"$f":"IF($E443=\"Y\",IF(I443=0,F443*H443,F443*I443),\"\")","v":0},{"$f":"IF(I443<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P443,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas that require extensive rehabilitation repair - re-design and re-construction of landform."},null,null,{"$f":"IF(I443=\"\",0,1)","v":0},12.09,null,"Y"]
[null,null,{"$f":"C439&\" Subtotal\"","v":"Maintenance of Rehabilitated Areas Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J439:J443)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Items","Other 1 <insert>","N",null,null,"This is ",null,{"$f":"IF($E445=\"Y\",IF(I445=0,F445*H445,F445*I445),\"\")","v":""},{"$f":"IF(I445<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I445=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 2 <insert>","N",null,null,"deliberately ",null,{"$f":"IF($E446=\"Y\",IF(I446=0,F446*H446,F446*I446),\"\")","v":""},{"$f":"IF(I446<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I446=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 3 <insert>","N",null,null,"left blank ",null,{"$f":"IF($E447=\"Y\",IF(I447=0,F447*H447,F447*I447),\"\")","v":""},{"$f":"IF(I447<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I447=\"\",0,1)","v":0},null,null,"N"]
[null,null,{"$f":"C445&\" Subtotal\"","v":"Additional Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J445:J447)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"TXRESULT","Total Cost for Active Mine & Voids Domain",null,null,null,null,null,{"$f":"SUM(J448,J444,J438,J433,J405,J399)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Open Cut and Underground Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Domain 5a: Subsidence & Management",null,{"$f":"D507","v":"Total Cost for Subsidence & Management Activities"},null,null,null,null,null,null,{"$f":"J507","v":0},null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Assumptions: Record any relevant assumptions to this domain below:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Key Rehabilitation Area Data for Domain",null,"Enter data below manually",null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Landform Establishment:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Growth Media Development:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Ecosystem Establishment:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,"Chg","Link","List","Y"]
[null,null,"Subsidence Repairs",{"$f":"VLOOKUP($P464,'Cost Schedule'!$B:$F,2,FALSE)","v":"Minor stabilisation works and maintenance of mine subsidence areas - ripping etc. "},"Y",null,{"$f":"VLOOKUP($P464,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P464,'Cost Schedule'!$B:$F,4,FALSE)","v":1470},null,{"$f":"IF($E464=\"Y\",IF(I464=0,F464*H464,F464*I464),\"\")","v":0},{"$f":"IF(I464<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P464,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertaken using Dozer.  Costs subject to the extent of subsidence impacts"},null,null,{"$f":"IF(I464=\"\",0,1)","v":0},"12.04a",null,{"$f":"E464","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P465,'Cost Schedule'!$B:$F,2,FALSE)","v":"Crack filling to repair subsidence impacts"},"Y",null,{"$f":"VLOOKUP($P465,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P465,'Cost Schedule'!$B:$F,4,FALSE)","v":1450},null,{"$f":"IF($E465=\"Y\",IF(I465=0,F465*H465,F465*I465),\"\")","v":0},{"$f":"IF(I465<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P465,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertake more substantial works to backfill cracks and/or sink holes (e.g., filling with mulch prior to grouting, grouting, etc.)  Costs subject to the extent of subsidence impacts. \nInclude >5 km haul of fill."},null,null,{"$f":"IF(I465=\"\",0,1)","v":0},"12.04b",null,{"$f":"E465","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P466,'Cost Schedule'!$B:$F,2,FALSE)","v":"Water course restoration to repair subsidence impacts"},"Y",null,{"$f":"VLOOKUP($P466,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P466,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E466=\"Y\",IF(I466=0,F466*0,F466*I466),\"\")","v":0},{"$f":"IF(I466<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P466,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertake more substantial works to remediate water courses (e.g., channel bed repairs, rock bar repairs, swamp stabilisation etc.)"},null,null,{"$f":"IF(I466=\"\",0,1)","v":0},"12.05a",null,{"$f":"E466","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P467,'Cost Schedule'!$B:$F,2,FALSE)","v":"Create cut-through to re-establish natural water courses/drainage channels following subsidence"},"Y",null,{"$f":"VLOOKUP($P467,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P467,'Cost Schedule'!$B:$F,4,FALSE)","v":3000},null,{"$f":"IF($E467=\"Y\",IF(I467=0,F467*H467,F467*I467),\"\")","v":0},{"$f":"IF(I467<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P467,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes all earthworks and revegetation required to re-establish the natural drainage profile of the subsided area."},null,null,{"$f":"IF(I467=\"\",0,1)","v":0},"12.05b",null,{"$f":"E467","v":"Y"}]
[null,null,{"$f":"C464&\" Subtotal\"","v":"Subsidence Repairs Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J464:J467)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Vents, Shafts and Boreholes",{"$f":"VLOOKUP($P469,'Cost Schedule'!$B:$F,2,FALSE)","v":"Maintenance and monitoring of sealed adits/portals and shafts (for a total of 5 years)"},"Y",null,{"$f":"VLOOKUP($P469,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P469,'Cost Schedule'!$B:$F,4,FALSE)","v":25000},null,{"$f":"IF($E469=\"Y\",IF(I469=0,F469*H469,F469*I469),\"\")","v":0},{"$f":"IF(I469<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P469,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume 1 x day visual inspection (10hrs inc’ travel) for suitably qualified / competent person + reporting, for an annual inspection @ $5,000 per year. Exclusions are intrusive investigation and testing (e.g. concrete strength etc). "},null,null,{"$f":"IF(I469=\"\",0,1)","v":0},4.04,null,"Y"]
[null,null,{"$f":"C469&\" Subtotal\"","v":"Vents, Shafts and Boreholes Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J469:J469)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Water Management",{"$f":"VLOOKUP($P471,'Cost Schedule'!$B:$F,2,FALSE)","v":"On-site treatment of contaminated water due to high salt (includes removal of metals etc, brine disposal and cost of mobile water treatment unit)"},"Y",null,{"$f":"VLOOKUP($P471,'Cost Schedule'!$B:$F,3,FALSE)","v":"ML"},{"$f":"VLOOKUP($P471,'Cost Schedule'!$B:$F,4,FALSE)","v":3600},null,{"$f":"IF($E471=\"Y\",IF(I471=0,F471*H471,F471*I471),\"\")","v":0},{"$f":"IF(I471<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P471,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate can fluctuate depending on treatment type however this is a suitable standard rate for current programs at mining operations."},null,null,{"$f":"IF(I471=\"\",0,1)","v":0},10.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P472,'Cost Schedule'!$B:$F,2,FALSE)","v":"On-site treatment of contaminated water due to low pH (incudes removal of metals etc, neutralisation treatments and cost of mobile water treatment unit"},"Y",null,{"$f":"VLOOKUP($P472,'Cost Schedule'!$B:$F,3,FALSE)","v":"ML"},{"$f":"VLOOKUP($P472,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,{"$f":"IF($E472=\"Y\",IF(I472=0,F472*H472,F472*I472),\"\")","v":0},{"$f":"IF(I472<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P472,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate can fluctuate depending on treatment type however this is a suitable standard rate for current programs at mining operations."},null,null,{"$f":"IF(I472=\"\",0,1)","v":0},10.02,null,"Y"]
[null,null,{"$f":"C471&\" Subtotal\"","v":"Water Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J471:J472)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Creek Diversions",{"$f":"VLOOKUP($P474,'Cost Schedule'!$B:$F,2,FALSE)","v":"Repairs and/or stabilisation of new or compromised water course diversion"},"Y",null,{"$f":"VLOOKUP($P474,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P474,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E474=\"Y\",IF(I474=0,F474*H474,F474*I474),\"\")","v":0},{"$f":"IF(I474<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P474,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes material is suitable for revegetating and has a reasonable chance of stabilising."},null,null,{"$f":"IF(I474=\"\",0,1)","v":0},11.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P475,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long term maintenance of water course diversion – Channel constructed through backfilled material"},"Y",null,{"$f":"VLOOKUP($P475,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P475,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,{"$f":"IF($E475=\"Y\",IF(I475=0,F475*H475,F475*I475),\"\")","v":0},{"$f":"IF(I475<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P475,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes maintenance has been kept up and significant works are not required."},null,null,{"$f":"IF(I475=\"\",0,1)","v":0},11.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P476,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long term maintenance of water course diversion – Channel constructed through competent material"},"Y",null,{"$f":"VLOOKUP($P476,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P476,'Cost Schedule'!$B:$F,4,FALSE)","v":750},null,{"$f":"IF($E476=\"Y\",IF(I476=0,F476*H476,F476*I476),\"\")","v":0},{"$f":"IF(I476<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P476,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes maintenance has been kept up and significant works are not required."},null,null,{"$f":"IF(I476=\"\",0,1)","v":0},11.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P477,'Cost Schedule'!$B:$F,2,FALSE)","v":"Installation of rock armouring"},"Y",null,{"$f":"VLOOKUP($P477,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P477,'Cost Schedule'!$B:$F,4,FALSE)","v":6},null,{"$f":"IF($E477=\"Y\",IF(I477=0,F477*H477,F477*I477),\"\")","v":0},{"$f":"IF(I477<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P477,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes competent material is locally available - multiply costs by 2 for sourcing and transporting from offsite location."},null,null,{"$f":"IF(I477=\"\",0,1)","v":0},11.04,null,"Y"]
[null,null,{"$f":"C474&\" Subtotal\"","v":"Creek Diversions Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J474:J477)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Land Management",{"$f":"VLOOKUP($P479,'Cost Schedule'!$B:$F,2,FALSE)","v":"Pest management on buffer lands, non-disturbed, and rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P479,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P479,'Cost Schedule'!$B:$F,4,FALSE)","v":150},null,{"$f":"IF($E479=\"Y\",IF(I479=0,F479*H479,F479*I479),\"\")","v":0},{"$f":"IF(I479<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P479,'Cost Schedule'!$B:$F,5,FALSE)","v":"Feral animal baiting programs if required  and waste materials required to be removed."},null,null,{"$f":"IF(I479=\"\",0,1)","v":0},12.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P480,'Cost Schedule'!$B:$F,2,FALSE)","v":"Land management of undisturbed areas (rehabilitation, weeds, ferals, erosion and sediment control works)"},"Y",null,{"$f":"VLOOKUP($P480,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P480,'Cost Schedule'!$B:$F,4,FALSE)","v":400},null,{"$f":"IF($E480=\"Y\",IF(I480=0,F480*H480,F480*I480),\"\")","v":0},{"$f":"IF(I480<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P480,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undisturbed areas within the lease boundary that require land management activities."},null,null,{"$f":"IF(I480=\"\",0,1)","v":0},12.03,null,"Y"]
[null,null,{"$f":"C479&\" Subtotal\"","v":"Land Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J479:J480)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Heritage Items",{"$f":"VLOOKUP($P482,'Cost Schedule'!$B:$F,2,FALSE)","v":"The restoration and care and maintenance of items that have heritage significance"},"Y",null,{"$f":"VLOOKUP($P482,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P482,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E482=\"Y\",IF(I482=0,F482*0,F482*I482),\"\")","v":0},{"$f":"IF(I482<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P482,'Cost Schedule'!$B:$F,5,FALSE)","v":"Item for the redistribution of Aboriginal artefacts, preservation of European heritage items or a combination of activities."},null,null,{"$f":"IF(I482=\"\",0,1)","v":0},13.01,null,"Y"]
[null,null,{"$f":"C482&\" Subtotal\"","v":"Heritage Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J482:J482)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Sundry Items",{"$f":"VLOOKUP($P484,'Cost Schedule'!$B:$F,2,FALSE)","v":"Development of an 'Unplanned' Project Closure Plan - State Significant Development with closure planning well progressed i.e. preferred cover design, closure environment modelled e.g. groundwater /subsidence / pit lakes, preliminary seal designs, etc. and only finalisation of detailed engineering deigns required"},"Y",null,{"$f":"VLOOKUP($P484,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P484,'Cost Schedule'!$B:$F,4,FALSE)","v":100000},null,{"$f":"IF($E484=\"Y\",IF(I484=0,F484*H484,F484*I484),\"\")","v":0},{"$f":"IF(I484<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P484,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum to be used to refine the conceptual closure plan into a detailed closure plan with execution strategies for rehabilitation activities.\nAssumes outcomes of studies readily available including modelling, landform design, geochemistry, demolition, etc.  Costs to finalise options by domain and finalise designs for construction.\nAssume a simple site e.g. single open cut, no legacy operations historic in the area, little social dependence, etc.\nDepending on site size, complexity, final land use requirements and knowledge base investigations can range from ~$75k to >$1 M.\nSites with more than 1 pit to add $50,000 to rate."},null,null,{"$f":"IF(I484=\"\",0,1)","v":0},"14.01a",null,{"$f":"E484","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P485,'Cost Schedule'!$B:$F,2,FALSE)","v":"Development of an 'Unplanned' Project Closure Plan - Non State Significant Development with at least ≥2 of the following aspects requiring closure planning, but no significant issues realised at this time: previous subsidence, medium or higher geochemistry risk and/or spontaneous combustion propensity, known/ likely contamination, tailings / rejects, final void"},"Y",null,{"$f":"VLOOKUP($P485,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P485,'Cost Schedule'!$B:$F,4,FALSE)","v":90000},null,0,"",{"$f":"VLOOKUP($P485,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum to be used to refine the conceptual closure plan into a detailed closure plan with execution strategies for rehabilitation activities.\nEstimated cost for developing closure plan including studies - basic to satisfy risks and decisions - includes risk assessment, options analysis, Closure Plan.\nSites with more than 1 pit to add $50,000 to rate."},null,null,0,"14.01b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P486,'Cost Schedule'!$B:$F,2,FALSE)","v":"Development of an 'Unplanned' Project Closure Plan - Non State Significant Development with no EPL and/or only one of the following relevant aspects: previous subsidence, low to medium geochemistry risk and/or spontaneous combustion propensity, known limited contamination, small approved final void"},"Y",null,{"$f":"VLOOKUP($P486,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P486,'Cost Schedule'!$B:$F,4,FALSE)","v":15000},null,0,"",{"$f":"VLOOKUP($P486,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes sediment control is the key concern for rehabilitation e.g. small mines, exploration operations.  Includes risk assessment, sampling and analyses on <5 samples, one study and Closure Plan."},null,null,0,"14.01c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P487,'Cost Schedule'!$B:$F,2,FALSE)","v":"Development of an 'Unplanned' Project Closure Plan - State Significant Development with only preliminary to conceptual closure planning in place"},"Y",null,{"$f":"VLOOKUP($P487,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P487,'Cost Schedule'!$B:$F,4,FALSE)","v":300000},null,0,"",{"$f":"VLOOKUP($P487,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes costs for key investigations and studies including designs e.g. geochemistry, Contamination Remediation Action Plan, subsidence risk, cover/capping and final landform, site wide surface water, etc.  Provisional sum to be used to refine the conceptual closure plan into a detailed closure plan with execution strategies for rehabilitation activities.\nAssume at least 15 types of studies required ranging from geotechnical to ecology and social, development of a closure plan including address of obligations.  Assume a simple site e.g. single open cut, no legacy operations historic in the area, little social dependence, etc.\nDepending on site size, complexity, final land use requirements and knowledge base investigations can range to >$3 M.\nSites with more than 1 pit to add $50,000 to rate."},null,null,0,"14.01d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P488,'Cost Schedule'!$B:$F,2,FALSE)","v":"Development of an 'Unplanned' Project Closure Plan - Non State Significant Development with at least ≥2 of the following aspects resulting in significant issues requiring remediation: previous subsidence, medium or higher geochemistry risk and/or spontaneous combustion propensity, known/ likely contamination, tailings / rejects, final void"},"Y",null,{"$f":"VLOOKUP($P488,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P488,'Cost Schedule'!$B:$F,4,FALSE)","v":125000},null,0,"",{"$f":"VLOOKUP($P488,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes costs for key investigations and studies including economic treatments and designs e.g. geochemistry, Contamination Remediation Action Plan, subsidence risk, cover/capping and final landform, site wide surface water, etc.  Provisional sum to be used to refine the conceptual closure plan into a detailed closure plan with execution strategies for rehabilitation activities."},null,null,0,"14.01e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P489,'Cost Schedule'!$B:$F,2,FALSE)","v":"Develop a Review of Environmental Factors (REF) to facilitate rehabilitation including contamination works."},"Y",null,{"$f":"VLOOKUP($P489,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P489,'Cost Schedule'!$B:$F,4,FALSE)","v":27950},null,0,"",{"$f":"VLOOKUP($P489,'Cost Schedule'!$B:$F,5,FALSE)","v":"Based on experience for a REF after completion of a detailed closure study (e.g. contamination investigation) costs could range from $10,000 to $100,000 ex GST.  Note this does not apply to a Statement of Environmental Effects or Environmental Impact Statement."},null,null,0,"14.01f",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P490,'Cost Schedule'!$B:$F,2,FALSE)","v":"Site security during closure"},"Y",null,{"$f":"VLOOKUP($P490,'Cost Schedule'!$B:$F,3,FALSE)","v":"yr."},{"$f":"VLOOKUP($P490,'Cost Schedule'!$B:$F,4,FALSE)","v":75000},null,{"$f":"IF($E490=\"Y\",IF(I490=0,F490*H490,F490*I490),\"\")","v":0},{"$f":"IF(I490<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P490,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for site security measures required during closure.  This includes nightly patrols and first response in the event of an out of hours incident."},null,null,{"$f":"IF(I490=\"\",0,1)","v":0},14.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P491,'Cost Schedule'!$B:$F,2,FALSE)","v":"Choose type of HAZMAT Clean-up required - cleaning and decontaminating plant and equipment, chemical storage locations, oil and grease traps, tanks, vessels, and pipe work etc"},"Y",null,{"$f":"VLOOKUP($P491,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P491,'Cost Schedule'!$B:$F,4,FALSE)","v":0},null,{"$f":"IF($E491=\"Y\",IF(I491=0,F491*H491,F491*I491),\"\")","v":0},"Select type of HAZMAT Clean-up Required",{"$f":"VLOOKUP($P491,'Cost Schedule'!$B:$F,5,FALSE)","v":"Type of HAZMAT Clean-up required - cleaning and decontaminating plant and equipment, chemical storage locations, oil and grease traps, tanks, vessels, and pipe work etc"},null,null,{"$f":"IF(I491=\"\",0,1)","v":0},{"$f":"IF(Q491=1,\"14.03-\",IF(Q491=2,\"14.03a\",IF(Q491=3,\"14.03b\",IF(Q491=4,\"14.03c\",IF(Q491=5,\"14.03d\",\"14.03\")))))","v":"14.03-"},{"$f":"VLOOKUP(K491,Select_HAZMAT_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I491<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,null,{"$f":"VLOOKUP($P493,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of radiation devices"},"Y",null,{"$f":"VLOOKUP($P493,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P493,'Cost Schedule'!$B:$F,4,FALSE)","v":31630},null,{"$f":"IF($E493=\"Y\",IF(I493=0,F493*H493,F493*I493),\"\")","v":0},{"$f":"IF(I493<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P493,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for removal and disposal of monitoring devices on conveyors using a radiation source (i.e., Americium – 241, Plutonium – 238, Caesium - 137 etc).\nSource Isotope type, quantity, strength, weight, source holder type, source holder weight, pick-up location (among others) will directly affect pricing. "},null,null,{"$f":"IF(I493=\"\",0,1)","v":0},14.04,null,{"$f":"E493","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P494,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional fees for accessing State, Crown or other public lands for rehabilitation/remediation activities"},"Y",null,{"$f":"VLOOKUP($P494,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P494,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E494=\"Y\",IF(I494=0,F494*0,F494*I494),\"\")","v":0},{"$f":"IF(I494<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P494,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum."},null,null,{"$f":"IF(I494=\"\",0,1)","v":0},14.05,null,"Y"]
[null,null,{"$f":"C484&\" Subtotal\"","v":"Sundry Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J484:J493)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Third Party Project Management",{"$f":"VLOOKUP($P496,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation for small mine or quarry  - small fleet"},"Y",null,{"$f":"VLOOKUP($P496,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P496,'Cost Schedule'!$B:$F,4,FALSE)","v":12000},null,{"$f":"IF($E496=\"Y\",IF(I496=0,F496*H496,F496*I496),\"\")","v":0},{"$f":"IF(I496<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P496,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,{"$f":"IF(I496=\"\",0,1)","v":0},"15.00a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P497,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation for small mine or quarry  - medium to large fleet"},"Y",null,{"$f":"VLOOKUP($P497,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P497,'Cost Schedule'!$B:$F,4,FALSE)","v":35000},null,0,"",{"$f":"VLOOKUP($P497,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,0,"15.00b",null,{"$f":"E497","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P498,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation (Distance to site <150 km)"},"Y",null,{"$f":"VLOOKUP($P498,'Cost Schedule'!$B:$F,3,FALSE)","v":"item"},{"$f":"VLOOKUP($P498,'Cost Schedule'!$B:$F,4,FALSE)","v":100000},null,0,"",{"$f":"VLOOKUP($P498,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,0,15.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P499,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation (Distance to site >150 km but <500 km)"},"Y",null,{"$f":"VLOOKUP($P499,'Cost Schedule'!$B:$F,3,FALSE)","v":"item"},{"$f":"VLOOKUP($P499,'Cost Schedule'!$B:$F,4,FALSE)","v":150000},null,0,"",{"$f":"VLOOKUP($P499,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,0,15.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P500,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation (Distance to site >500 km but <1000 km)"},"Y",null,{"$f":"VLOOKUP($P500,'Cost Schedule'!$B:$F,3,FALSE)","v":"item"},{"$f":"VLOOKUP($P500,'Cost Schedule'!$B:$F,4,FALSE)","v":300000},null,0,"",{"$f":"VLOOKUP($P500,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,0,15.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P501,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation (Distance to site >1000 km)"},"Y",null,{"$f":"VLOOKUP($P501,'Cost Schedule'!$B:$F,3,FALSE)","v":"item"},{"$f":"VLOOKUP($P501,'Cost Schedule'!$B:$F,4,FALSE)","v":500000},null,0,"",{"$f":"VLOOKUP($P501,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,0,15.04,null,"Y"]
[null,null,{"$f":"C496&\" Subtotal\"","v":"Third Party Project Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J496:J501)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Items","Other 1 <insert>","N",null,null,"This is ",null,{"$f":"IF($E503=\"Y\",IF(I503=0,F503*H503,F503*I503),\"\")","v":""},{"$f":"IF(I503<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I503=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 2 <insert>","N",null,null,"deliberately ",null,{"$f":"IF($E504=\"Y\",IF(I504=0,F504*H504,F504*I504),\"\")","v":""},{"$f":"IF(I504<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I504=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 3 <insert>","N",null,null,"left blank ",null,{"$f":"IF($E505=\"Y\",IF(I505=0,F505*H505,F505*I505),\"\")","v":""},{"$f":"IF(I505<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I505=\"\",0,1)","v":0},null,null,"N"]
[null,null,{"$f":"C503&\" Subtotal\"","v":"Additional Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J503:J505)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"TXRESULT","Total Cost for Subsidence & Management Activities",null,null,null,null,null,{"$f":"SUM(J481,J483,J495,J502,J506,J478,J473,J470,J468)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]

{"sheet":"Underground (1)","index":9,"n_rows":452,"n_cols":33,"rows_kept":452,"cut":false,"hidden":true,"merged":[[387,2,389,2],[9,2,9,8],[9,9,9,10],[10,2,10,8],[10,9,10,10],[11,2,11,8],[11,9,11,11],[306,2,306,8],[306,9,306,11],[197,2,197,8],[197,9,197,10],[198,2,198,8],[198,9,198,10],[199,2,199,8],[199,9,199,10],[200,2,200,8],[200,9,200,10],[106,2,106,8],[172,2,172,8],[215,3,216,3],[194,4,194,10],[189,3,189,8],[189,9,189,11],[193,2,193,11],[401,2,401,8],[401,9,401,10],[402,2,402,8],[402,9,402,10],[403,2,403,8],[403,9,403,10],[404,2,404,8],[404,9,404,11],[326,8,327,8],[326,9,327,9],[326,11,327,11],[329,5,330,5],[329,6,330,6],[329,7,330,7],[376,2,379,2],[378,3,379,3],[378,9,379,9],[378,11,379,11],[378,6,379,6],[378,7,379,7],[378,8,379,8],[351,2,374,2],[329,3,330,3],[329,4,330,4],[235,14,236,14],[215,14,216,14],[231,2,231,8],[201,2,201,8],[201,9,201,11],[215,5,216,5],[222,14,222,16],[223,2,230,2],[148,2,171,2],[175,9,176,9],[235,15,236,15],[235,16,236,16],[210,7,211,7],[215,9,216,9],[235,3,236,3],[235,4,236,4],[235,5,236,5],[235,6,236,6],[235,7,236,7],[235,8,236,8],[235,9,236,9],[235,11,236,11],[184,14,184,16],[178,14,178,16],[446,2,448,2],[449,2,449,8],[449,14,449,16],[329,9,330,9],[325,14,325,16],[329,14,330,14],[329,15,330,15],[329,16,330,16],[326,14,327,14],[326,15,327,15],[326,16,327,16],[325,2,325,8],[329,11,330,11],[329,8,330,8],[351,3,352,3],[335,2,335,8],[326,2,334,2],[326,3,327,3],[326,4,327,4],[326,5,327,5],[326,6,327,6],[326,7,327,7],[434,9,435,9],[434,8,435,8],[293,14,293,16],[294,3,294,8],[411,14,411,16],[411,2,411,8],[407,2,410,2],[400,2,400,8],[400,9,400,10],[316,2,316,8],[323,9,324,9],[323,11,324,11],[323,14,324,14],[323,15,324,15],[323,16,324,16],[299,4,299,10],[316,14,316,16],[317,2,324,2],[323,3,324,3],[323,4,324,4],[323,5,324,5],[323,6,324,6],[323,7,324,7],[350,14,350,16],[378,4,379,4],[378,5,379,5],[289,14,289,16],[450,3,450,8],[450,9,450,11],[413,2,413,8],[413,14,413,16],[424,2,424,8],[424,14,424,16],[426,2,426,8],[426,14,426,16],[438,2,438,8],[438,14,438,16],[439,2,444,2],[445,2,445,8],[445,14,445,16],[414,2,415,2],[416,2,416,8],[416,14,416,16],[427,2,437,2],[417,2,420,2],[421,2,421,8],[421,14,421,16],[422,2,423,2],[434,11,435,11],[335,14,335,16],[281,14,282,14],[281,15,282,15],[281,16,282,16],[283,2,283,8],[283,14,283,16],[284,2,288,2],[229,3,230,3],[229,4,230,4],[229,5,230,5],[229,6,230,6],[229,7,230,7],[229,8,230,8],[229,9,230,9],[229,11,230,11],[229,14,230,14],[278,14,278,16],[256,6,257,6],[256,14,257,14],[256,15,257,15],[256,16,257,16],[253,3,254,3],[255,14,255,16],[256,3,257,3],[253,9,254,9],[106,14,106,16],[137,11,138,11],[137,14,138,14],[137,15,138,15],[137,16,138,16],[147,2,147,8],[147,14,147,16],[148,3,149,3],[148,4,149,4],[148,5,149,5],[148,6,149,6],[148,7,149,7],[148,8,149,8],[148,9,149,9],[148,11,149,11],[148,14,149,14],[127,2,127,8],[127,14,127,16],[128,2,135,2],[140,8,141,8],[140,9,141,9],[134,3,135,3],[134,4,135,4],[140,15,141,15],[76,14,76,16],[77,2,79,2],[80,2,80,8],[80,14,80,16],[81,2,104,2],[87,3,88,3],[87,4,88,4],[87,5,88,5],[87,6,88,6],[87,7,88,7],[92,14,93,14],[92,15,93,15],[92,16,93,16],[87,14,88,14],[87,15,88,15],[87,16,88,16],[92,6,93,6],[92,7,93,7],[92,8,93,8],[101,11,102,11],[101,9,102,9],[101,8,102,8],[101,7,102,7],[101,6,102,6],[3,2,3,11],[4,4,4,10],[92,9,93,9],[92,11,93,11],[14,2,75,2],[76,2,76,8],[87,8,88,8],[87,9,88,9],[87,11,88,11],[92,3,93,3],[92,4,93,4],[92,5,93,5],[7,2,7,8],[7,9,7,10],[8,2,8,8],[8,9,8,10],[185,2,187,2],[188,2,188,8],[179,2,183,2],[184,2,184,8],[134,14,135,14],[134,15,135,15],[134,16,135,16],[134,5,135,5],[134,6,135,6],[134,7,135,7],[134,8,135,8],[134,9,135,9],[134,11,135,11],[148,15,149,15],[148,16,149,16],[175,14,176,14],[172,14,172,16],[140,3,141,3],[140,4,141,4],[140,5,141,5],[140,6,141,6],[140,7,141,7],[140,11,141,11],[175,15,176,15],[175,16,176,16],[140,14,141,14],[140,16,141,16],[136,2,136,8],[136,14,136,16],[137,2,146,2],[137,3,138,3],[137,4,138,4],[137,5,138,5],[137,6,138,6],[137,7,138,7],[137,8,138,8],[137,9,138,9],[253,11,254,11],[215,11,216,11],[256,2,277,2],[215,15,216,15],[215,16,216,16],[204,2,221,2],[240,14,240,16],[229,15,230,15],[229,16,230,16],[222,2,222,8],[215,6,216,6],[215,7,216,7],[215,8,216,8],[240,2,240,8],[231,14,231,16],[232,2,239,2],[232,3,233,3],[232,4,233,4],[232,5,233,5],[232,6,233,6],[232,7,233,7],[232,8,233,8],[232,9,233,9],[232,11,233,11],[232,14,233,14],[232,15,233,15],[232,16,233,16],[173,2,177,2],[175,3,176,3],[175,4,176,4],[210,8,211,8],[210,9,211,9],[210,11,211,11],[210,14,211,14],[210,15,211,15],[210,16,211,16],[210,3,211,3],[210,4,211,4],[210,5,211,5],[210,6,211,6],[178,2,178,8],[175,11,176,11],[175,8,176,8],[175,7,176,7],[175,6,176,6],[175,5,176,5],[215,4,216,4],[188,14,188,16],[253,8,254,8],[253,7,254,7],[253,6,254,6],[253,5,254,5],[253,4,254,4],[350,2,350,8],[290,2,292,2],[279,2,282,2],[281,3,282,3],[281,4,282,4],[281,5,282,5],[281,6,282,6],[281,7,282,7],[281,8,282,8],[289,2,289,8],[255,2,255,8],[256,4,257,4],[256,5,257,5],[278,2,278,8],[302,2,302,8],[323,8,324,8],[298,2,298,11],[311,11,312,11],[311,9,312,9],[378,14,379,14],[378,15,379,15],[351,11,352,11],[351,14,352,14],[351,15,352,15],[351,16,352,16],[396,2,396,11],[397,4,397,10],[397,2,397,3],[380,2,380,8],[380,14,380,16],[381,2,385,2],[386,2,386,8],[386,14,386,16],[378,16,379,16],[390,2,390,8],[390,14,390,16],[391,3,391,8],[391,9,391,11],[351,4,352,4],[351,5,352,5],[351,6,352,6],[375,2,375,8],[375,14,375,16],[101,5,102,5],[101,4,102,4],[101,3,102,3],[104,11,105,11],[104,9,105,9],[104,8,105,8],[104,7,105,7],[104,6,105,6],[104,5,105,5],[104,4,105,4],[104,3,105,3],[348,6,349,6],[348,5,349,5],[348,4,349,4],[256,11,257,11],[281,11,282,11],[281,9,282,9],[303,2,303,8],[303,9,303,10],[304,2,304,8],[304,9,304,10],[305,2,305,8],[305,9,305,10],[311,8,312,8],[311,7,312,7],[311,6,312,6],[311,5,312,5],[311,4,312,4],[311,3,312,3],[256,7,257,7],[256,8,257,8],[256,9,257,9],[348,3,349,3],[351,7,352,7],[351,8,352,8],[351,9,352,9],[309,2,314,2],[302,9,302,10],[293,2,293,8],[294,9,294,11],[434,7,435,7],[434,6,435,6],[434,5,435,5],[434,4,435,4],[434,3,435,3],[314,11,315,11],[314,9,315,9],[314,8,315,8],[314,7,315,7],[314,6,315,6],[314,5,315,5],[314,4,315,4],[314,3,315,3],[348,11,349,11],[348,9,349,9],[348,8,349,8],[348,7,349,7]]}
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[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,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,"Underground Operations"]
[null,null,"Domain 1a: Infrastructure",null,{"$f":"D190","v":"Total Cost for Infrastructure Domain"},null,null,null,null,null,null,{"$f":"J190","v":0}]
[]
[null,null,"Additional Assumptions: Record any relevant assumptions to this domain below:"]
[null,null,null,null,null,null,null,null,null,"Key Rehabilitation Area Data for Domain",null,"Enter data below manually"]
[null,null,null,null,null,null,null,null,null,"Total Landform Establishment:"]
[null,null,null,null,null,null,null,null,null,"Total Growth Media Development:"]
[null,null,null,null,null,null,null,null,null,"Total Ecosystem Establishment:"]
[]
[]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,"Chg","Link","List","Print"]
[null,null,"Termination of Services and Demolition Works",{"$f":"VLOOKUP($P15,'Cost Schedule'!$B:$F,2,FALSE)","v":"Disconnect and terminate all services (Water, electricity, gas etc at point of attachment to site)"},"Y",null,{"$f":"VLOOKUP($P15,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P15,'Cost Schedule'!$B:$F,4,FALSE)","v":35000},null,{"$f":"IF($E15=\"Y\",IF(I15=0,F15*H15,F15*I15),\"\")","v":0},{"$f":"IF(I15<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P15,'Cost Schedule'!$B:$F,5,FALSE)","v":"For disconnection of all services, at building boundaries, physical cut at the point of attachment or distribution location.  If infrastructure is not consolidated (i.e., administration, camp and workshops are in separate places), consider multiple disconnection fees."},null,null,{"$f":"IF(I15=\"\",0,1)","v":0},1.01,null,{"$f":"E15","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,2,FALSE)","v":"Disconnect and terminate services at remote areas  (i.e. pump stations, remote workshops, sewage treatment plant etc.)"},"Y",null,{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,4,FALSE)","v":5850},null,0,"",{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,5,FALSE)","v":"Used for infrastructure remote from primary connection.\nCan also be used for small mines / quarries that do not have dedicated supplies from supply authorities such as steel lattice power lines."},null,null,{"$f":"IF(I16=\"\",0,1)","v":0},1.02,null,{"$f":"E16","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of low/medium voltage powerlines including disconnection, rolling up the wires and removing the poles - does not include the removal of substations"},"Y",null,{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,3,FALSE)","v":"km"},{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,4,FALSE)","v":15000},null,0,"",{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,5,FALSE)","v":"Applies to power lines on stobie, concrete or similar poles."},null,null,0,1.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of power lines on tower or lattice structures (this includes disconnection, rolling up the wires and removing the structures) - does not include the removal of substations"},"Y",null,{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,3,FALSE)","v":"km"},{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,4,FALSE)","v":100000},null,0,"",{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,5,FALSE)","v":"Applies to power lines on steel tower and steel lattice structures assuming 3 towers / km."},null,null,0,1.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove small rail, road, water course overpass - manage potential interruptions and demolish and remove bridge supports/pylons/bridge structure etc. and dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,4,FALSE)","v":350000},null,0,"",{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,5,FALSE)","v":"Smaller structures - minimal civil works to demolish (constructed for the purposes of mining related works - does not include transport to regional disposal facility or equivalent)."},null,null,0,"1.05a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove medium rail, road, water course overpass - manage potential interruptions and demolish and remove bridge supports/pylons/bridge structure etc. and dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,4,FALSE)","v":500000},null,0,{"$f":"IF(I20<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,5,FALSE)","v":"Medium structures - minimal civil works to demolish (constructed for the purposes of mining related works - does not include transport to regional disposal facility or equivalent)."},null,null,0,"1.05b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove large / significant rail, road, water course overpass - manage potential interruptions and demolish and remove bridge supports/pylons/bridge structure etc. and dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,4,FALSE)","v":1300000},null,0,{"$f":"IF(I21<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,5,FALSE)","v":"Large structures - includes significant water management e.g. watercourse diversion and civil works to demolish (constructed for the purposes of mining related works - does not include transport to regional disposal facility or equivalent)."},null,null,0,"1.05c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and/or remove substations (assumes they are in a closed building). Dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,4,FALSE)","v":100},null,0,"",{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,5,FALSE)","v":"Simple structure to demolish mechanically (no labour required), assumes single story building with no asbestos and segregation of contents for scrap as applicable."},null,null,0,1.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove switchyard. Dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,4,FALSE)","v":75},null,0,"",{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes demolition and removal of all switchgear and transformers etc. and segregation of contents for scrap as applicable."},null,null,0,1.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove demountable structures on concrete stumps. Assumes not being re-used"},"Y",null,{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,4,FALSE)","v":40},null,0,"",{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,5,FALSE)","v":"Crib huts, temporary offices and other 'non permanent' structures. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove small buildings/tanks (admin buildings, single story accommodation etc) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,4,FALSE)","v":61},null,0,"",{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,5,FALSE)","v":"Simple structure to demolish, assumes no greater than 2 stories high. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.0900000000000001,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove light industrial buildings and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2/floor"},{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,4,FALSE)","v":90},null,0,"",{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,5,FALSE)","v":"Needs to be calculated per floor/level (Assume 1 floor/level = 3-4 m) - does not include transport to regional disposal facility or equivalent.  Assumes asbestos free and mechanically demolished."},null,null,0,1.1000000000000001,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove industrial buildings (workshops tyre change and servicing area etc not CHPP/process plant) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2/floor"},{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,4,FALSE)","v":130},null,0,"",{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,5,FALSE)","v":"Needs to be calculated per floor/level (Assume 1 floor/level = 3-4 m). Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1100000000000001,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove CHPP/process plant (include the area of each floor of the structure) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2/floor"},{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,4,FALSE)","v":225},null,0,"",{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,5,FALSE)","v":"Needs to be calculated per floor/level (Assume 1 floor/level = 3-4 m). Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1200000000000001,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, demolish and remove washery, crushers, hoppers, mills, furnaces, agglomeration, electrowinning, floatation, sizing stations, rotary breakers, etc (include the area of each floor of the structure) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2/floor"},{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,4,FALSE)","v":225},null,0,"",{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,5,FALSE)","v":"Needs to be calculated per floor/level (Assume 1 floor/level = 3-4 m). Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1299999999999999,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, demolish and remove stacker OR reclaimer (radial or luffing etc. with maneuverability for stockpile control) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,4,FALSE)","v":750000},null,0,"",{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost for removal of stacker or reclaim unit only. Does not include terminate services, remove rails and ballast etc. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1399999999999999,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, demolish and remove bucket wheel stacker/reclaimer and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,4,FALSE)","v":2000000},null,0,"",{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost for just removal of the bucket wheel stacker/reclaim units. Does not include terminate services, remove rails and ballast etc. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1499999999999999,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove stacker/reclaimer rails and ballast and demolish and remove concrete footings etc and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,4,FALSE)","v":75},null,0,"",{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes both rails, does not include the conveyor system. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1599999999999999,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, Cut and Remove 5000T coal silo and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,4,FALSE)","v":92500},null,0,"",{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,5,FALSE)","v":"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.17,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, Cut and Remove 3000 T coal silo and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,4,FALSE)","v":77500},null,0,"",{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,5,FALSE)","v":"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.18,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, Cut and Remove 1250 T coal silo and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,4,FALSE)","v":62500},null,0,"",{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,5,FALSE)","v":"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.19,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, Cut and Remove rail loading bins and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,4,FALSE)","v":65000},null,0,"",{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,5,FALSE)","v":"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.2,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and Remove large concrete rail loading bin - and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,4,FALSE)","v":460000},null,0,{"$f":"IF(I37<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,5,FALSE)","v":"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent."},null,null,0,"1.20a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove onground conveyors, transfer stations & gantries (scrap only – does not include dismantling for reuse at another site) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,4,FALSE)","v":185},null,0,"",{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,5,FALSE)","v":"Estimate for on-ground conveyor including anything up to 10 m off the ground. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.21,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove elevated conveyors, transfer stations & gantries (scrap only, does not include dismantling for reuse at another site) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,4,FALSE)","v":295},null,0,"",{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,5,FALSE)","v":"Estimate for elevated conveyor up to ~10 m off the ground. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.22,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove overhead conveyors, transfer stations & gantries (scrap only, does not include dismantling for reuse at another site) and disposal on-site/locally. \n\nThis may include small scale fixed material stacking infrastructure"},"Y",null,{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,4,FALSE)","v":850},null,0,"",{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,5,FALSE)","v":"Estimate for overhead conveyor including conveyors that are >10 m off the ground that require a crane to remove. Does not include transport to regional disposal facility or equivalent."},null,null,{"$f":"IF(I40=\"\",0,1)","v":0},1.23,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and demolish conveyor from reclaim tunnel (Does not include excavation and demolition of reclaim tunnel roof)"},"Y",null,{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,4,FALSE)","v":150},null,0,"",{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,5,FALSE)","v":"Due to no canopy or infrastructure attached."},null,null,0,1.24,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolition of reclaim tunnel concrete (Assumes complete removal and dumping in mine pit void)"},"Y",null,{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,4,FALSE)","v":950},null,0,"",{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes this area will be used for another land-use that requires the structure to be dug up and re-buried somewhere else."},null,null,0,1.25,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolition and removal of vent raise fans, electrical substation and winch and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,4,FALSE)","v":25000},null,0,"",{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,5,FALSE)","v":"Does not include filling and capping the shaft. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.26,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove small tank clean (Thickener etc 3 - 9 m diameter) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,4,FALSE)","v":10000},null,0,"",{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean - contents removed.  If tank is full allow extra 30% for excavator and 2 men to dig out and dispose. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.27,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P45,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove medium tank clean (Thickener etc 10 - 15 m diameter) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P45,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P45,'Cost Schedule'!$B:$F,4,FALSE)","v":30000},null,0,"",{"$f":"VLOOKUP($P45,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean - contents removed.  If tank is full allow extra 30% for excavator and 2 men to dig out and dispose. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.28,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P46,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove large tank clean (Thickener etc 15 - 30 m diameter) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P46,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P46,'Cost Schedule'!$B:$F,4,FALSE)","v":45000},null,0,"",{"$f":"VLOOKUP($P46,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean - contents removed.  If tank is full allow extra 30% for excavator and 2 men to dig out and dispose. Does not include transport to regional disposal facility or equivalent."},null,null,{"$f":"IF(I46=\"\",0,1)","v":0},1.29,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove extra large tank clean (Thickener etc >30 m diameter) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,4,FALSE)","v":100000},null,0,"",{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean - contents removed.  If tank is full allow extra 30% for excavator and 2 men to dig out and dispose. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.3,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove tank clean (Thickener etc) >50 m diameter and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,4,FALSE)","v":100000},null,0,"",{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,5,FALSE)","v":"Estimate only - may require a detailed assessment from demolition expert due to specialised equipment required for removal. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.31,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of UG tank <5000 L - including pipes, bunds etc. and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,4,FALSE)","v":21000},null,0,"",{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean (contents removed), does not include transport to regional disposal facility or equivalent."},null,null,0,1.32,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of UG tank 5000 L - 15000 L - including pipes, bunds etc. and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,4,FALSE)","v":30000},null,0,"",{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean (contents removed), does not include transport to regional disposal facility or equivalent."},null,null,0,1.33,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove small underground pipe and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,4,FALSE)","v":25},null,0,"",{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,5,FALSE)","v":"For example: 300 mm pipes - 0.5 m deep, does not include transport to regional disposal facility or equivalent."},null,null,0,1.34,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P52,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove medium underground pipe and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P52,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P52,'Cost Schedule'!$B:$F,4,FALSE)","v":60},null,0,"",{"$f":"VLOOKUP($P52,'Cost Schedule'!$B:$F,5,FALSE)","v":"For example: 500 mm pipes - 1 m deep, does not include transport to regional disposal facility or equivalent."},null,null,0,1.35,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove large underground pipe and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,4,FALSE)","v":165},null,0,"",{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,5,FALSE)","v":"For example: 1 m pipes - 2 m deep."},null,null,0,1.36,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove above ground pipe (supported) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,4,FALSE)","v":12},null,0,"",{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,5,FALSE)","v":"~300 mm pipes and assumes pipes are in close proximity to infrastructure areas. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.37,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove surface pipelines (unsupported) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,0,"",{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,5,FALSE)","v":"~300 mm pipes and assumes pipes are used for water transfer between pits (or similar) and remotely located. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.38,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove pump and pontoon from small lake or dam including pipes and electrical supply or diesel tank/s"},"Y",null,{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,4,FALSE)","v":20000},null,0,"",{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes equipment for retrieval - boats, etc. and labour. Does not include transport to regional disposal facility or equivalent."},null,null,{"$f":"IF(I56=\"\",0,1)","v":0},1.39,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove bitumen (car park and access roads) and dispose on-site/locally"},"Y",null,{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,4,FALSE)","v":10},null,0,"",{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,5,FALSE)","v":"Scalp bitumen and stabilised material.  Generally haulage rates will be $0.60 - $1.20 / km, depending on truck fleet, loaders etc. For off-site disposal use alternate rate option and add $0.90 / km for transport. "},null,null,0,1.4,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove bitumen (airstrip) and dispose on-site/locally"},"Y",null,{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,4,FALSE)","v":20},null,0,"",{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,5,FALSE)","v":"Scalp bitumen and stabilised material.  Generally haulage rates will be $0.60 - $1.20 / km, depending on truck fleet, loaders etc. For off-site disposal use alternate rate option and add $0.90 / km for transport. "},null,null,0,1.41,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P59,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove concrete pads & footings (<300 mm thickness) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P59,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P59,'Cost Schedule'!$B:$F,4,FALSE)","v":36},null,0,"",{"$f":"VLOOKUP($P59,'Cost Schedule'!$B:$F,5,FALSE)","v":"Breaking up slab and disposal or for conversion to aggregate. Generally haulage rates will be $0.60 - $1.20 / km, depending on truck fleet, loaders etc.  For off-site disposal use alternate rate option and add $0.90 / km for transport."},null,null,0,1.42,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove concrete pads & footings (>300 mm thickness) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,4,FALSE)","v":75},null,0,"",{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,5,FALSE)","v":"Breaking up slab and disposal or for conversion to aggregate. Generally haulage rates will be $0.60 - $1.20 / km, depending on truck fleet, loaders etc. For off-site disposal use alternate rate option and add $0.90 / km for transport. "},null,null,0,1.43,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P61,'Cost Schedule'!$B:$F,2,FALSE)","v":"Crush concrete to make road aggregate - 75 mm"},"Y",null,{"$f":"VLOOKUP($P61,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P61,'Cost Schedule'!$B:$F,4,FALSE)","v":10},null,0,"",{"$f":"VLOOKUP($P61,'Cost Schedule'!$B:$F,5,FALSE)","v":"Does not include haulage of materials - assumes crushing plant is readily available."},null,null,0,1.44,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P62,'Cost Schedule'!$B:$F,2,FALSE)","v":"Crush concrete to make road aggregate - 50 mm"},"Y",null,{"$f":"VLOOKUP($P62,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P62,'Cost Schedule'!$B:$F,4,FALSE)","v":13},null,0,"",{"$f":"VLOOKUP($P62,'Cost Schedule'!$B:$F,5,FALSE)","v":"Does not include haulage of materials - assumes crushing plant is readily available."},null,null,0,1.45,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,2,FALSE)","v":"Crush concrete to make road aggregate - 30 mm"},"Y",null,{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,{"$f":"IF($E63=\"Y\",IF(I63=0,F63*H63,F63*I63),\"\")","v":0},{"$f":"IF(I63<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,5,FALSE)","v":"Does not include haulage of materials - assumes crushing plant is readily available."},null,null,0,1.46,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove fence (cyclone/wire fence) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,4,FALSE)","v":20},null,0,"",{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,5,FALSE)","v":"Roll up fence and remove posts."},null,null,0,1.47,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of small plastic tanks"},"Y",null,{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,0,"",{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,5,FALSE)","v":"Remove small poly tanks used for water storage, etc."},null,null,0,1.48,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove galvanised/corrugated light weight tanks"},"Y",null,{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,4,FALSE)","v":500},null,0,"",{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,5,FALSE)","v":"Demolish and remove small lightweight metal tanks.  No costs included for managing liquids, etc."},null,null,0,1.49,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove communication towers"},"Y",null,{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,4,FALSE)","v":5000},null,0,"",{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost includes demolition and removal of tower only; separate costs required for disconnection of services, demolition of footings, etc."},null,null,0,1.5,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of UG services (power within main gate areas, etc.)"},"Y",null,{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,4,FALSE)","v":50000},null,0,"",{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume service disconnection at the mine boundary is at surface level. This cost covers all fees and charges"},null,null,0,1.51,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P69,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (general waste) - haulage >10 km but <15 km"},"Y",null,{"$f":"VLOOKUP($P69,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P69,'Cost Schedule'!$B:$F,4,FALSE)","v":7},null,0,"",{"$f":"VLOOKUP($P69,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.52,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P70,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (general waste) - haulage >15 km but <25 km"},"Y",null,{"$f":"VLOOKUP($P70,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P70,'Cost Schedule'!$B:$F,4,FALSE)","v":9},null,0,"",{"$f":"VLOOKUP($P70,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.53,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P71,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (general waste) - haulage >25 km but <50 km"},"Y",null,{"$f":"VLOOKUP($P71,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P71,'Cost Schedule'!$B:$F,4,FALSE)","v":12.5},null,0,"",{"$f":"VLOOKUP($P71,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.54,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P72,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (industrial demolition / concrete / scrap metal) - haulage >10 km but <15 km"},"Y",null,{"$f":"VLOOKUP($P72,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P72,'Cost Schedule'!$B:$F,4,FALSE)","v":32},null,0,"",{"$f":"VLOOKUP($P72,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.55,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P73,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (industrial demolition / concrete / scrap metal) - haulage >15 km but <25 km"},"Y",null,{"$f":"VLOOKUP($P73,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P73,'Cost Schedule'!$B:$F,4,FALSE)","v":36},null,0,"",{"$f":"VLOOKUP($P73,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.56,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P74,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (industrial demolition / concrete / scrap metal) - haulage >25 km but <50 km"},"Y",null,{"$f":"VLOOKUP($P74,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P74,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E74=\"Y\",IF(I74=0,F74*0,F74*I74),\"\")","v":0},"",{"$f":"VLOOKUP($P74,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.57,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P75,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill - fees (general waste)"},"Y",null,{"$f":"VLOOKUP($P75,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P75,'Cost Schedule'!$B:$F,4,FALSE)","v":193},null,0,"",{"$f":"VLOOKUP($P75,'Cost Schedule'!$B:$F,5,FALSE)","v":"Fee for waste disposal of general waste to local Council landfill; transport rates separate. Please note that this is not applicable to operations with approval for building and demolition waste disposal on site."},null,null,{"$f":"IF(I75=\"\",0,1)","v":0},1.58,null,{"$f":"E75","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P76,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill - fees (industrial demolition / concrete / scrap metal)"},"Y",null,{"$f":"VLOOKUP($P76,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P76,'Cost Schedule'!$B:$F,4,FALSE)","v":174},null,{"$f":"IF($E76=\"Y\",IF(I76=0,F76*H76,F76*I76),\"\")","v":0},"",{"$f":"VLOOKUP($P76,'Cost Schedule'!$B:$F,5,FALSE)","v":"Fee for waste disposal of industrial demolition / concrete / scrap metal waste to local Council landfill; transport rates separate.  Rate does not assume material is recyclable. Please note that this is not applicable to operations with approval for building and demolition waste disposal on site."},null,null,0,1.59,null,"Y"]
[null,null,{"$f":"C15&\" Subtotal\"","v":"Termination of Services and Demolition Works Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J15:J76)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Rail Infrastructure",{"$f":"VLOOKUP($P78,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove rail loop and spur, ballast etc. and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P78,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P78,'Cost Schedule'!$B:$F,4,FALSE)","v":60},null,{"$f":"IF($E78=\"Y\",IF(I78=0,F78*H78,F78*I78),\"\")","v":0},{"$f":"IF(I78<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P78,'Cost Schedule'!$B:$F,5,FALSE)","v":"Remove all materials to allow area to be reshaped and rehabilitated - does not include transport to regional disposal facility or equivalent."},null,null,0,2.0099999999999998,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P79,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove train loading facilities and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P79,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P79,'Cost Schedule'!$B:$F,4,FALSE)","v":185},null,{"$f":"IF($E79=\"Y\",IF(I79=0,F79*H79,F79*I79),\"\")","v":0},{"$f":"IF(I79<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P79,'Cost Schedule'!$B:$F,5,FALSE)","v":"Remove rail load point infrastructure including gantries and control structures. Does not include transport to regional disposal facility or equivalent."},null,null,0,2.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,2,FALSE)","v":"Reshape rail spur and load out areas. Does not include growth media and revegetation"},"Y",null,{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,4,FALSE)","v":2860},null,{"$f":"IF($E80=\"Y\",IF(I80=0,F80*H80,F80*I80),\"\")","v":0},{"$f":"IF(I80<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer and 16 H Grader (50% utilisation)."},null,null,0,2.0299999999999998,null,"Y"]
[null,null,{"$f":"C78&\" Subtotal\"","v":"Rail Infrastructure Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J78:J80)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Contaminated Materials",{"$f":"VLOOKUP($P82,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake a preliminary site investigation (Phase 1). This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple studies may be required."},"Y",null,{"$f":"VLOOKUP($P82,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P82,'Cost Schedule'!$B:$F,4,FALSE)","v":15000},null,{"$f":"IF($E82=\"Y\",IF(I82=0,F82*H82,F82*I82),\"\")","v":0},{"$f":"IF(I82<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P82,'Cost Schedule'!$B:$F,5,FALSE)","v":"The preliminary investigation would include at minimum a desktop assessment of the area and site history, incidents, etc. as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 1 assessment (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nA cluster may include:\n- Mine infrastructure (i.e., fuel / chemical store, workshop, vehicle wash-down, sewage treatment etc.)\n- Processing plants (i.e., ore and product storage, mine waste storage and disposal, rail load-out etc.)\n- Remote pit-top facilities (i.e., vehicle re-fuel, sewage treatment, secondary workshop, chemical storage etc.)"},null,null,{"$f":"IF(I82=\"\",0,1)","v":0},"3.01a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P83,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake an intrusive site investigation on sites with small footprints to investigate e.g. ≤15 ha. This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple intrusive investigations should be included."},"Y",null,{"$f":"VLOOKUP($P83,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P83,'Cost Schedule'!$B:$F,4,FALSE)","v":44000},null,0,"",{"$f":"VLOOKUP($P83,'Cost Schedule'!$B:$F,5,FALSE)","v":"The intrusive investigation would include at minimum a site walkover and field sampling as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 2 intrusive investigation (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nNote: An intrusive investigation is not required for all contaminated areas and should be applied considering the rehabilitation program, site history, location, etc.\nA cluster area where it is highly anticipated that contamination has occurred (i.e., underground tanks / pipes that are known to have leaked, chemical stores with earthen bunds, around ineffective oil/water separators etc.) and further field work is required involving intrusive investigation.\nAssumes site is easily accessible and a small area e.g. ~10-15 ha requires investigation and testing (test pits, boreholes, etc.) based on Sampling and Analysis Quality Plan.  Includes SAQP, fieldwork, sampling and analysis."},null,null,0,"3.01b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P84,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake an intrusive site investigation on sites with large footprints to investigate e.g. >15 ha. This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple intrusive investigations should be included."},"Y",null,{"$f":"VLOOKUP($P84,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P84,'Cost Schedule'!$B:$F,4,FALSE)","v":106000},null,0,"",{"$f":"VLOOKUP($P84,'Cost Schedule'!$B:$F,5,FALSE)","v":"The intrusive investigation would include at minimum a site walkover and field sampling as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 2 intrusive investigation (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nNote: An intrusive investigation is not required for all contaminated areas and should be applied considering the rehabilitation program, site history, location, etc.\nA cluster area where it is highly anticipated that contamination has occurred (i.e., underground tanks / pipes that are known to have leaked, chemical stores with earthen bunds, around ineffective oil/water separators etc.) and further field work is required involving intrusive investigation.\nAssume site has a history of contamination and/or a large area >15 ha requires investigation and testing (test pits, boreholes, etc.) based on Sampling and Analysis Quality Plan.    Includes SAQP, fieldwork, sampling and analysis."},null,null,0,"3.01c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P85,'Cost Schedule'!$B:$F,2,FALSE)","v":"Develop a Remediation Action Plan on sites with small footprints based on outcomes of intrusive investigation including strategies to address contamination exceedances"},"Y",null,{"$f":"VLOOKUP($P85,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P85,'Cost Schedule'!$B:$F,4,FALSE)","v":35000},null,0,"",{"$f":"VLOOKUP($P85,'Cost Schedule'!$B:$F,5,FALSE)","v":"Develop remediation plan for approval including designs and detailed costs.  Costs may increase if detailed designs required for construction."},null,null,0,"3.01d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P86,'Cost Schedule'!$B:$F,2,FALSE)","v":"Develop a Remediation Action Plan on sites with large footprints based on outcomes of intrusive investigation including strategies to address contamination exceedances"},"Y",null,{"$f":"VLOOKUP($P86,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P86,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E86=\"Y\",IF(I86=0,F86*0,F86*I86),\"\")","v":0},"",{"$f":"VLOOKUP($P86,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes complex site; detailed design drawings required for cover."},null,null,0,"3.01e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P87,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of contaminated water from tanks, bunded areas and sumps"},"Y",null,{"$f":"VLOOKUP($P87,'Cost Schedule'!$B:$F,3,FALSE)","v":"L"},{"$f":"VLOOKUP($P87,'Cost Schedule'!$B:$F,4,FALSE)","v":0.35},null,0,"",{"$f":"VLOOKUP($P87,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost for recent sump clean-up from resource activity - requires specialists to treat."},null,null,0,3.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P88,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove material (carbonaceous / metalliferous spillage or otherwise) from footprint of the process facility (leach pads) / stockpile area (ROM product) / roads and dump in a void on-site (Select Haul Distance from list)"},"Y",null,"m3",{"$f":"VLOOKUP($P88,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E88=\"Y\",IF(I88=\"\",IF($H88=\"Select from List\",\"\",IF(I88=0,F88*H88,\"\")),F88*I88),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P88,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes scraping and removal of the volume of carbonaceous material using dozer, grader etc. to make safe an area and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q88=1,\"3.03-\",IF(Q88=2,\"3.03a\",IF(Q88=3,\"3.03b\",IF(Q88=4,\"3.03c\",IF(Q88=5,\"3.03d\",\"3.03\")))))","v":"3.03-"},{"$f":"VLOOKUP(K88,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,{"$f":"VLOOKUP($P89,'Cost Schedule'!$B:$F,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,{"$f":"IF(I88<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R88","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and dispose of Hazardous classified contaminated material off site to a licensed landfill.  Assumes cartage to a licensed landfill."},"Y",null,{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,4,FALSE)","v":800},null,{"$f":"IF($E90=\"Y\",IF(I90=0,F90*H90,F90*I90),\"\")","v":0},{"$f":"IF(I90<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,{"$f":"IF(I90=\"\",0,1)","v":0},"3.04a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and disposal of Restricted classified contaminated material off site to a licensed landfill.  Add $50/m3 for cartage from regional areas"},"Y",null,{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,3,FALSE)","v":"m4"},{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,4,FALSE)","v":660},null,{"$f":"IF($E91=\"Y\",IF(I91=0,F91*H91,F91*I91),\"\")","v":0},{"$f":"IF(I91<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,0,"3.04b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and disposal of Low Level contaminated material off site to a licensed landfill.  Add $50/m3 for cartage to regional landfill"},"Y",null,{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,4,FALSE)","v":220},null,0,{"$f":"IF(I92<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,0,3.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,2,FALSE)","v":"Onsite remediation of hydrocarbon contaminated soils manual land farming (Select Volume from List)"},"Y",null,{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E93=\"Y\",IF(I93=\"\",IF($H93=\"Select from List\",\"\",IF(I93=0,F93*H93,\"\")),F93*I93),\"\")","v":""},"Select Volume Here",{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,5,FALSE)","v":"Spreading of contaminated soils on a prepared surface and stimulation of aerobic microbial activity within the soils through aeration and/or the addition of minerals, nutrients and moisture to promote the aerobic degradation of organic chemicals - time frame of up to 24 months."},null,null,{"$f":"IF(I95=\"\",0,1)","v":0},{"$f":"IF(Q93=1,\"3.06-\",IF(Q93=2,\"3.06a\",IF(Q93=3,\"3.06b\",IF(Q93=4,\"3.06c\",IF(Q93=5,\"3.06d\",\"3.06\")))))","v":"3.06-"},{"$f":"VLOOKUP(K93,Select_Volume_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,{"$f":"VLOOKUP($P94,'Cost Schedule'!$B:$F,4,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(I93<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R93","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation of cement stabilisation plant and equipment for hydrocarbon (i.e., PAH, long chain hydrocarbons, etc.) contaminated soil treatment"},"Y",null,{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,4,FALSE)","v":150000},null,0,{"$f":"IF(I95<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,5,FALSE)","v":"Required if treatment of hydrocarbon contamination is required to be fast tracked."},null,null,0,3.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,2,FALSE)","v":"On-site remediation of hydrocarbon contaminated soils - using a mobile treatment unit"},"Y",null,{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,4,FALSE)","v":165},null,0,"",{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,5,FALSE)","v":"Additional cost as the treatment process is fast tracked."},null,null,0,3.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and dispose of asbestos (<750 m2)"},"Y",null,{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,4,FALSE)","v":50},null,0,"",{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,5,FALSE)","v":"Where an assessment/estimation has been made to confirm the volume of asbestos to be removed."},null,null,0,3.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and dispose of asbestos (>750 m2)"},"Y",null,{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,4,FALSE)","v":40},null,0,"",{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,5,FALSE)","v":"Where an assessment/estimation has been made to confirm the volume of asbestos to be removed."},null,null,0,3.1,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill - fees (asbestos)"},"Y",null,{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,4,FALSE)","v":290},null,0,"",{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,5,FALSE)","v":"Landfill fees to regional landfill."},null,null,0,3.11,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,2,FALSE)","v":"Treatment of known Acid Sulfate Soils"},"Y",null,{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,4,FALSE)","v":2580},null,0,"",{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ASS is treatable via neutralisation and does not require capping and isolation. Assumes 1% by weight lime addition and treatment to 100 mm depth only."},null,null,0,3.12,null,{"$f":"E100","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of plastic liner (i.e. dam, leach pad, sump etc.)"},"Y",null,{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,4,FALSE)","v":1},null,{"$f":"IF($E101=\"Y\",IF(I101=0,F101*H101,F101*I101),\"\")","v":0},{"$f":"IF(I101<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for cutting using ripping tynes and on-site disposal of the liner."},null,null,0,3.13,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage brine/salt for disposal (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E102=\"Y\",IF(I102=0,IF($H102=\"Select from List\",\"\",IF(I102=0,F102*H102,\"\")),F102*I102),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,5,FALSE)","v":"Costs for haulage to location for authorised disposal."},null,null,{"$f":"IF(I102=\"\",0,1)","v":0},{"$f":"IF(Q102=1,\"3.14-\",IF(Q102=2,\"3.14a\",IF(Q102=3,\"3.14b\",IF(Q102=4,\"3.14c\",IF(Q102=5,\"3.14d\",\"3.14\")))))","v":"3.14-"},{"$f":"VLOOKUP(K102,Select_Haul_distance_Here_index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I102<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,null,{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,2,FALSE)","v":"Brine disposal to landfill - fees only"},"Y",null,{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,4,FALSE)","v":288},null,{"$f":"IF($E104=\"Y\",IF(I104=0,F104*H104,F104*I104),\"\")","v":0},{"$f":"IF(I104<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate for trackable liquid levy of $78.20 per tonne and authorised disposal to landfill."},null,null,{"$f":"IF(I104=\"\",0,1)","v":0},"3.14d",null,{"$f":"E104","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage water (clean or contaminated) (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E105=\"Y\",IF(I105=0,IF($H105=\"Select from List\",\"\",IF(I105=0,F105*H105,\"\")),F105*I105),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes transport in a 20,000 L tanker. Add disposal costs to additional items where warranted."},null,null,{"$f":"IF(I105=\"\",0,1)","v":0},{"$f":"IF(Q105=1,\"3.15-\",IF(Q105=2,\"3.15a\",IF(Q105=3,\"3.15b\",IF(Q105=4,\"3.15c\",IF(Q105=5,\"3.15d\",\"3.15\")))))","v":"3.15-"},{"$f":"VLOOKUP(K105,Select_Haul_Dist_315_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I105<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,{"$f":"C82&\" Subtotal\"","v":"Contaminated Materials Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J82:J105)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Vents, Shafts and Boreholes",{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,2,FALSE)","v":"Seal portals / drifts (width >3 m) – only entry seal / plug required with in front of access backfill with engineered fill for 5 m"},"Y",null,{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,4,FALSE)","v":126000},null,{"$f":"IF($E108=\"Y\",IF(I108=0,F108*H108,F108*I108),\"\")","v":0},{"$f":"IF(I108<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,5,FALSE)","v":"This cost is not applicable to coal operations which require backfilling to MDG6001 or similar due to gases. Costs include engineering and QA/QC.  Costs assume engineered fill backfilled between 2 x 1 m plugs for sealing,  + haul material to backfill per >5 km distance + concrete pump and secondary support."},null,null,{"$f":"IF(I108=\"\",0,1)","v":0},"4.01a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P109,'Cost Schedule'!$B:$F,2,FALSE)","v":"Seal portals / drifts (width >3 m) accessible to men and machinery requiring a bulkhead – grout backfill against a concrete bulkhead to be constructed"},"Y",null,{"$f":"VLOOKUP($P109,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P109,'Cost Schedule'!$B:$F,4,FALSE)","v":250000},null,0,"",{"$f":"VLOOKUP($P109,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost includes engineering the bulkhead and underground construction (access available) followed by grout backfill via workings and rehabilitation (reshape, bulk push and full rehabilitation).  Assume tunnel length of 20 m.  For every additional m add $7,250 for grouting. If no bulkhead required, deduct $60,000."},null,null,0,"4.01b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P110,'Cost Schedule'!$B:$F,2,FALSE)","v":"Seal portals / drifts (width >3 m) not accessible by men or machinery – grout backfill against a concrete bulkhead existing or to be constructed"},"Y",null,{"$f":"VLOOKUP($P110,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P110,'Cost Schedule'!$B:$F,4,FALSE)","v":250000},null,0,"",{"$f":"VLOOKUP($P110,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost includes engineering the bulkhead if required and construction via access directly above heading followed by grout backfill via boreholes every 10 m to fill voids and rehabilitation (bulk push, final trim, seeding and full rehabilitation).  Assume tunnel length of 20 m.  For every additional m add $8,700 for grouting.\nIf no bulkhead required, deduct $60,000.\nAssumes any existing bulkhead is observable by camera and satisfies regulations and engineer (location, etc.).\n"},null,null,0,"4.01c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,2,FALSE)","v":"Seal small adits (width ≤3 m) accessible by men and/or machinery or neither requiring a bulkhead –backfill with appropriate material against a concrete bulkhead existing or to be constructed.  The rate includes reshaping and rehabilitation of the batter around the entrance of the adit"},"Y",null,{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,4,FALSE)","v":25000},null,0,"",{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,5,FALSE)","v":"Costs estimated from executed works  program in NSW from multiple sites.  Rate assumes standard works program with suitable access, and additional roof and rib stabilisation works etc. is not required."},null,null,0,"4.01d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,2,FALSE)","v":"Costs to grout fill tunnel via mine workings to seal and eliminate voids and/or likelihood of failures of ground"},"Y",null,{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,4,FALSE)","v":7250},null,0,"",{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,5,FALSE)","v":"Workings are accessible to run grout lines via machine or seam dip is favourable i.e. dips inbye"},null,null,0,"4.02a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,2,FALSE)","v":"Costs to grout fill tunnel by drilling directly above to seal and eliminate voids and/or likelihood of failures of ground"},"Y",null,{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,4,FALSE)","v":8700},null,0,"",{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,5,FALSE)","v":"Area directly above heading is accessible by drill rig with depth of cover <30 m and access outbye.  One borehole required every 10m to fill void."},null,null,0,"4.02b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish ventilation fans"},"Y",null,{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,4,FALSE)","v":30000},null,0,"",{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,5,FALSE)","v":"Costs for demolition of ventilation fan prior to sealing shaft."},null,null,0,"4.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,2,FALSE)","v":"Seal and rehabilitate ventilation shafts on hard rock operations (no to low gas risk) or coal operations - allows for works in a remote location"},"Y",null,{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,4,FALSE)","v":150000},null,0,"",{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for a range of factors including variations in depth and size, accessibility limitations, equipment transport to the shaft etc. Assumes engineered fill is available within 10 km round trip and no bulkhead required.  Excludes demolition of ventilation fans."},null,null,0,"4.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P116,'Cost Schedule'!$B:$F,2,FALSE)","v":"Install gate or grill over the adit (Where site might be used by bats)"},"Y",null,{"$f":"VLOOKUP($P116,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P116,'Cost Schedule'!$B:$F,4,FALSE)","v":200000},null,0,"",{"$f":"VLOOKUP($P116,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for a range of factors including establishing clear access, and/or working in remote locations without services, and/or stabilisation works to prevent the entry collapsing and compromising the gate etc."},null,null,{"$f":"IF(I116=\"\",0,1)","v":0},4.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 1 - Coal bore hole\nExploration boreholes – rehabilitate coal boreholes and drill pads as required"},"Y",null,{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,3,FALSE)","v":"depth (m)"},{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,4,FALSE)","v":44.55},null,0,"",{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost to grout and cap an open exploration borehole.  Assume a 20 m x 20 m drill pad requires rehabilitation - push cover of nearby growth media, rip and seed."},null,null,{"$f":"IF(I117=\"\",0,1)","v":0},"4.06a",null,{"$f":"E117","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 3 - Mineral RAB and aircore drill holes\nExploration boreholes – backfill open  Rotary Airblast (RAB) or aircore drill holes with cuttings"},"Y",null,{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,4,FALSE)","v":42.5},null,0,"",{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include cutting of casing, installation of a casing cap, and/or manually backfilling the hole with drill cuttings.  Does not include reshaping / ripping the drill pad, amelioration / seeding etc. "},null,null,{"$f":"IF(I118=\"\",0,1)","v":0},"4.06b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P119,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 2 - Mineral drill hole requiring grouting\nExploration boreholes – grout and cap open bore holes"},"Y",null,{"$f":"VLOOKUP($P119,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P119,'Cost Schedule'!$B:$F,4,FALSE)","v":5700},null,0,"",{"$f":"VLOOKUP($P119,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes grouting and capping 100 - 200 m exploration boreholes to meet the requirements of Departmental Guidelines."},null,null,{"$f":"IF(I119=\"\",0,1)","v":0},4.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,2,FALSE)","v":"Boreholes – cap and seal open bore holes with steel casing (i.e., goaf drainage etc.)"},"Y",null,{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,4,FALSE)","v":6960},null,0,"",{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,5,FALSE)","v":"Holes deeper than 100 m - includes cutting steel collar 6 m below surface, grouting and capping."},null,null,0,4.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P121,'Cost Schedule'!$B:$F,2,FALSE)","v":"Boreholes – cap and seal open bore holes - surface-to-in-seam gas drainage"},"Y",null,{"$f":"VLOOKUP($P121,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P121,'Cost Schedule'!$B:$F,4,FALSE)","v":17890},null,0,"",{"$f":"VLOOKUP($P121,'Cost Schedule'!$B:$F,5,FALSE)","v":"Surface-to-in-seam gas drainage boreholes."},null,null,0,4.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,2,FALSE)","v":"Boreholes – cap and seal open bore holes - vertical gas drainage"},"Y",null,{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,4,FALSE)","v":16000},null,0,"",{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,5,FALSE)","v":"Vertical gas drainage boreholes."},null,null,{"$f":"IF(I122=\"\",0,1)","v":0},4.0999999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,2,FALSE)","v":"Boreholes – grout (with concrete) cap and seal bore holes (i.e. where sealing aquifers)"},"Y",null,{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,4,FALSE)","v":35000},null,0,"",{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes multi skin sleaves to prevent aquifer mixing."},null,null,0,4.1100000000000003,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P124,'Cost Schedule'!$B:$F,2,FALSE)","v":"Boreholes – cap and seal service boreholes for UG coal operations"},"Y",null,{"$f":"VLOOKUP($P124,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P124,'Cost Schedule'!$B:$F,4,FALSE)","v":45000},null,0,"",{"$f":"VLOOKUP($P124,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes large diameter boreholes used for supplying electricity (66kV), compressed air, water, solsenic etc."},null,null,0,4.12,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 4 - Mineral diamond drill hole\nRehabilitation of diamond drill holes and pad including sealing drill holes for mineral exploration"},"Y",null,{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,4,FALSE)","v":2070},null,0,"",{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,5,FALSE)","v":"Bog out cuttings, remove fencing, remove rubbish, push sumps in, rehabilitate pads and tracks, cut and plug collars.  Includes labour and equipment, disposal of rubbish locally on site"},null,null,0,4.13,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P126,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 5 - Mineral reverse circulation drill holes\nRehabilitation of reverse circulation drill holes and pad including sealing drill holes for mineral exploration"},"Y",null,{"$f":"VLOOKUP($P126,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P126,'Cost Schedule'!$B:$F,4,FALSE)","v":1340},null,0,"",{"$f":"VLOOKUP($P126,'Cost Schedule'!$B:$F,5,FALSE)","v":"Sealing required, but not complete filling with concrete/grout"},null,null,0,4.1399999999999997,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P127,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 6 - Rehabilitation of drill hole collars\nRehabilitation of drill hole collars (mineral exploration)"},"Y",null,{"$f":"VLOOKUP($P127,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P127,'Cost Schedule'!$B:$F,4,FALSE)","v":415},null,0,"",{"$f":"VLOOKUP($P127,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cut collar, remove, cap, backfill capped collar and cover with nearby organic or growth material"},null,null,0,4.1500000000000004,null,"Y"]
[null,null,{"$f":"C108&\" Subtotal\"","v":"Vents, Shafts and Boreholes Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J108:J127)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Roads and Tracks",{"$f":"VLOOKUP($P129,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – minor works including deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P129,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P129,'Cost Schedule'!$B:$F,4,FALSE)","v":1040},null,{"$f":"IF($E129=\"Y\",IF(I129=0,F129*H129,F129*I129),\"\")","v":0},{"$f":"IF(I129<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P129,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ~6 m road width - 16H Grader."},null,null,0,5.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P130,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / access  tracks / vehicle park-up areas with windrows and/or small earthen bunds – minor earthworks and deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P130,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P130,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,0,"",{"$f":"VLOOKUP($P130,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - no seed"},null,null,0,5.0199999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P131,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P131,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P131,'Cost Schedule'!$B:$F,4,FALSE)","v":3700},null,0,"",{"$f":"VLOOKUP($P131,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P132,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P132,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P132,'Cost Schedule'!$B:$F,4,FALSE)","v":4485},null,0,"",{"$f":"VLOOKUP($P132,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P133,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P133,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P133,'Cost Schedule'!$B:$F,4,FALSE)","v":4870},null,0,"",{"$f":"VLOOKUP($P133,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P134,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P134,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P134,'Cost Schedule'!$B:$F,4,FALSE)","v":7025},null,0,"",{"$f":"VLOOKUP($P134,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.0599999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P135,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove stabilised material (blue metal, aggregate etc.) from roadways and disposal on-site/locally (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P135,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P135,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E135=\"Y\",IF(I135=\"\",IF($H135=\"Select from List\",\"\",IF(I135=0,F135*H135,\"\")),F135*I135),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P135,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the scraping and removal of the volume of stabilised material from the road, laydown or other surface using an excavator, dozer and grader to enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q135=1,\"5.07-\",IF(Q135=2,\"5.07a\",IF(Q135=3,\"5.07b\",IF(Q135=4,\"5.07c\",IF(Q135=5,\"5.07d\",\"5.07\")))))","v":"5.07-"},{"$f":"VLOOKUP(K135,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,{"$f":"VLOOKUP($P136,'Cost Schedule'!$B:$F,3,FALSE)","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(I135<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R135","v":"Y"}]
[null,null,{"$f":"C129&\" Subtotal\"","v":"Roads and Tracks Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J129:J136)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Earthworks / Structural Works (Landform Establishment)",{"$f":"VLOOKUP($P138,'Cost Schedule'!$B:$F,2,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit – Select Push Length"},"Y",null,"m3",{"$f":"VLOOKUP($P138,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E138=\"Y\",IF(I138=\"\",IF($H138=\"Select from List\",\"\",IF(I138=0,F138*H138,\"\")),F138*I138),\"\")","v":""},"Select Push Length Here",{"$f":"VLOOKUP($P138,'Cost Schedule'!$B:$F,5,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit"},null,null,0,{"$f":"IF(Q138=1,\"7.01-\",IF(Q138=2,\"7.01a\",IF(Q138=3,\"7.01b\",IF(Q138=4,\"7.01c\",IF(Q138=5,\"7.01d\",\"7.01-\")))))","v":"7.01-"},{"$f":"VLOOKUP(K138,Select_Push_Length_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I138<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R138","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P140,'Cost Schedule'!$B:$F,2,FALSE)","v":"Minor reshaping and pushing"},"Y",null,{"$f":"VLOOKUP($P140,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P140,'Cost Schedule'!$B:$F,4,FALSE)","v":3900},null,{"$f":"IF($E140=\"Y\",IF(I140=0,F140*H140,F140*I140),\"\")","v":0},{"$f":"IF(I140<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P140,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation)."},null,null,{"$f":"IF(I140=\"\",0,1)","v":0},7.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P141,'Cost Schedule'!$B:$F,2,FALSE)","v":"Fill dams, voids etc. - Source local material, cart and spread to cap or backfill, cap thickness determined by approval / permit (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P141,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E141=\"Y\",IF(I141=\"\",IF($H141=\"Select from List\",\"\",IF(I141=0,F141*H141,\"\")),F141*I141),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P141,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of material requiring backfill using an excavator and scraper to fill the void and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q141=1,\"9.02-\",IF(Q141=2,\"9.02a\",IF(Q141=3,\"9.02b\",IF(Q141=4,\"9.02c\",IF(Q141=5,\"9.02d\",\"7.01-\")))))","v":"9.02-"},{"$f":"VLOOKUP(K141,Select_Haul_Distance_Index,2,FALSE)","v":1},{"$f":"E141","v":"Y"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I141<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R141","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P143,'Cost Schedule'!$B:$F,2,FALSE)","v":"Shotcrete application on cuttings and steep slopes"},"Y",null,{"$f":"VLOOKUP($P143,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P143,'Cost Schedule'!$B:$F,4,FALSE)","v":185},null,{"$f":"IF($E143=\"Y\",IF(I143=0,F143*H143,F143*I143),\"\")","v":0},{"$f":"IF(I143<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P143,'Cost Schedule'!$B:$F,5,FALSE)","v":"This rate is used to rehabilitate steep slopes of weathered rock, roadway cuttings, etc that cannot be cut back and stabilised."},null,null,{"$f":"IF(I143=\"\",0,1)","v":0},9.0299999999999994,null,{"$f":"E143","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P144,'Cost Schedule'!$B:$F,2,FALSE)","v":"Trim, rock rake & deep rip (includes levelling / landscaping and rip in 1 direction)"},"Y",null,{"$f":"VLOOKUP($P144,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P144,'Cost Schedule'!$B:$F,4,FALSE)","v":1130},null,{"$f":"IF($E144=\"Y\",IF(I144=0,F144*H144,F144*I144),\"\")","v":0},{"$f":"IF(I144<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P144,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertaken using D10 dozer and 16M grader."},null,null,{"$f":"IF(I144=\"\",0,1)","v":0},9.0399999999999991,null,{"$f":"E144","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P145,'Cost Schedule'!$B:$F,2,FALSE)","v":"Deep rip hard stand / lay down areas"},"Y",null,{"$f":"VLOOKUP($P145,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P145,'Cost Schedule'!$B:$F,4,FALSE)","v":960},null,{"$f":"IF($E145=\"Y\",IF(I145=0,F145*H145,F145*I145),\"\")","v":0},{"$f":"IF(I145<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P145,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 deep ripping."},null,null,{"$f":"IF(I145=\"\",0,1)","v":0},9.0500000000000007,null,{"$f":"E145","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P146,'Cost Schedule'!$B:$F,2,FALSE)","v":"Structural works, banks, waterways - contour banks, drainage channels and other soil conservation measures"},"Y",null,{"$f":"VLOOKUP($P146,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P146,'Cost Schedule'!$B:$F,4,FALSE)","v":1600},null,{"$f":"IF($E146=\"Y\",IF(I146=0,F146*H146,F146*I146),\"\")","v":0},{"$f":"IF(I146<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P146,'Cost Schedule'!$B:$F,5,FALSE)","v":"Combination of dozer and excavator work plus grader for ~4 hours each per ha."},null,null,{"$f":"IF(I146=\"\",0,1)","v":0},7.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P147,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construction of spine drains / drop structures and/or stabilising water course entry points - required for large catchments"},"Y",null,{"$f":"VLOOKUP($P147,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P147,'Cost Schedule'!$B:$F,4,FALSE)","v":27},null,{"$f":"IF($E147=\"Y\",IF(I147=0,F147*H147,F147*I147),\"\")","v":0},{"$f":"IF(I147<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P147,'Cost Schedule'!$B:$F,5,FALSE)","v":"Installation of on-site rock material (rip-rap) where managing water run-off from disturbed land and/or upon entry to water courses - prevents erosion of gully head (assumes competent material is locally available). If required to be sourced off site, assume an additional $20/m2."},null,null,{"$f":"IF(I147=\"\",0,1)","v":0},7.04,null,"Y"]
[null,null,{"$f":"C138&\" Subtotal\"","v":"Earthworks / Structural Works (Landform Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J138:J147)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment)",{"$f":"VLOOKUP($P149,'Cost Schedule'!$B:$F,2,FALSE)","v":"Source, cart and spread growth media (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P149,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E149=\"Y\",IF(I149=\"\",IF($H149=\"Select from List\",\"\",IF(I149=0,F149*H149,\"\")),F149*I149),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P149,'Cost Schedule'!$B:$F,5,FALSE)","v":"If topsoil is not available on-site, then Virgin Excavated Natural Material (VENM) may need to be externally sourced."},null,null,0,{"$f":"IF(Q149=1,\"9.01-\",IF(Q149=2,\"9.01a\",IF(Q149=3,\"9.01b\",IF(Q149=4,\"9.01c\",IF(Q149=5,\"9.01d\",\"7.01-\")))))","v":"9.01-"},{"$f":"VLOOKUP(K149,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I149<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R149","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P151,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting mature trees (>15 cm)"},"Y",null,{"$f":"VLOOKUP($P151,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P151,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,{"$f":"IF($E151=\"Y\",IF(I151=0,F151*H151,F151*I151),\"\")","v":0},{"$f":"IF(I151<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P151,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,{"$f":"IF(I151=\"\",0,1)","v":0},9.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P152,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting tube stock (<15 cm)"},"Y",null,{"$f":"VLOOKUP($P152,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P152,'Cost Schedule'!$B:$F,4,FALSE)","v":6.6},null,0,"",{"$f":"VLOOKUP($P152,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,0,9.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P153,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (pasture grass species)"},"Y",null,{"$f":"VLOOKUP($P153,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P153,'Cost Schedule'!$B:$F,4,FALSE)","v":1875},null,0,"",{"$f":"VLOOKUP($P153,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P154,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (tree or native grass species)"},"Y",null,{"$f":"VLOOKUP($P154,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P154,'Cost Schedule'!$B:$F,4,FALSE)","v":4135},null,0,"",{"$f":"VLOOKUP($P154,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P155,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with native seed"},"Y",null,{"$f":"VLOOKUP($P155,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P155,'Cost Schedule'!$B:$F,4,FALSE)","v":1.9},null,0,"",{"$f":"VLOOKUP($P155,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Native seed +$1.00"},null,null,0,"9.10a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P156,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with pasture seed"},"Y",null,{"$f":"VLOOKUP($P156,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P156,'Cost Schedule'!$B:$F,4,FALSE)","v":0.43},null,{"$f":"IF($E156=\"Y\",IF(I156=0,F156*H156,F156*I156),\"\")","v":0},{"$f":"IF(I156<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P156,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Pasture seed +$0.10"},null,null,0,"9.10b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P157,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - base grade or standard for flat areas that can be irrigated by water cart"},"Y",null,{"$f":"VLOOKUP($P157,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P157,'Cost Schedule'!$B:$F,4,FALSE)","v":0.8},null,{"$f":"IF($E157=\"Y\",IF(I157=0,F157*H157,F157*I157),\"\")","v":0},{"$f":"IF(I157<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P157,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on flat areas with a gradient of less than 4:1, and where irrigation from water cart may be possible.  Industry standard application rate of 2500kg/ha.  Product will last short term (less than 3 months) and vegetation is required to grow ASAP for stability.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P158,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - bonded fibre matrix grade for steep areas to stabilise up to 12 months"},"Y",null,{"$f":"VLOOKUP($P158,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P158,'Cost Schedule'!$B:$F,4,FALSE)","v":1.8},null,{"$f":"IF($E158=\"Y\",IF(I158=0,F158*H158,F158*I158),\"\")","v":0},{"$f":"IF(I158<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P158,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on steep areas where stabilisation is required for up to 12 months. Application rate of ~3500kg/ha.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P159,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - high performance flexible growth medium grade "},"Y",null,{"$f":"VLOOKUP($P159,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P159,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,{"$f":"IF($E159=\"Y\",IF(I159=0,F159*H159,F159*I159),\"\")","v":0},{"$f":"IF(I159<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P159,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on extreme slopes where stabilisation is required for up to 18 months. Application rate of ~4,000kg/ha minimum.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P160,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (pasture)"},"Y",null,{"$f":"VLOOKUP($P160,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P160,'Cost Schedule'!$B:$F,4,FALSE)","v":420},null,0,"",{"$f":"VLOOKUP($P160,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 250 kg / ha. These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.11,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P161,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (trees)"},"Y",null,{"$f":"VLOOKUP($P161,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P161,'Cost Schedule'!$B:$F,4,FALSE)","v":140},null,0,"",{"$f":"VLOOKUP($P161,'Cost Schedule'!$B:$F,5,FALSE)","v":"These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.1199999999999992,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P162,'Cost Schedule'!$B:$F,2,FALSE)","v":"Spoil amelioration (adding lime / gypsum etc.)"},"Y",null,{"$f":"VLOOKUP($P162,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P162,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,0,"",{"$f":"VLOOKUP($P162,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 2.5 t / ha as an average application rate."},null,null,0,9.1300000000000008,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P163,'Cost Schedule'!$B:$F,2,FALSE)","v":"growth media amelioration with biosolids"},"Y",null,{"$f":"VLOOKUP($P163,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P163,'Cost Schedule'!$B:$F,4,FALSE)","v":1015},null,0,"",{"$f":"VLOOKUP($P163,'Cost Schedule'!$B:$F,5,FALSE)","v":"Recent experience with agronomy projects."},null,null,0,9.14,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P164,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct no-climb stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P164,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P164,'Cost Schedule'!$B:$F,4,FALSE)","v":22},null,0,"",{"$f":"VLOOKUP($P164,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for no-climb stock fencing."},null,null,0,9.16,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P165,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct standard stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P165,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P165,'Cost Schedule'!$B:$F,4,FALSE)","v":13},null,0,"",{"$f":"VLOOKUP($P165,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for standard stock fencing."},null,null,0,9.17,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P166,'Cost Schedule'!$B:$F,2,FALSE)","v":"Purchase and erect warning signs"},"Y",null,{"$f":"VLOOKUP($P166,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P166,'Cost Schedule'!$B:$F,4,FALSE)","v":250},null,0,"",{"$f":"VLOOKUP($P166,'Cost Schedule'!$B:$F,5,FALSE)","v":"Compliance with AS 1319-1994 - Safety signs for the occupational environment - installed every 25 m."},null,null,0,9.18,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P167,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources virgin excavated natural material (VENM) for growth media."},"Y",null,{"$f":"VLOOKUP($P167,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P167,'Cost Schedule'!$B:$F,4,FALSE)","v":80.8},null,0,"",{"$f":"VLOOKUP($P167,'Cost Schedule'!$B:$F,5,FALSE)","v":"D7 to spread material at $205/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $70/m3 for imported fill material."},null,null,0,9.19,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P168,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources a combination of virgin excavated natural material (VENM) and spoil from large excavation for filing voids and/or capping etc."},"Y",null,{"$f":"VLOOKUP($P168,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P168,'Cost Schedule'!$B:$F,4,FALSE)","v":72.5},null,{"$f":"IF($E168=\"Y\",IF(I168=0,F168*H168,F168*I168),\"\")","v":0},{"$f":"IF(I168<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P168,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 push into void at $270/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $60/m3 for imported fill material."},null,null,0,9.1999999999999993,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P169,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clearing and grubbing of trees and vegetation"},"Y",null,{"$f":"VLOOKUP($P169,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P169,'Cost Schedule'!$B:$F,4,FALSE)","v":4730},null,{"$f":"IF($E169=\"Y\",IF(I169=0,F169*H169,F169*I169),\"\")","v":0},{"$f":"IF(I169<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P169,'Cost Schedule'!$B:$F,5,FALSE)","v":"Clearing and grubbing of light vegetation growth e.g. regrowth"},null,null,0,9.2100000000000009,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P170,'Cost Schedule'!$B:$F,2,FALSE)","v":"Topsoil stripping"},"Y",null,{"$f":"VLOOKUP($P170,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P170,'Cost Schedule'!$B:$F,4,FALSE)","v":4.8624999999999998},null,{"$f":"IF($E170=\"Y\",IF(I170=0,F170*H170,F170*I170),\"\")","v":0},{"$f":"IF(I170<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P170,'Cost Schedule'!$B:$F,5,FALSE)","v":"Stripping or topsoil at an approximate depth of 0.2 m into stockpiles; load and haul to final rehabilitation location required or respreading where necessary."},null,null,0,9.2200000000000006,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P171,'Cost Schedule'!$B:$F,2,FALSE)","v":"Growth media supplementation with manure"},"Y",null,{"$f":"VLOOKUP($P171,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P171,'Cost Schedule'!$B:$F,4,FALSE)","v":747.5},null,{"$f":"IF($E171=\"Y\",IF(I171=0,F171*H171,F171*I171),\"\")","v":0},{"$f":"IF(I171<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P171,'Cost Schedule'!$B:$F,5,FALSE)","v":"Addition of manure to improve soil quality."},null,null,0,9.23,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P172,'Cost Schedule'!$B:$F,2,FALSE)","v":"Utilise biotic soil media - organic topsoil alternative"},"Y",null,{"$f":"VLOOKUP($P172,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P172,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,0,"",{"$f":"VLOOKUP($P172,'Cost Schedule'!$B:$F,5,FALSE)","v":"Material that can be applied as an alternative to spreading topsoil prior to hydromulching."},null,null,0,"9.24a",null,"Y"]
[null,null,{"$f":"C149&\" Subtotal\"","v":"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J149:J172)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Water Management",{"$f":"VLOOKUP($P174,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clean water dams to be retained after decommissioning – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P174,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P174,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E174=\"Y\",IF(I174=0,F174*H174,F174*I174),\"\")","v":0},{"$f":"IF(I174<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P174,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) @ ~$200 per hour and pasture grass."},null,null,{"$f":"IF(I174=\"\",0,1)","v":0},"10.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P175,'Cost Schedule'!$B:$F,2,FALSE)","v":"Large clean water dams (i.e. ≥ 2 ha) to be retained after mine closure – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P175,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P175,'Cost Schedule'!$B:$F,4,FALSE)","v":10500},null,{"$f":"IF($E175=\"Y\",IF(I175=0,F175*H175,F175*I175),\"\")","v":0},{"$f":"IF(I175<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P175,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) + pasture grass."},null,null,{"$f":"IF(I175=\"\",0,1)","v":0},"10.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P176,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove sediments from the floor of the dam to enable it to be converted into clean water structure (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P176,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P176,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E176=\"Y\",IF(I176=\"\",IF($H176=\"Select from List\",\"\",IF(I176=0,F176*H176,\"\")),F176*I176),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P176,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of contaminated sediment requiring removal using an excavator, truck and dozer to clean out the dam."},null,null,{"$f":"IF(I176=\"\",0,1)","v":0},{"$f":"IF(Q176=1,\"10.04-\",IF(Q176=2,\"10.04a\",IF(Q176=3,\"10.04b\",IF(Q176=4,\"10.04c\",IF(Q176=5,\"10.04d\",\"10.04-\")))))","v":"10.04-"},{"$f":"VLOOKUP(K176,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I176<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R176","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P178,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of evaporation fans and/or other water transfer and management infrastructure"},"Y",null,{"$f":"VLOOKUP($P178,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P178,'Cost Schedule'!$B:$F,4,FALSE)","v":25000},null,{"$f":"IF($E178=\"Y\",IF(I178=0,F178*H178,F178*I178),\"\")","v":0},{"$f":"IF(I178<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P178,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for removal of water management infrastructure."},null,null,{"$f":"IF(I178=\"\",0,1)","v":0},10.050000000000001,null,"Y"]
[null,null,{"$f":"C174&\" Subtotal\"","v":"Water Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J174:J178)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Maintenance of Rehabilitated Areas",{"$f":"VLOOKUP($P180,'Cost Schedule'!$B:$F,2,FALSE)","v":"Maintenance of areas that have been shaped and seeded and revegetation has been 'successful'"},"Y",null,{"$f":"VLOOKUP($P180,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P180,'Cost Schedule'!$B:$F,4,FALSE)","v":925},null,{"$f":"IF($E180=\"Y\",IF(I180=0,F180*H180,F180*I180),\"\")","v":0},{"$f":"IF(I180<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P180,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rehabilitation maintenance might include re-seeding, watering, fertilising, minor re-shaping, erosion control, inspections/audits - does not include major repair works."},null,null,{"$f":"IF(I180=\"\",0,1)","v":0},12.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P181,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - minor"},"Y",null,{"$f":"VLOOKUP($P181,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P181,'Cost Schedule'!$B:$F,4,FALSE)","v":1200},null,{"$f":"IF($E181=\"Y\",IF(I181=0,F181*H181,F181*I181),\"\")","v":0},{"$f":"IF(I181<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P181,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring minor repair - rills, minor growth media replacement."},null,null,{"$f":"IF(I181=\"\",0,1)","v":0},12.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P182,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - moderate"},"Y",null,{"$f":"VLOOKUP($P182,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P182,'Cost Schedule'!$B:$F,4,FALSE)","v":1700},null,{"$f":"IF($E182=\"Y\",IF(I182=0,F182*H182,F182*I182),\"\")","v":0},{"$f":"IF(I182<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P182,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring moderate repair - rills, significant growth media replacement."},null,null,{"$f":"IF(I182=\"\",0,1)","v":0},12.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P183,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - major"},"Y",null,{"$f":"VLOOKUP($P183,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P183,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E183=\"Y\",IF(I183=0,F183*H183,F183*I183),\"\")","v":0},{"$f":"IF(I183<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P183,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring major repair - rills, gullies, growth media replacement, some level of additional surface water management."},null,null,{"$f":"IF(I183=\"\",0,1)","v":0},12.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P184,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - total failure of landform"},"Y",null,{"$f":"VLOOKUP($P184,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P184,'Cost Schedule'!$B:$F,4,FALSE)","v":40000},null,{"$f":"IF($E184=\"Y\",IF(I184=0,F184*H184,F184*I184),\"\")","v":0},{"$f":"IF(I184<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P184,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas that require extensive rehabilitation repair - re-design and re-construction of landform."},null,null,{"$f":"IF(I184=\"\",0,1)","v":0},12.09,null,"Y"]
[null,null,{"$f":"C180&\" Subtotal\"","v":"Maintenance of Rehabilitated Areas Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J180:J184)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Items","Other 1 <insert>","N",null,null,"This is ",null,{"$f":"IF($E186=\"Y\",IF(I186=0,F186*H186,F186*I186),\"\")","v":""},{"$f":"IF(I186<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I186=\"\",0,1)","v":0},null,null,{"$f":"E186","v":"N"}]
[null,null,null,"Other 2 <insert>","N",null,null,"deliberately ",null,{"$f":"IF($E187=\"Y\",IF(I187=0,F187*H187,F187*I187),\"\")","v":""},{"$f":"IF(I187<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I187=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 3 <insert>","N",null,null,"left blank ",null,{"$f":"IF($E188=\"Y\",IF(I188=0,F188*H188,F188*I188),\"\")","v":""},{"$f":"IF(I188<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I188=\"\",0,1)","v":0},null,null,"N"]
[null,null,{"$f":"C186&\" Subtotal\"","v":"Additional Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J186:J188)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"TXRESULT","Total Cost for Infrastructure Domain",null,null,null,null,null,{"$f":"SUM(J77,J81,J107,J128,J137,J148,J173,J179,J185,J189)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Underground Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Domain 2a: Tailings & Rejects",null,{"$f":"D295","v":"Total Cost for Tailings & Rejects Domain"},null,null,null,null,null,null,{"$f":"J295","v":0},null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Assumptions: Record any relevant assumptions to this domain below:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Key Rehabilitation Area Data for Domain",null,"Enter data below manually",null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Landform Establishment:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Growth Media Development:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Ecosystem Establishment:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,"Chg","Link","List","Y"]
[null,null,"Contaminated Materials",{"$f":"VLOOKUP($P205,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake a preliminary site investigation (Phase 1). This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple studies may be required."},"Y",null,{"$f":"VLOOKUP($P205,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P205,'Cost Schedule'!$B:$F,4,FALSE)","v":15000},null,{"$f":"IF($E205=\"Y\",IF(I205=0,F205*H205,F205*I205),\"\")","v":0},{"$f":"IF(I205<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P205,'Cost Schedule'!$B:$F,5,FALSE)","v":"The preliminary investigation would include at minimum a desktop assessment of the area and site history, incidents, etc. as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 1 assessment (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nA cluster may include:\n- Mine infrastructure (i.e., fuel / chemical store, workshop, vehicle wash-down, sewage treatment etc.)\n- Processing plants (i.e., ore and product storage, mine waste storage and disposal, rail load-out etc.)\n- Remote pit-top facilities (i.e., vehicle re-fuel, sewage treatment, secondary workshop, chemical storage etc.)"},null,null,{"$f":"IF(I205=\"\",0,1)","v":0},"3.01a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P206,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake an intrusive site investigation on sites with small footprints to investigate e.g. ≤15 ha. This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple intrusive investigations should be included."},"Y",null,{"$f":"VLOOKUP($P206,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P206,'Cost Schedule'!$B:$F,4,FALSE)","v":44000},null,0,"",{"$f":"VLOOKUP($P206,'Cost Schedule'!$B:$F,5,FALSE)","v":"The intrusive investigation would include at minimum a site walkover and field sampling as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 2 intrusive investigation (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nNote: An intrusive investigation is not required for all contaminated areas and should be applied considering the rehabilitation program, site history, location, etc.\nA cluster area where it is highly anticipated that contamination has occurred (i.e., underground tanks / pipes that are known to have leaked, chemical stores with earthen bunds, around ineffective oil/water separators etc.) and further field work is required involving intrusive investigation.\nAssumes site is easily accessible and a small area e.g. ~10-15 ha requires investigation and testing (test pits, boreholes, etc.) based on Sampling and Analysis Quality Plan.  Includes SAQP, fieldwork, sampling and analysis."},null,null,0,"3.01b",null,{"$f":"E206","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P207,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake an intrusive site investigation on sites with large footprints to investigate e.g. >15 ha. This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple intrusive investigations should be included."},"Y",null,{"$f":"VLOOKUP($P207,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P207,'Cost Schedule'!$B:$F,4,FALSE)","v":106000},null,0,"",{"$f":"VLOOKUP($P207,'Cost Schedule'!$B:$F,5,FALSE)","v":"The intrusive investigation would include at minimum a site walkover and field sampling as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 2 intrusive investigation (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nNote: An intrusive investigation is not required for all contaminated areas and should be applied considering the rehabilitation program, site history, location, etc.\nA cluster area where it is highly anticipated that contamination has occurred (i.e., underground tanks / pipes that are known to have leaked, chemical stores with earthen bunds, around ineffective oil/water separators etc.) and further field work is required involving intrusive investigation.\nAssume site has a history of contamination and/or a large area >15 ha requires investigation and testing (test pits, boreholes, etc.) based on Sampling and Analysis Quality Plan.    Includes SAQP, fieldwork, sampling and analysis."},null,null,0,"3.01c",null,{"$f":"E207","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P208,'Cost Schedule'!$B:$F,2,FALSE)","v":"Develop a Remediation Action Plan on sites with small footprints based on outcomes of intrusive investigation including strategies to address contamination exceedances"},"Y",null,{"$f":"VLOOKUP($P208,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P208,'Cost Schedule'!$B:$F,4,FALSE)","v":35000},null,0,"",{"$f":"VLOOKUP($P208,'Cost Schedule'!$B:$F,5,FALSE)","v":"Develop remediation plan for approval including designs and detailed costs.  Costs may increase if detailed designs required for construction."},null,null,0,"3.01d",null,{"$f":"E208","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P209,'Cost Schedule'!$B:$F,2,FALSE)","v":"Develop a Remediation Action Plan on sites with large footprints based on outcomes of intrusive investigation including strategies to address contamination exceedances"},"Y",null,{"$f":"VLOOKUP($P209,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P209,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E209=\"Y\",IF(I209=0,F209*0,F209*I209),\"\")","v":0},"",{"$f":"VLOOKUP($P209,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes complex site; detailed design drawings required for cover."},null,null,0,"3.01e",null,{"$f":"E209","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P210,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of contaminated water from tanks, bunded areas and sumps"},"Y",null,{"$f":"VLOOKUP($P210,'Cost Schedule'!$B:$F,3,FALSE)","v":"L"},{"$f":"VLOOKUP($P210,'Cost Schedule'!$B:$F,4,FALSE)","v":0.35},null,0,"",{"$f":"VLOOKUP($P210,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost for recent sump clean-up from resource activity - requires specialists to treat."},null,null,0,3.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P211,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove material (carbonaceous / metalliferous spillage or otherwise) from footprint of the process facility (leach pads) / stockpile area (ROM product) / roads and dump in a void on-site (Select Haul Distance from list)"},"Y",null,"m3",{"$f":"VLOOKUP($P211,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E211=\"Y\",IF(I211=\"\",IF($H211=\"Select from List\",\"\",IF(I211=0,F211*H211,\"\")),F211*I211),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P211,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes scraping and removal of the volume of carbonaceous material using dozer, grader etc. to make safe an area and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q211=1,\"3.03-\",IF(Q211=2,\"3.03a\",IF(Q211=3,\"3.03b\",IF(Q211=4,\"3.03c\",IF(Q211=5,\"3.03d\",\"3.03a\")))))","v":"3.03-"},{"$f":"VLOOKUP(K211,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I211<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R211","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P213,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and dispose of Hazardous classified contaminated material off site to a licensed landfill.  Assumes cartage to a licensed landfill."},"Y",null,{"$f":"VLOOKUP($P213,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P213,'Cost Schedule'!$B:$F,4,FALSE)","v":800},null,{"$f":"IF($E213=\"Y\",IF(I213=0,F213*H213,F213*I213),\"\")","v":0},{"$f":"IF(I213<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P213,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,{"$f":"IF(I213=\"\",0,1)","v":0},"3.04a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P214,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and disposal of Restricted classified contaminated material off site to a licensed landfill.  Add $50/m3 for cartage from regional areas"},"Y",null,{"$f":"VLOOKUP($P214,'Cost Schedule'!$B:$F,3,FALSE)","v":"m4"},{"$f":"VLOOKUP($P214,'Cost Schedule'!$B:$F,4,FALSE)","v":660},null,{"$f":"IF($E214=\"Y\",IF(I214=0,F214*H214,F214*I214),\"\")","v":0},{"$f":"IF(I214<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P214,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,0,"3.04b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P215,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and disposal of Low Level contaminated material off site to a licensed landfill.  Add $50/m3 for cartage to regional landfill"},"Y",null,{"$f":"VLOOKUP($P215,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P215,'Cost Schedule'!$B:$F,4,FALSE)","v":220},null,0,{"$f":"IF(I215<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P215,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,0,3.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P216,'Cost Schedule'!$B:$F,2,FALSE)","v":"Onsite remediation of hydrocarbon contaminated soils manual land farming (Select Volume from List)"},"Y",null,{"$f":"VLOOKUP($P216,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P216,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E216=\"Y\",IF(I216=\"\",IF($H216=\"Select from List\",\"\",IF(I216=0,F216*H216,\"\")),F216*I216),\"\")","v":""},"Select Volume Here",{"$f":"VLOOKUP($P216,'Cost Schedule'!$B:$F,5,FALSE)","v":"Spreading of contaminated soils on a prepared surface and stimulation of aerobic microbial activity within the soils through aeration and/or the addition of minerals, nutrients and moisture to promote the aerobic degradation of organic chemicals - time frame of up to 24 months."},null,null,{"$f":"IF(I218=\"\",0,1)","v":0},{"$f":"IF(Q216=1,\"3.06-\",IF(Q216=2,\"3.06a\",IF(Q216=3,\"3.06b\",IF(Q216=4,\"3.06c\",IF(Q216=5,\"3.06d\",\"3.06\")))))","v":"3.06-"},{"$f":"VLOOKUP(K216,Select_Volume_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,{"$f":"VLOOKUP($P217,'Cost Schedule'!$B:$F,4,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(I216<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R216","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P218,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation of cement stabilisation plant and equipment for hydrocarbon (i.e., PAH, long chain hydrocarbons, etc.) contaminated soil treatment"},"Y",null,{"$f":"VLOOKUP($P218,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P218,'Cost Schedule'!$B:$F,4,FALSE)","v":150000},null,0,{"$f":"IF(I218<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P218,'Cost Schedule'!$B:$F,5,FALSE)","v":"Required if treatment of hydrocarbon contamination is required to be fast tracked."},null,null,0,3.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P219,'Cost Schedule'!$B:$F,2,FALSE)","v":"On-site remediation of hydrocarbon contaminated soils - using a mobile treatment unit"},"Y",null,{"$f":"VLOOKUP($P219,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P219,'Cost Schedule'!$B:$F,4,FALSE)","v":165},null,0,"",{"$f":"VLOOKUP($P219,'Cost Schedule'!$B:$F,5,FALSE)","v":"Additional cost as the treatment process is fast tracked."},null,null,0,3.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P220,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and dispose of asbestos (<750 m2)"},"Y",null,{"$f":"VLOOKUP($P220,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P220,'Cost Schedule'!$B:$F,4,FALSE)","v":50},null,0,"",{"$f":"VLOOKUP($P220,'Cost Schedule'!$B:$F,5,FALSE)","v":"Where an assessment/estimation has been made to confirm the volume of asbestos to be removed."},null,null,0,3.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P221,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and dispose of asbestos (>750 m2)"},"Y",null,{"$f":"VLOOKUP($P221,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P221,'Cost Schedule'!$B:$F,4,FALSE)","v":40},null,0,"",{"$f":"VLOOKUP($P221,'Cost Schedule'!$B:$F,5,FALSE)","v":"Where an assessment/estimation has been made to confirm the volume of asbestos to be removed."},null,null,0,3.1,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P222,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill - fees (asbestos)"},"Y",null,{"$f":"VLOOKUP($P222,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P222,'Cost Schedule'!$B:$F,4,FALSE)","v":290},null,0,"",{"$f":"VLOOKUP($P222,'Cost Schedule'!$B:$F,5,FALSE)","v":"Landfill fees to regional landfill."},null,null,0,3.11,null,"Y"]
[null,null,{"$f":"C205&\" Subtotal\"","v":"Contaminated Materials Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J205:J222)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Roads and Tracks",{"$f":"VLOOKUP($P224,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – minor works including deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P224,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P224,'Cost Schedule'!$B:$F,4,FALSE)","v":1040},null,{"$f":"IF($E224=\"Y\",IF(I224=0,F224*H224,F224*I224),\"\")","v":0},"",{"$f":"VLOOKUP($P224,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ~6 m road width - 16H Grader."},null,null,{"$f":"IF(I224=\"\",0,1)","v":0},5.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P225,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / access  tracks / vehicle park-up areas with windrows and/or small earthen bunds – minor earthworks and deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P225,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P225,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,0,"",{"$f":"VLOOKUP($P225,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - no seed"},null,null,0,5.0199999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P226,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P226,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P226,'Cost Schedule'!$B:$F,4,FALSE)","v":3700},null,0,"",{"$f":"VLOOKUP($P226,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P227,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P227,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P227,'Cost Schedule'!$B:$F,4,FALSE)","v":4485},null,0,"",{"$f":"VLOOKUP($P227,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P228,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P228,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P228,'Cost Schedule'!$B:$F,4,FALSE)","v":4870},null,0,"",{"$f":"VLOOKUP($P228,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P229,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P229,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P229,'Cost Schedule'!$B:$F,4,FALSE)","v":7025},null,0,"",{"$f":"VLOOKUP($P229,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.0599999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P230,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove stabilised material (blue metal, aggregate etc.) from roadways and disposal on-site/locally (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P230,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P230,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E230=\"Y\",IF(I230=\"\",IF($H230=\"Select from List\",\"\",IF(I230=0,F230*H230,\"\")),F230*I230),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P230,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the scraping and removal of the volume of stabilised material from the road, laydown or other surface using an excavator, dozer and grader to enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q230=1,\"5.07-\",IF(Q230=2,\"5.07a\",IF(Q230=3,\"5.07b\",IF(Q230=4,\"5.07c\",IF(Q230=5,\"5.07d\",\"5.07\")))))","v":"5.07-"},{"$f":"VLOOKUP(K230,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,{"$f":"VLOOKUP($P231,'Cost Schedule'!$B:$F,3,FALSE)","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(I230<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R230","v":"Y"}]
[null,null,{"$f":"C224&\" Subtotal\"","v":"Roads and Tracks Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J224:J231)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Earthworks / Structural Works (Landform Establishment)",{"$f":"VLOOKUP($P233,'Cost Schedule'!$B:$F,2,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit – Select Push Length"},"Y",null,"m3",{"$f":"VLOOKUP($P233,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E233=\"Y\",IF(I233=\"\",IF($H233=\"Select from List\",\"\",IF(I233=0,F233*H233,\"\")),F233*I233),\"\")","v":""},"Select Push Length Here",{"$f":"VLOOKUP($P233,'Cost Schedule'!$B:$F,5,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit"},null,null,0,{"$f":"IF(Q233=1,\"7.01-\",IF(Q233=2,\"7.01a\",IF(Q233=3,\"7.01b\",IF(Q233=4,\"7.01c\",IF(Q233=5,\"7.01d\",\"7.01-\")))))","v":"7.01-"},{"$f":"VLOOKUP(K233,Select_Push_Length_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I233<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R233","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P235,'Cost Schedule'!$B:$F,2,FALSE)","v":"Minor reshaping and pushing"},"Y",null,{"$f":"VLOOKUP($P235,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P235,'Cost Schedule'!$B:$F,4,FALSE)","v":3900},null,{"$f":"IF($E235=\"Y\",IF(I235=0,F235*H235,F235*I235),\"\")","v":0},{"$f":"IF(I235<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P235,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation)."},null,null,{"$f":"IF(I235=\"\",0,1)","v":0},7.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P236,'Cost Schedule'!$B:$F,2,FALSE)","v":"Fill dams, voids etc. - Source local material, cart and spread to cap or backfill, cap thickness determined by approval / permit (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P236,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E236=\"Y\",IF(I236=\"\",IF($H236=\"Select from List\",\"\",IF(I236=0,F236*H236,\"\")),F236*I236),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P236,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of material requiring backfill using an excavator and scraper to fill the void and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q236=1,\"9.02-\",IF(Q236=2,\"9.02a\",IF(Q236=3,\"9.02b\",IF(Q236=4,\"9.02c\",IF(Q236=5,\"9.02d\",\"7.01-\")))))","v":"9.02-"},{"$f":"VLOOKUP(K236,Select_Haul_Distance_Index,2,FALSE)","v":1},{"$f":"E236","v":"Y"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I236<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R236","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P238,'Cost Schedule'!$B:$F,2,FALSE)","v":"Trim, rock rake & deep rip (includes levelling / landscaping and rip in 1 direction)"},"Y",null,{"$f":"VLOOKUP($P238,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P238,'Cost Schedule'!$B:$F,4,FALSE)","v":1130},null,{"$f":"IF($E238=\"Y\",IF(I238=0,F238*H238,F238*I238),\"\")","v":0},{"$f":"IF(I238<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P238,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertaken using D10 dozer and 16M grader."},null,null,{"$f":"IF(I238=\"\",0,1)","v":0},9.0399999999999991,null,{"$f":"E238","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P239,'Cost Schedule'!$B:$F,2,FALSE)","v":"Structural works, banks, waterways - contour banks, drainage channels and other soil conservation measures"},"Y",null,{"$f":"VLOOKUP($P239,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P239,'Cost Schedule'!$B:$F,4,FALSE)","v":1600},null,0,{"$f":"IF(I239<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P239,'Cost Schedule'!$B:$F,5,FALSE)","v":"Combination of dozer and excavator work plus grader for ~4 hours each per ha."},null,null,{"$f":"IF(I239=\"\",0,1)","v":0},7.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P240,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construction of spine drains / drop structures and/or stabilising water course entry points - required for large catchments"},"Y",null,{"$f":"VLOOKUP($P240,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P240,'Cost Schedule'!$B:$F,4,FALSE)","v":27},null,0,{"$f":"IF(I240<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P240,'Cost Schedule'!$B:$F,5,FALSE)","v":"Installation of on-site rock material (rip-rap) where managing water run-off from disturbed land and/or upon entry to water courses - prevents erosion of gully head (assumes competent material is locally available). If required to be sourced off site, assume an additional $20/m2."},null,null,{"$f":"IF(I240=\"\",0,1)","v":0},7.04,null,"Y"]
[null,null,{"$f":"C233&\" Subtotal\"","v":"Earthworks / Structural Works (Landform Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J233:J240)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Mine Waste",{"$f":"VLOOKUP($P242,'Cost Schedule'!$B:$F,2,FALSE)","v":"Ideal Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with little chemical reactivity (no to low risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or low to moderate propensity for spontaneous combustion) and good physical properties (not significantly  hydrophilic, shear strength does not limit equipment choice, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P242,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P242,'Cost Schedule'!$B:$F,4,FALSE)","v":82000},null,{"$f":"IF($E242=\"Y\",IF(I242=0,F242*H242,F242*I242),\"\")","v":0},{"$f":"IF(I242<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P242,'Cost Schedule'!$B:$F,5,FALSE)","v":"This includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume material with the appropriate chemical and physical properties. This rate assumes suitable capping material is available on site within 10 km, and an average cap thickness of approximately 0.5 m to 1 mand 0.15 m - 0.2 m growth media (assume at least 1 m thick cover required for carbonaceous material covers). Water quality from runoff, seepage etc. meets site-specific environment water quality values.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,null,8.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P243,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P243,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P243,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E243=\"Y\",IF(I243=0,F243*0,F243*I243),\"\")","v":0},"",{"$f":"VLOOKUP($P243,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,null,"8.01a",null,{"$f":"E243","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P244,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P244,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P244,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E244=\"Y\",IF(I244=0,F244*0,F244*I244),\"\")","v":0},"",{"$f":"VLOOKUP($P244,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,null,"8.01b",null,{"$f":"E244","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P245,'Cost Schedule'!$B:$F,2,FALSE)","v":"Efficient Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with moderate chemical reactivity (low to medium risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or low to moderate propensity for spontaneous combustion) and moderate physical properties (not significantly  hydrophilic, shear strength limits equipment choice somewhat, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P245,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P245,'Cost Schedule'!$B:$F,4,FALSE)","v":146500},null,{"$f":"IF($E245=\"Y\",IF(I245=0,F245*H245,F245*I245),\"\")","v":0},"",{"$f":"VLOOKUP($P245,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume of material to cap / cover facilities where the tailings or rejects base is at a strength that enables economically efficient construction methods with small plant. This rate assumes suitable capping material is available on site within 10 km, and an average cap thickness ranging from >1 m to 2 m thickness constructed in 1 m layers + growth media up to 0.2 m depth.\nThis may require additional materials (such as capillary breaks, geofabric, etc.) - use alternate rate cells below, specific material types (e.g. acid neutralising / consuming materials, competent rock etc.) , and associated activities (i.e., load / haul / place / crush / screen / borrow etc.).\nCosts for haulage of specialised/additional materials must be added separately if required.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,{"$f":"IF(I245=\"\",0,1)","v":0},8.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P246,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P246,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P246,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E246=\"Y\",IF(I246=0,F246*0,F246*I246),\"\")","v":0},"",{"$f":"VLOOKUP($P246,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,null,"8.02a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P247,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P247,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P247,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E247=\"Y\",IF(I247=0,F247*0,F247*I247),\"\")","v":0},"",{"$f":"VLOOKUP($P247,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,null,"8.02b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P248,'Cost Schedule'!$B:$F,2,FALSE)","v":"Adverse Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with moderate chemical reactivity (medium to high risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or moderate to high propensity for spontaneous combustion) and moderate physical properties (not significantly  hydrophilic, shear strength limits equipment choice somewhat, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P248,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P248,'Cost Schedule'!$B:$F,4,FALSE)","v":313000},null,{"$f":"IF($E248=\"Y\",IF(I248=0,F248*H248,F248*I248),\"\")","v":0},"",{"$f":"VLOOKUP($P248,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume of material to cap / cover facilities of high geochemical risk, and / or low shear strength that prohibits economically efficient construction methods.  This rate assumes suitable capping material/s are available on site within 10 km, and an average cap thickness of approximately >2 m + growth media up to 0.2 m depth.\nThis may require additional materials (i.e., capillary breaks, geofabric, etc.), specific material types (e.g. acid neutralising / consuming materials, competent rock etc.), and associated activities (i.e., load / haul / place / crush / screen / borrow etc.).\nCosts for haulage of specialised materials must be added separately if required.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,{"$f":"IF(I248=\"\",0,1)","v":0},8.0299999999999994,null,{"$f":"E248","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P249,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P249,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P249,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E249=\"Y\",IF(I249=0,F249*0,F249*I249),\"\")","v":0},"",{"$f":"VLOOKUP($P249,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P250,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P250,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P250,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E250=\"Y\",IF(I250=0,F250*0,F250*I250),\"\")","v":0},"",{"$f":"VLOOKUP($P250,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P251,'Cost Schedule'!$B:$F,2,FALSE)","v":"Difficult Tailings Capping- reshaping, capping / sealing of weak or soft surfaced tailings facility with poor physical properties (significantly  hydrophilic, low shear strength limits equipment choice greatly, artificial strengthening required) OR visible adverse impacts on legacy sites from chemical reactivity over lengthy exposure prior to rehabilitation"},"Y",null,{"$f":"VLOOKUP($P251,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P251,'Cost Schedule'!$B:$F,4,FALSE)","v":843000},null,{"$f":"IF($E251=\"Y\",IF(I251=0,F251*H251,F251*I251),\"\")","v":0},"",{"$f":"VLOOKUP($P251,'Cost Schedule'!$B:$F,5,FALSE)","v":"This option is typically driven by time constraints and/or when tailings properties significantly restrict adequate desiccation, resulting in  a tailings shear strength that is very weak excluding access by conventional small plant.\nSmall equipment used for rehabilitation.\nThis excludes any additional material required to form the final landform profile in addition to this cap.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,0,8.0399999999999991,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P252,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P252,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P252,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E252=\"Y\",IF(I252=0,F252*0,F252*I252),\"\")","v":0},"",{"$f":"VLOOKUP($P252,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.04a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P253,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P253,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P253,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E253=\"Y\",IF(I253=0,F253*0,F253*I253),\"\")","v":0},"",{"$f":"VLOOKUP($P253,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.04b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P254,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage soil / weathered rock / sediment e.g. capping/covers, removal of contamination, etc.  (Select Haul Distance from List)"},"Y",null,{"$f":"VLOOKUP($P254,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P254,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E254=\"Y\",IF(I254=\"\",IF($H254=\"Select from List\",\"\",IF(I254=0,F254*H254,\"\")),F254*I254),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P254,'Cost Schedule'!$B:$F,5,FALSE)","v":"Capping/cover material available within 50 km round trip e.g. waste / overburden dumps, borrow areas, etc."},null,null,0,{"$f":"IF(Q254=1,\"8.05-\",IF(Q254=2,\"8.05a\",IF(Q254=3,\"8.05b\",IF(Q254=4,\"8.05c\",IF(Q254=5,\"8.05d\",\"8.05\")))))","v":"8.05-"},{"$f":"VLOOKUP(K254,Select_Haul_Dist_805_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I254<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,{"$f":"C242&\" Subtotal\"","v":"Mine Waste Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J242:J254)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment)",{"$f":"VLOOKUP($P257,'Cost Schedule'!$B:$F,2,FALSE)","v":"Source, cart and spread growth media (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P257,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E257=\"Y\",IF(I257=\"\",IF($H257=\"Select from List\",\"\",IF(I257=0,F257*H257,\"\")),F257*I257),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P257,'Cost Schedule'!$B:$F,5,FALSE)","v":"If topsoil is not available on-site, then Virgin Excavated Natural Material (VENM) may need to be externally sourced."},null,null,0,{"$f":"IF(Q257=1,\"9.01-\",IF(Q257=2,\"9.01a\",IF(Q257=3,\"9.01b\",IF(Q257=4,\"9.01c\",IF(Q257=5,\"9.01d\",\"7.01-\")))))","v":"9.01-"},{"$f":"VLOOKUP(K257,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I257<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R257","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P259,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (pasture grass species)"},"Y",null,{"$f":"VLOOKUP($P259,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P259,'Cost Schedule'!$B:$F,4,FALSE)","v":1875},null,{"$f":"IF($E259=\"Y\",IF(I259=0,F259*H259,F259*I259),\"\")","v":0},{"$f":"IF(I259<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P259,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,{"$f":"IF(I259=\"\",0,1)","v":0},9.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P260,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (tree or native grass species)"},"Y",null,{"$f":"VLOOKUP($P260,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P260,'Cost Schedule'!$B:$F,4,FALSE)","v":4135},null,0,"",{"$f":"VLOOKUP($P260,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P261,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with native seed"},"Y",null,{"$f":"VLOOKUP($P261,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P261,'Cost Schedule'!$B:$F,4,FALSE)","v":1.9},null,0,"",{"$f":"VLOOKUP($P261,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Native seed +$1.00"},null,null,0,"9.10a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P262,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with pasture seed"},"Y",null,{"$f":"VLOOKUP($P262,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P262,'Cost Schedule'!$B:$F,4,FALSE)","v":0.43},null,{"$f":"IF($E262=\"Y\",IF(I262=0,F262*H262,F262*I262),\"\")","v":0},{"$f":"IF(I262<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P262,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Pasture seed +$0.10"},null,null,0,"9.10b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P263,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - base grade or standard for flat areas that can be irrigated by water cart"},"Y",null,{"$f":"VLOOKUP($P263,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P263,'Cost Schedule'!$B:$F,4,FALSE)","v":0.8},null,{"$f":"IF($E263=\"Y\",IF(I263=0,F263*H263,F263*I263),\"\")","v":0},{"$f":"IF(I263<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P263,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on flat areas with a gradient of less than 4:1, and where irrigation from water cart may be possible.  Industry standard application rate of 2500kg/ha.  Product will last short term (less than 3 months) and vegetation is required to grow ASAP for stability.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P264,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - bonded fibre matrix grade for steep areas to stabilise up to 12 months"},"Y",null,{"$f":"VLOOKUP($P264,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P264,'Cost Schedule'!$B:$F,4,FALSE)","v":1.8},null,{"$f":"IF($E264=\"Y\",IF(I264=0,F264*H264,F264*I264),\"\")","v":0},{"$f":"IF(I264<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P264,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on steep areas where stabilisation is required for up to 12 months. Application rate of ~3500kg/ha.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P265,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - high performance flexible growth medium grade "},"Y",null,{"$f":"VLOOKUP($P265,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P265,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,{"$f":"IF($E265=\"Y\",IF(I265=0,F265*H265,F265*I265),\"\")","v":0},{"$f":"IF(I265<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P265,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on extreme slopes where stabilisation is required for up to 18 months. Application rate of ~4,000kg/ha minimum.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P266,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (pasture)"},"Y",null,{"$f":"VLOOKUP($P266,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P266,'Cost Schedule'!$B:$F,4,FALSE)","v":420},null,0,"",{"$f":"VLOOKUP($P266,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 250 kg / ha. These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.11,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P267,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (trees)"},"Y",null,{"$f":"VLOOKUP($P267,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P267,'Cost Schedule'!$B:$F,4,FALSE)","v":140},null,0,"",{"$f":"VLOOKUP($P267,'Cost Schedule'!$B:$F,5,FALSE)","v":"These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.1199999999999992,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P268,'Cost Schedule'!$B:$F,2,FALSE)","v":"Spoil amelioration (adding lime / gypsum etc.)"},"Y",null,{"$f":"VLOOKUP($P268,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P268,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,0,"",{"$f":"VLOOKUP($P268,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 2.5 t / ha as an average application rate."},null,null,0,9.1300000000000008,null,{"$f":"E268","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P269,'Cost Schedule'!$B:$F,2,FALSE)","v":"growth media amelioration with biosolids"},"Y",null,{"$f":"VLOOKUP($P269,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P269,'Cost Schedule'!$B:$F,4,FALSE)","v":1015},null,0,"",{"$f":"VLOOKUP($P269,'Cost Schedule'!$B:$F,5,FALSE)","v":"Recent experience with agronomy projects."},null,null,0,9.14,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P270,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct no-climb stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P270,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P270,'Cost Schedule'!$B:$F,4,FALSE)","v":22},null,0,"",{"$f":"VLOOKUP($P270,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for no-climb stock fencing."},null,null,0,9.16,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P271,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct standard stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P271,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P271,'Cost Schedule'!$B:$F,4,FALSE)","v":13},null,0,"",{"$f":"VLOOKUP($P271,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for standard stock fencing."},null,null,0,9.17,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P272,'Cost Schedule'!$B:$F,2,FALSE)","v":"Purchase and erect warning signs"},"Y",null,{"$f":"VLOOKUP($P272,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P272,'Cost Schedule'!$B:$F,4,FALSE)","v":250},null,0,"",{"$f":"VLOOKUP($P272,'Cost Schedule'!$B:$F,5,FALSE)","v":"Compliance with AS 1319-1994 - Safety signs for the occupational environment - installed every 25 m."},null,null,0,9.18,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P273,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources virgin excavated natural material (VENM) for growth media."},"Y",null,{"$f":"VLOOKUP($P273,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P273,'Cost Schedule'!$B:$F,4,FALSE)","v":80.8},null,0,"",{"$f":"VLOOKUP($P273,'Cost Schedule'!$B:$F,5,FALSE)","v":"D7 to spread material at $205/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $70/m3 for imported fill material."},null,null,0,9.19,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P274,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources a combination of virgin excavated natural material (VENM) and spoil from large excavation for filing voids and/or capping etc."},"Y",null,{"$f":"VLOOKUP($P274,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P274,'Cost Schedule'!$B:$F,4,FALSE)","v":72.5},null,{"$f":"IF($E274=\"Y\",IF(I274=0,F274*H274,F274*I274),\"\")","v":0},{"$f":"IF(I274<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P274,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 push into void at $270/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $60/m3 for imported fill material."},null,null,0,9.1999999999999993,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P275,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clearing and grubbing of trees and vegetation"},"Y",null,{"$f":"VLOOKUP($P275,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P275,'Cost Schedule'!$B:$F,4,FALSE)","v":4730},null,{"$f":"IF($E275=\"Y\",IF(I275=0,F275*H275,F275*I275),\"\")","v":0},{"$f":"IF(I275<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P275,'Cost Schedule'!$B:$F,5,FALSE)","v":"Clearing and grubbing of light vegetation growth e.g. regrowth"},null,null,0,9.2100000000000009,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P276,'Cost Schedule'!$B:$F,2,FALSE)","v":"Topsoil stripping"},"Y",null,{"$f":"VLOOKUP($P276,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P276,'Cost Schedule'!$B:$F,4,FALSE)","v":4.8624999999999998},null,{"$f":"IF($E276=\"Y\",IF(I276=0,F276*H276,F276*I276),\"\")","v":0},{"$f":"IF(I276<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P276,'Cost Schedule'!$B:$F,5,FALSE)","v":"Stripping or topsoil at an approximate depth of 0.2 m into stockpiles; load and haul to final rehabilitation location required or respreading where necessary."},null,null,0,9.2200000000000006,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P277,'Cost Schedule'!$B:$F,2,FALSE)","v":"Growth media supplementation with manure"},"Y",null,{"$f":"VLOOKUP($P277,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P277,'Cost Schedule'!$B:$F,4,FALSE)","v":747.5},null,{"$f":"IF($E277=\"Y\",IF(I277=0,F277*H277,F277*I277),\"\")","v":0},{"$f":"IF(I277<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P277,'Cost Schedule'!$B:$F,5,FALSE)","v":"Addition of manure to improve soil quality."},null,null,0,9.23,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P278,'Cost Schedule'!$B:$F,2,FALSE)","v":"Utilise biotic soil media - organic topsoil alternative"},"Y",null,{"$f":"VLOOKUP($P278,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P278,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,0,"",{"$f":"VLOOKUP($P278,'Cost Schedule'!$B:$F,5,FALSE)","v":"Material that can be applied as an alternative to spreading topsoil prior to hydromulching."},null,null,0,"9.24a",null,"Y"]
[null,null,{"$f":"C257&\" Subtotal\"","v":"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J257:J278)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Water Management",{"$f":"VLOOKUP($P280,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clean water dams to be retained after decommissioning – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P280,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P280,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E280=\"Y\",IF(I280=0,F280*H280,F280*I280),\"\")","v":0},{"$f":"IF(I280<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P280,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) @ ~$200 per hour and pasture grass."},null,null,{"$f":"IF(I280=\"\",0,1)","v":0},"10.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P281,'Cost Schedule'!$B:$F,2,FALSE)","v":"Large clean water dams (i.e. ≥ 2 ha) to be retained after mine closure – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P281,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P281,'Cost Schedule'!$B:$F,4,FALSE)","v":10500},null,{"$f":"IF($E281=\"Y\",IF(I281=0,F281*H281,F281*I281),\"\")","v":0},{"$f":"IF(I281<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P281,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) + pasture grass."},null,null,{"$f":"IF(I281=\"\",0,1)","v":0},"10.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P282,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove sediments from the floor of the dam to enable it to be converted into clean water structure (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P282,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P282,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E282=\"Y\",IF(I282=\"\",IF($H282=\"Select from List\",\"\",IF(I282=0,F282*H282,\"\")),F282*I282),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P282,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of contaminated sediment requiring removal using an excavator, truck and dozer to clean out the dam."},null,null,{"$f":"IF(I282=\"\",0,1)","v":0},{"$f":"IF(Q282=1,\"10.04-\",IF(Q282=2,\"10.04a\",IF(Q282=3,\"10.04b\",IF(Q282=4,\"10.04c\",IF(Q282=5,\"10.04d\",\"10.04-\")))))","v":"10.04-"},{"$f":"VLOOKUP(K282,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I282<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R282","v":"Y"}]
[null,null,{"$f":"C280&\" Subtotal\"","v":"Water Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J280:J283)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Maintenance of Rehabilitated Areas",{"$f":"VLOOKUP($P285,'Cost Schedule'!$B:$F,2,FALSE)","v":"Maintenance of areas that have been shaped and seeded and revegetation has been 'successful'"},"Y",null,{"$f":"VLOOKUP($P285,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P285,'Cost Schedule'!$B:$F,4,FALSE)","v":925},null,{"$f":"IF($E285=\"Y\",IF(I285=0,F285*H285,F285*I285),\"\")","v":0},{"$f":"IF(I285<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P285,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rehabilitation maintenance might include re-seeding, watering, fertilising, minor re-shaping, erosion control, inspections/audits - does not include major repair works."},null,null,{"$f":"IF(I285=\"\",0,1)","v":0},12.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P286,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - minor"},"Y",null,{"$f":"VLOOKUP($P286,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P286,'Cost Schedule'!$B:$F,4,FALSE)","v":1200},null,{"$f":"IF($E286=\"Y\",IF(I286=0,F286*H286,F286*I286),\"\")","v":0},{"$f":"IF(I286<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P286,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring minor repair - rills, minor growth media replacement."},null,null,{"$f":"IF(I286=\"\",0,1)","v":0},12.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P287,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - moderate"},"Y",null,{"$f":"VLOOKUP($P287,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P287,'Cost Schedule'!$B:$F,4,FALSE)","v":1700},null,{"$f":"IF($E287=\"Y\",IF(I287=0,F287*H287,F287*I287),\"\")","v":0},{"$f":"IF(I287<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P287,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring moderate repair - rills, significant growth media replacement."},null,null,{"$f":"IF(I287=\"\",0,1)","v":0},12.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P288,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - major"},"Y",null,{"$f":"VLOOKUP($P288,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P288,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E288=\"Y\",IF(I288=0,F288*H288,F288*I288),\"\")","v":0},{"$f":"IF(I288<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P288,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring major repair - rills, gullies, growth media replacement, some level of additional surface water management."},null,null,{"$f":"IF(I288=\"\",0,1)","v":0},12.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P289,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - total failure of landform"},"Y",null,{"$f":"VLOOKUP($P289,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P289,'Cost Schedule'!$B:$F,4,FALSE)","v":40000},null,{"$f":"IF($E289=\"Y\",IF(I289=0,F289*H289,F289*I289),\"\")","v":0},{"$f":"IF(I289<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P289,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas that require extensive rehabilitation repair - re-design and re-construction of landform."},null,null,{"$f":"IF(I289=\"\",0,1)","v":0},12.09,null,"Y"]
[null,null,{"$f":"C285&\" Subtotal\"","v":"Maintenance of Rehabilitated Areas Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J285:J289)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Items","Other 1 <insert>","N",null,null,"This is ",null,{"$f":"IF($E291=\"Y\",IF(I291=0,F291*H291,F291*I291),\"\")","v":""},{"$f":"IF(I291<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I291=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 2 <insert>","N",null,null,"deliberately ",null,{"$f":"IF($E292=\"Y\",IF(I292=0,F292*H292,F292*I292),\"\")","v":""},{"$f":"IF(I292<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I292=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 3 <insert>","N",null,null,"left blank ",null,{"$f":"IF($E293=\"Y\",IF(I293=0,F293*H293,F293*I293),\"\")","v":""},{"$f":"IF(I293<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I293=\"\",0,1)","v":0},null,null,"N"]
[null,null,{"$f":"C291&\" Subtotal\"","v":"Additional Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J291:J293)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"TXRESULT","Total Cost for Tailings & Rejects Domain",null,null,null,null,null,{"$f":"SUM(J294,J290,J284,J279,J256,J241,J232,J223)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Underground Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Domain 3a: Overburden & Waste",null,{"$f":"D392","v":"Total Cost for Overburden & Waste Domain"},null,null,null,null,null,null,{"$f":"J392","v":0},null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Assumptions: Record any relevant assumptions to this domain below:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Key Rehabilitation Area Data for Domain",null,"Enter data below manually",null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Landform Establishment:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Growth Media Development:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Ecosystem Establishment:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,"Chg","Link","List","Y"]
[null,null,"Contaminated Materials",{"$f":"VLOOKUP($P310,'Cost Schedule'!$B:$F,2,FALSE)","v":"Treatment of known Acid Sulfate Soils"},"Y",null,{"$f":"VLOOKUP($P310,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P310,'Cost Schedule'!$B:$F,4,FALSE)","v":2580},null,{"$f":"IF($E310=\"Y\",IF(I310=0,F310*H310,F310*I310),\"\")","v":0},{"$f":"IF(I310<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P310,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ASS is treatable via neutralisation and does not require capping and isolation. Assumes 1% by weight lime addition and treatment to 100 mm depth only."},null,null,{"$f":"IF(I310=\"\",0,1)","v":0},3.12,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P311,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of plastic liner (i.e. dam, leach pad, sump etc.)"},"Y",null,{"$f":"VLOOKUP($P311,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P311,'Cost Schedule'!$B:$F,4,FALSE)","v":1},null,{"$f":"IF($E311=\"Y\",IF(I311=0,F311*H311,F311*I311),\"\")","v":0},{"$f":"IF(I311<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P311,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for cutting using ripping tynes and on-site disposal of the liner."},null,null,{"$f":"IF(I311=\"\",0,1)","v":0},3.13,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P312,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage brine/salt for disposal (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P312,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P312,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E312=\"Y\",IF(I312=0,IF($H312=\"Select from List\",\"\",IF(I312=0,F312*H312,\"\")),F312*I312),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P312,'Cost Schedule'!$B:$F,5,FALSE)","v":"Costs for haulage to location for authorised disposal."},null,null,{"$f":"IF(I312=\"\",0,1)","v":0},{"$f":"IF(Q312=1,\"3.14-\",IF(Q312=2,\"3.14a\",IF(Q312=3,\"3.14b\",IF(Q312=4,\"3.14c\",IF(Q312=5,\"3.14d\",\"3.14\")))))","v":"3.14-"},{"$f":"VLOOKUP(K312,Select_Haul_distance_Here_index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I312<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,null,{"$f":"VLOOKUP($P314,'Cost Schedule'!$B:$F,2,FALSE)","v":"Brine disposal to landfill - fees only"},"Y",null,{"$f":"VLOOKUP($P314,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P314,'Cost Schedule'!$B:$F,4,FALSE)","v":288},null,{"$f":"IF($E314=\"Y\",IF(I314=0,F314*H314,F314*I314),\"\")","v":0},{"$f":"IF(I314<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P314,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate for trackable liquid levy of $78.20 per tonne and authorised disposal to landfill."},null,null,{"$f":"IF(I314=\"\",0,1)","v":0},"3.14d",null,{"$f":"E314","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P315,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage water (clean or contaminated) (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P315,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P315,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E315=\"Y\",IF(I315=0,IF($H315=\"Select from List\",\"\",IF(I315=0,F315*H315,\"\")),F315*I315),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P315,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes transport in a 20,000 L tanker. Add disposal costs to additional items where warranted."},null,null,{"$f":"IF(I315=\"\",0,1)","v":0},{"$f":"IF(Q315=1,\"3.15-\",IF(Q315=2,\"3.15a\",IF(Q315=3,\"3.15b\",IF(Q315=4,\"3.15c\",IF(Q315=5,\"3.15d\",\"3.15\")))))","v":"3.15-"},{"$f":"VLOOKUP(K315,Select_Haul_Dist_315_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I315<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,{"$f":"C310&\" Subtotal\"","v":"Contaminated Materials Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J310:J315)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Roads and Tracks",{"$f":"VLOOKUP($P318,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – minor works including deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P318,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P318,'Cost Schedule'!$B:$F,4,FALSE)","v":1040},null,{"$f":"IF($E318=\"Y\",IF(I318=0,F318*H318,F318*I318),\"\")","v":0},{"$f":"IF(I318<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P318,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ~6 m road width - 16H Grader."},null,null,{"$f":"IF(I318=\"\",0,1)","v":0},5.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P319,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / access  tracks / vehicle park-up areas with windrows and/or small earthen bunds – minor earthworks and deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P319,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P319,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,0,"",{"$f":"VLOOKUP($P319,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - no seed"},null,null,0,5.0199999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P320,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P320,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P320,'Cost Schedule'!$B:$F,4,FALSE)","v":3700},null,0,"",{"$f":"VLOOKUP($P320,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P321,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P321,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P321,'Cost Schedule'!$B:$F,4,FALSE)","v":4485},null,0,"",{"$f":"VLOOKUP($P321,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P322,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P322,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P322,'Cost Schedule'!$B:$F,4,FALSE)","v":4870},null,0,"",{"$f":"VLOOKUP($P322,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P323,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P323,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P323,'Cost Schedule'!$B:$F,4,FALSE)","v":7025},null,0,"",{"$f":"VLOOKUP($P323,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.0599999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P324,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove stabilised material (blue metal, aggregate etc.) from roadways and disposal on-site/locally (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P324,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P324,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E324=\"Y\",IF(I324=\"\",IF($H324=\"Select from List\",\"\",IF(I324=0,F324*H324,\"\")),F324*I324),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P324,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the scraping and removal of the volume of stabilised material from the road, laydown or other surface using an excavator, dozer and grader to enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q324=1,\"5.07-\",IF(Q324=2,\"5.07a\",IF(Q324=3,\"5.07b\",IF(Q324=4,\"5.07c\",IF(Q324=5,\"5.07d\",\"5.07\")))))","v":"5.07-"},{"$f":"VLOOKUP(K324,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,{"$f":"VLOOKUP($P325,'Cost Schedule'!$B:$F,3,FALSE)","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(I324<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R324","v":"Y"}]
[null,null,{"$f":"C318&\" Subtotal\"","v":"Roads and Tracks Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J318:J325)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Earthworks / Structural Works (Landform Establishment)",{"$f":"VLOOKUP($P327,'Cost Schedule'!$B:$F,2,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit – Select Push Length"},"Y",null,"m3",{"$f":"VLOOKUP($P327,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E327=\"Y\",IF(I327=\"\",IF($H327=\"Select from List\",\"\",IF(I327=0,F327*H327,\"\")),F327*I327),\"\")","v":""},"Select Push Length Here",{"$f":"VLOOKUP($P327,'Cost Schedule'!$B:$F,5,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit"},null,null,0,{"$f":"IF(Q327=1,\"7.01-\",IF(Q327=2,\"7.01a\",IF(Q327=3,\"7.01b\",IF(Q327=4,\"7.01c\",IF(Q327=5,\"7.01d\",\"7.01-\")))))","v":"7.01-"},{"$f":"VLOOKUP(K327,Select_Push_Length_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I327<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R327","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P329,'Cost Schedule'!$B:$F,2,FALSE)","v":"Minor reshaping and pushing"},"Y",null,{"$f":"VLOOKUP($P329,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P329,'Cost Schedule'!$B:$F,4,FALSE)","v":3900},null,{"$f":"IF($E329=\"Y\",IF(I329=0,F329*H329,F329*I329),\"\")","v":0},{"$f":"IF(I329<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P329,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation)."},null,null,{"$f":"IF(I329=\"\",0,1)","v":0},7.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P330,'Cost Schedule'!$B:$F,2,FALSE)","v":"Fill dams, voids etc. - Source local material, cart and spread to cap or backfill, cap thickness determined by approval / permit (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P330,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E330=\"Y\",IF(I330=\"\",IF($H330=\"Select from List\",\"\",IF(I330=0,F330*H330,\"\")),F330*I330),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P330,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of material requiring backfill using an excavator and scraper to fill the void and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q330=1,\"9.02-\",IF(Q330=2,\"9.02a\",IF(Q330=3,\"9.02b\",IF(Q330=4,\"9.02c\",IF(Q330=5,\"9.02d\",\"7.01-\")))))","v":"9.02-"},{"$f":"VLOOKUP(K330,Select_Haul_Distance_Index,2,FALSE)","v":1},{"$f":"E330","v":"Y"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I330<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R330","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P332,'Cost Schedule'!$B:$F,2,FALSE)","v":"Shotcrete application on cuttings and steep slopes"},"Y",null,{"$f":"VLOOKUP($P332,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P332,'Cost Schedule'!$B:$F,4,FALSE)","v":185},null,{"$f":"IF($E332=\"Y\",IF(I332=0,F332*H332,F332*I332),\"\")","v":0},{"$f":"IF(I332<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P332,'Cost Schedule'!$B:$F,5,FALSE)","v":"This rate is used to rehabilitate steep slopes of weathered rock, roadway cuttings, etc that cannot be cut back and stabilised."},null,null,{"$f":"IF(I332=\"\",0,1)","v":0},9.0299999999999994,null,{"$f":"E332","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P333,'Cost Schedule'!$B:$F,2,FALSE)","v":"Trim, rock rake & deep rip (includes levelling / landscaping and rip in 1 direction)"},"Y",null,{"$f":"VLOOKUP($P333,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P333,'Cost Schedule'!$B:$F,4,FALSE)","v":1130},null,{"$f":"IF($E333=\"Y\",IF(I333=0,F333*H333,F333*I333),\"\")","v":0},{"$f":"IF(I333<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P333,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertaken using D10 dozer and 16M grader."},null,null,{"$f":"IF(I333=\"\",0,1)","v":0},9.0399999999999991,null,{"$f":"E333","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P334,'Cost Schedule'!$B:$F,2,FALSE)","v":"Structural works, banks, waterways - contour banks, drainage channels and other soil conservation measures"},"Y",null,{"$f":"VLOOKUP($P334,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P334,'Cost Schedule'!$B:$F,4,FALSE)","v":1600},null,0,{"$f":"IF(I334<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P334,'Cost Schedule'!$B:$F,5,FALSE)","v":"Combination of dozer and excavator work plus grader for ~4 hours each per ha."},null,null,{"$f":"IF(I334=\"\",0,1)","v":0},7.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P335,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construction of spine drains / drop structures and/or stabilising water course entry points - required for large catchments"},"Y",null,{"$f":"VLOOKUP($P335,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P335,'Cost Schedule'!$B:$F,4,FALSE)","v":27},null,0,{"$f":"IF(I335<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P335,'Cost Schedule'!$B:$F,5,FALSE)","v":"Installation of on-site rock material (rip-rap) where managing water run-off from disturbed land and/or upon entry to water courses - prevents erosion of gully head (assumes competent material is locally available). If required to be sourced off site, assume an additional $20/m2."},null,null,{"$f":"IF(I335=\"\",0,1)","v":0},7.04,null,"Y"]
[null,null,{"$f":"C327&\" Subtotal\"","v":"Earthworks / Structural Works (Landform Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J327:J335)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Mine Waste",{"$f":"VLOOKUP($P337,'Cost Schedule'!$B:$F,2,FALSE)","v":"Ideal Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with little chemical reactivity (no to low risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or low to moderate propensity for spontaneous combustion) and good physical properties (not significantly  hydrophilic, shear strength does not limit equipment choice, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P337,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P337,'Cost Schedule'!$B:$F,4,FALSE)","v":82000},null,{"$f":"IF($E337=\"Y\",IF(I337=0,F337*H337,F337*I337),\"\")","v":0},{"$f":"IF(I337<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P337,'Cost Schedule'!$B:$F,5,FALSE)","v":"This includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume material with the appropriate chemical and physical properties. This rate assumes suitable capping material is available on site within 10 km, and an average cap thickness of approximately 0.5 m to 1 mand 0.15 m - 0.2 m growth media (assume at least 1 m thick cover required for carbonaceous material covers). Water quality from runoff, seepage etc. meets site-specific environment water quality values.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,null,8.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P338,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P338,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P338,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E338=\"Y\",IF(I338=0,F338*0,F338*I338),\"\")","v":0},"",{"$f":"VLOOKUP($P338,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,null,"8.01a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P339,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P339,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P339,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E339=\"Y\",IF(I339=0,F339*0,F339*I339),\"\")","v":0},"",{"$f":"VLOOKUP($P339,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,null,"8.01b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P340,'Cost Schedule'!$B:$F,2,FALSE)","v":"Efficient Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with moderate chemical reactivity (low to medium risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or low to moderate propensity for spontaneous combustion) and moderate physical properties (not significantly  hydrophilic, shear strength limits equipment choice somewhat, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P340,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P340,'Cost Schedule'!$B:$F,4,FALSE)","v":146500},null,0,"",{"$f":"VLOOKUP($P340,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume of material to cap / cover facilities where the tailings or rejects base is at a strength that enables economically efficient construction methods with small plant. This rate assumes suitable capping material is available on site within 10 km, and an average cap thickness ranging from >1 m to 2 m thickness constructed in 1 m layers + growth media up to 0.2 m depth.\nThis may require additional materials (such as capillary breaks, geofabric, etc.) - use alternate rate cells below, specific material types (e.g. acid neutralising / consuming materials, competent rock etc.) , and associated activities (i.e., load / haul / place / crush / screen / borrow etc.).\nCosts for haulage of specialised/additional materials must be added separately if required.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,{"$f":"IF(I340=\"\",0,1)","v":0},8.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P341,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P341,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P341,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E341=\"Y\",IF(I341=0,F341*0,F341*I341),\"\")","v":0},"",{"$f":"VLOOKUP($P341,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,null,"8.02a",null,{"$f":"E341","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P342,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P342,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P342,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E342=\"Y\",IF(I342=0,F342*0,F342*I342),\"\")","v":0},"",{"$f":"VLOOKUP($P342,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,null,"8.02b",null,{"$f":"E342","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P343,'Cost Schedule'!$B:$F,2,FALSE)","v":"Adverse Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with moderate chemical reactivity (medium to high risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or moderate to high propensity for spontaneous combustion) and moderate physical properties (not significantly  hydrophilic, shear strength limits equipment choice somewhat, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P343,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P343,'Cost Schedule'!$B:$F,4,FALSE)","v":313000},null,0,"",{"$f":"VLOOKUP($P343,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume of material to cap / cover facilities of high geochemical risk, and / or low shear strength that prohibits economically efficient construction methods.  This rate assumes suitable capping material/s are available on site within 10 km, and an average cap thickness of approximately >2 m + growth media up to 0.2 m depth.\nThis may require additional materials (i.e., capillary breaks, geofabric, etc.), specific material types (e.g. acid neutralising / consuming materials, competent rock etc.), and associated activities (i.e., load / haul / place / crush / screen / borrow etc.).\nCosts for haulage of specialised materials must be added separately if required.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,{"$f":"IF(I343=\"\",0,1)","v":0},8.0299999999999994,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P344,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P344,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P344,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E344=\"Y\",IF(I344=0,F344*0,F344*I344),\"\")","v":0},"",{"$f":"VLOOKUP($P344,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,null,"8.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P345,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P345,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P345,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E345=\"Y\",IF(I345=0,F345*0,F345*I345),\"\")","v":0},"",{"$f":"VLOOKUP($P345,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,{"$f":"IF(I345=\"\",0,1)","v":0},"8.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P346,'Cost Schedule'!$B:$F,2,FALSE)","v":"Difficult Tailings Capping- reshaping, capping / sealing of weak or soft surfaced tailings facility with poor physical properties (significantly  hydrophilic, low shear strength limits equipment choice greatly, artificial strengthening required) OR visible adverse impacts on legacy sites from chemical reactivity over lengthy exposure prior to rehabilitation"},"Y",null,{"$f":"VLOOKUP($P346,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P346,'Cost Schedule'!$B:$F,4,FALSE)","v":843000},null,{"$f":"IF($E346=\"Y\",IF(I346=0,F346*H346,F346*I346),\"\")","v":0},"",{"$f":"VLOOKUP($P346,'Cost Schedule'!$B:$F,5,FALSE)","v":"This option is typically driven by time constraints and/or when tailings properties significantly restrict adequate desiccation, resulting in  a tailings shear strength that is very weak excluding access by conventional small plant.\nSmall equipment used for rehabilitation.\nThis excludes any additional material required to form the final landform profile in addition to this cap.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,{"$f":"IF(I346=\"\",0,1)","v":0},8.0399999999999991,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P347,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P347,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P347,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E347=\"Y\",IF(I347=0,F347*0,F347*I347),\"\")","v":0},"",{"$f":"VLOOKUP($P347,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,{"$f":"IF(I347=\"\",0,1)","v":0},"8.04a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P348,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P348,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P348,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E348=\"Y\",IF(I348=0,F348*0,F348*I348),\"\")","v":0},"",{"$f":"VLOOKUP($P348,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,{"$f":"IF(I348=\"\",0,1)","v":0},"8.04b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P349,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage soil / weathered rock / sediment e.g. capping/covers, removal of contamination, etc.  (Select Haul Distance from List)"},"Y",null,{"$f":"VLOOKUP($P349,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P349,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E349=\"Y\",IF(I349=0,F349*0,F349*I349),\"\")","v":0},"Select Haul Distance Here",{"$f":"VLOOKUP($P349,'Cost Schedule'!$B:$F,5,FALSE)","v":"Capping/cover material available within 50 km round trip e.g. waste / overburden dumps, borrow areas, etc."},null,null,{"$f":"IF(I349=\"\",0,1)","v":0},{"$f":"IF(Q349=1,\"8.05-\",IF(Q349=2,\"8.05a\",IF(Q349=3,\"8.05b\",IF(Q349=4,\"8.05c\",IF(Q349=5,\"8.05d\",\"8.05\")))))","v":"8.05-"},{"$f":"VLOOKUP(K349,Select_Haul_Dist_805_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I349<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,{"$f":"C337&\" Subtotal\"","v":"Mine Waste Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J337:J349)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment)",{"$f":"VLOOKUP($P352,'Cost Schedule'!$B:$F,2,FALSE)","v":"Source, cart and spread growth media (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P352,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E352=\"Y\",IF(I352=\"\",IF($H352=\"Select from List\",\"\",IF(I352=0,F352*H352,\"\")),F352*I352),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P352,'Cost Schedule'!$B:$F,5,FALSE)","v":"If topsoil is not available on-site, then Virgin Excavated Natural Material (VENM) may need to be externally sourced."},null,null,0,{"$f":"IF(Q352=1,\"9.01-\",IF(Q352=2,\"9.01a\",IF(Q352=3,\"9.01b\",IF(Q352=4,\"9.01c\",IF(Q352=5,\"9.01d\",\"7.01-\")))))","v":"9.01-"},{"$f":"VLOOKUP(K352,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I352<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R352","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P354,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting mature trees (>15 cm)"},"Y",null,{"$f":"VLOOKUP($P354,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P354,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,{"$f":"IF($E354=\"Y\",IF(I354=0,F354*H354,F354*I354),\"\")","v":0},{"$f":"IF(I354<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P354,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,{"$f":"IF(I354=\"\",0,1)","v":0},9.06,null,{"$f":"E354","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P355,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting tube stock (<15 cm)"},"Y",null,{"$f":"VLOOKUP($P355,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P355,'Cost Schedule'!$B:$F,4,FALSE)","v":6.6},null,0,"",{"$f":"VLOOKUP($P355,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,0,9.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P356,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (pasture grass species)"},"Y",null,{"$f":"VLOOKUP($P356,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P356,'Cost Schedule'!$B:$F,4,FALSE)","v":1875},null,0,"",{"$f":"VLOOKUP($P356,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P357,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (tree or native grass species)"},"Y",null,{"$f":"VLOOKUP($P357,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P357,'Cost Schedule'!$B:$F,4,FALSE)","v":4135},null,0,"",{"$f":"VLOOKUP($P357,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P358,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with native seed"},"Y",null,{"$f":"VLOOKUP($P358,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P358,'Cost Schedule'!$B:$F,4,FALSE)","v":1.9},null,0,"",{"$f":"VLOOKUP($P358,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Native seed +$1.00"},null,null,{"$f":"IF(I358=\"\",0,1)","v":0},"9.10a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P359,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with pasture seed"},"Y",null,{"$f":"VLOOKUP($P359,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P359,'Cost Schedule'!$B:$F,4,FALSE)","v":0.43},null,{"$f":"IF($E359=\"Y\",IF(I359=0,F359*H359,F359*I359),\"\")","v":0},{"$f":"IF(I359<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P359,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Pasture seed +$0.10"},null,null,{"$f":"IF(I359=\"\",0,1)","v":0},"9.10b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P360,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - base grade or standard for flat areas that can be irrigated by water cart"},"Y",null,{"$f":"VLOOKUP($P360,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P360,'Cost Schedule'!$B:$F,4,FALSE)","v":0.8},null,{"$f":"IF($E360=\"Y\",IF(I360=0,F360*H360,F360*I360),\"\")","v":0},{"$f":"IF(I360<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P360,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on flat areas with a gradient of less than 4:1, and where irrigation from water cart may be possible.  Industry standard application rate of 2500kg/ha.  Product will last short term (less than 3 months) and vegetation is required to grow ASAP for stability.  This cost includes cover crop only, additional seeding required."},null,null,{"$f":"IF(I360=\"\",0,1)","v":0},"9.10c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P361,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - bonded fibre matrix grade for steep areas to stabilise up to 12 months"},"Y",null,{"$f":"VLOOKUP($P361,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P361,'Cost Schedule'!$B:$F,4,FALSE)","v":1.8},null,{"$f":"IF($E361=\"Y\",IF(I361=0,F361*H361,F361*I361),\"\")","v":0},{"$f":"IF(I361<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P361,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on steep areas where stabilisation is required for up to 12 months. Application rate of ~3500kg/ha.  This cost includes cover crop only, additional seeding required."},null,null,{"$f":"IF(I361=\"\",0,1)","v":0},"9.10d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P362,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - high performance flexible growth medium grade "},"Y",null,{"$f":"VLOOKUP($P362,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P362,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,{"$f":"IF($E362=\"Y\",IF(I362=0,F362*H362,F362*I362),\"\")","v":0},{"$f":"IF(I362<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P362,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on extreme slopes where stabilisation is required for up to 18 months. Application rate of ~4,000kg/ha minimum.  This cost includes cover crop only, additional seeding required."},null,null,{"$f":"IF(I362=\"\",0,1)","v":0},"9.10e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P363,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (pasture)"},"Y",null,{"$f":"VLOOKUP($P363,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P363,'Cost Schedule'!$B:$F,4,FALSE)","v":420},null,0,"",{"$f":"VLOOKUP($P363,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 250 kg / ha. These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.11,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P364,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (trees)"},"Y",null,{"$f":"VLOOKUP($P364,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P364,'Cost Schedule'!$B:$F,4,FALSE)","v":140},null,0,"",{"$f":"VLOOKUP($P364,'Cost Schedule'!$B:$F,5,FALSE)","v":"These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.1199999999999992,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P365,'Cost Schedule'!$B:$F,2,FALSE)","v":"Spoil amelioration (adding lime / gypsum etc.)"},"Y",null,{"$f":"VLOOKUP($P365,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P365,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,0,"",{"$f":"VLOOKUP($P365,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 2.5 t / ha as an average application rate."},null,null,0,9.1300000000000008,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P366,'Cost Schedule'!$B:$F,2,FALSE)","v":"growth media amelioration with biosolids"},"Y",null,{"$f":"VLOOKUP($P366,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P366,'Cost Schedule'!$B:$F,4,FALSE)","v":1015},null,0,"",{"$f":"VLOOKUP($P366,'Cost Schedule'!$B:$F,5,FALSE)","v":"Recent experience with agronomy projects."},null,null,0,9.14,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P367,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct no-climb stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P367,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P367,'Cost Schedule'!$B:$F,4,FALSE)","v":22},null,0,"",{"$f":"VLOOKUP($P367,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for no-climb stock fencing."},null,null,0,9.16,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P368,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct standard stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P368,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P368,'Cost Schedule'!$B:$F,4,FALSE)","v":13},null,0,"",{"$f":"VLOOKUP($P368,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for standard stock fencing."},null,null,0,9.17,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P369,'Cost Schedule'!$B:$F,2,FALSE)","v":"Purchase and erect warning signs"},"Y",null,{"$f":"VLOOKUP($P369,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P369,'Cost Schedule'!$B:$F,4,FALSE)","v":250},null,0,"",{"$f":"VLOOKUP($P369,'Cost Schedule'!$B:$F,5,FALSE)","v":"Compliance with AS 1319-1994 - Safety signs for the occupational environment - installed every 25 m."},null,null,0,9.18,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P370,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources virgin excavated natural material (VENM) for growth media."},"Y",null,{"$f":"VLOOKUP($P370,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P370,'Cost Schedule'!$B:$F,4,FALSE)","v":80.8},null,0,"",{"$f":"VLOOKUP($P370,'Cost Schedule'!$B:$F,5,FALSE)","v":"D7 to spread material at $205/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $70/m3 for imported fill material."},null,null,0,9.19,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P371,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources a combination of virgin excavated natural material (VENM) and spoil from large excavation for filing voids and/or capping etc."},"Y",null,{"$f":"VLOOKUP($P371,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P371,'Cost Schedule'!$B:$F,4,FALSE)","v":72.5},null,{"$f":"IF($E371=\"Y\",IF(I371=0,F371*H371,F371*I371),\"\")","v":0},{"$f":"IF(I371<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P371,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 push into void at $270/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $60/m3 for imported fill material."},null,null,0,9.1999999999999993,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P372,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clearing and grubbing of trees and vegetation"},"Y",null,{"$f":"VLOOKUP($P372,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P372,'Cost Schedule'!$B:$F,4,FALSE)","v":4730},null,{"$f":"IF($E372=\"Y\",IF(I372=0,F372*H372,F372*I372),\"\")","v":0},{"$f":"IF(I372<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P372,'Cost Schedule'!$B:$F,5,FALSE)","v":"Clearing and grubbing of light vegetation growth e.g. regrowth"},null,null,0,9.2100000000000009,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P373,'Cost Schedule'!$B:$F,2,FALSE)","v":"Topsoil stripping"},"Y",null,{"$f":"VLOOKUP($P373,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P373,'Cost Schedule'!$B:$F,4,FALSE)","v":4.8624999999999998},null,{"$f":"IF($E373=\"Y\",IF(I373=0,F373*H373,F373*I373),\"\")","v":0},{"$f":"IF(I373<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P373,'Cost Schedule'!$B:$F,5,FALSE)","v":"Stripping or topsoil at an approximate depth of 0.2 m into stockpiles; load and haul to final rehabilitation location required or respreading where necessary."},null,null,0,9.2200000000000006,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P374,'Cost Schedule'!$B:$F,2,FALSE)","v":"Growth media supplementation with manure"},"Y",null,{"$f":"VLOOKUP($P374,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P374,'Cost Schedule'!$B:$F,4,FALSE)","v":747.5},null,{"$f":"IF($E374=\"Y\",IF(I374=0,F374*H374,F374*I374),\"\")","v":0},{"$f":"IF(I374<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P374,'Cost Schedule'!$B:$F,5,FALSE)","v":"Addition of manure to improve soil quality."},null,null,0,9.23,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P375,'Cost Schedule'!$B:$F,2,FALSE)","v":"Utilise biotic soil media - organic topsoil alternative"},"Y",null,{"$f":"VLOOKUP($P375,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P375,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,0,"",{"$f":"VLOOKUP($P375,'Cost Schedule'!$B:$F,5,FALSE)","v":"Material that can be applied as an alternative to spreading topsoil prior to hydromulching."},null,null,0,"9.24a",null,"Y"]
[null,null,{"$f":"C352&\" Subtotal\"","v":"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J352:J375)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Water Management",{"$f":"VLOOKUP($P377,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clean water dams to be retained after decommissioning – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P377,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P377,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E377=\"Y\",IF(I377=0,F377*H377,F377*I377),\"\")","v":0},{"$f":"IF(I377<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P377,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) @ ~$200 per hour and pasture grass."},null,null,{"$f":"IF(I377=\"\",0,1)","v":0},"10.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P378,'Cost Schedule'!$B:$F,2,FALSE)","v":"Large clean water dams (i.e. ≥ 2 ha) to be retained after mine closure – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P378,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P378,'Cost Schedule'!$B:$F,4,FALSE)","v":10500},null,{"$f":"IF($E378=\"Y\",IF(I378=0,F378*H378,F378*I378),\"\")","v":0},{"$f":"IF(I378<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P378,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) + pasture grass."},null,null,null,"10.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P379,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove sediments from the floor of the dam to enable it to be converted into clean water structure (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P379,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P379,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E379=\"Y\",IF(I379=\"\",IF($H379=\"Select from List\",\"\",IF(I379=0,F379*H379,\"\")),F379*I379),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P379,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of contaminated sediment requiring removal using an excavator, truck and dozer to clean out the dam."},null,null,{"$f":"IF(I379=\"\",0,1)","v":0},{"$f":"IF(Q379=1,\"10.04-\",IF(Q379=2,\"10.04a\",IF(Q379=3,\"10.04b\",IF(Q379=4,\"10.04c\",IF(Q379=5,\"10.04d\",\"10.04-\")))))","v":"10.04-"},{"$f":"VLOOKUP(K379,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I379<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R379","v":"Y"}]
[null,null,{"$f":"C377&\" Subtotal\"","v":"Water Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J377:J380)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Maintenance of Rehabilitated Areas",{"$f":"VLOOKUP($P382,'Cost Schedule'!$B:$F,2,FALSE)","v":"Maintenance of areas that have been shaped and seeded and revegetation has been 'successful'"},"Y",null,{"$f":"VLOOKUP($P382,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P382,'Cost Schedule'!$B:$F,4,FALSE)","v":925},null,{"$f":"IF($E382=\"Y\",IF(I382=0,F382*H382,F382*I382),\"\")","v":0},{"$f":"IF(I382<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P382,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rehabilitation maintenance might include re-seeding, watering, fertilising, minor re-shaping, erosion control, inspections/audits - does not include major repair works."},null,null,{"$f":"IF(I382=\"\",0,1)","v":0},12.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P383,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - minor"},"Y",null,{"$f":"VLOOKUP($P383,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P383,'Cost Schedule'!$B:$F,4,FALSE)","v":1200},null,{"$f":"IF($E383=\"Y\",IF(I383=0,F383*H383,F383*I383),\"\")","v":0},{"$f":"IF(I383<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P383,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring minor repair - rills, minor growth media replacement."},null,null,{"$f":"IF(I383=\"\",0,1)","v":0},12.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P384,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - moderate"},"Y",null,{"$f":"VLOOKUP($P384,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P384,'Cost Schedule'!$B:$F,4,FALSE)","v":1700},null,{"$f":"IF($E384=\"Y\",IF(I384=0,F384*H384,F384*I384),\"\")","v":0},{"$f":"IF(I384<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P384,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring moderate repair - rills, significant growth media replacement."},null,null,{"$f":"IF(I384=\"\",0,1)","v":0},12.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P385,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - major"},"Y",null,{"$f":"VLOOKUP($P385,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P385,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E385=\"Y\",IF(I385=0,F385*H385,F385*I385),\"\")","v":0},{"$f":"IF(I385<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P385,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring major repair - rills, gullies, growth media replacement, some level of additional surface water management."},null,null,{"$f":"IF(I385=\"\",0,1)","v":0},12.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P386,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - total failure of landform"},"Y",null,{"$f":"VLOOKUP($P386,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P386,'Cost Schedule'!$B:$F,4,FALSE)","v":40000},null,{"$f":"IF($E386=\"Y\",IF(I386=0,F386*H386,F386*I386),\"\")","v":0},{"$f":"IF(I386<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P386,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas that require extensive rehabilitation repair - re-design and re-construction of landform."},null,null,{"$f":"IF(I386=\"\",0,1)","v":0},12.09,null,"Y"]
[null,null,{"$f":"C382&\" Subtotal\"","v":"Maintenance of Rehabilitated Areas Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J382:J386)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Items","Other 1 <insert>","N",null,null,"This is ",null,{"$f":"IF($E388=\"Y\",IF(I388=0,F388*H388,F388*I388),\"\")","v":""},{"$f":"IF(I388<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I388=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 2 <insert>","N",null,null,"deliberately ",null,{"$f":"IF($E389=\"Y\",IF(I389=0,F389*H389,F389*I389),\"\")","v":""},{"$f":"IF(I389<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I389=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 3 <insert>","N",null,null,"left blank ",null,{"$f":"IF($E390=\"Y\",IF(I390=0,F390*H390,F390*I390),\"\")","v":""},{"$f":"IF(I390<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I390=\"\",0,1)","v":0},null,null,"N"]
[null,null,{"$f":"C388&\" Subtotal\"","v":"Additional Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J388:J390)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"TXRESULT","Total Cost for Overburden & Waste Domain",null,null,null,null,null,{"$f":"SUM(J391,J387,J381,J376,J351,J336,J326,J317)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Underground Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Domain 4a: Subsidence and Management",null,{"$f":"D451","v":"Total Cost for Subsidence and Management Activities"},null,null,null,null,null,null,{"$f":"J451","v":0},null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Assumptions: Record any relevant assumptions to this domain below:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Key Rehabilitation Area Data for Domain",null,"Enter data below manually",null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Landform Establishment:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Growth Media Development:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Ecosystem Establishment:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,"Chg","Link","List","Y"]
[null,null,"Subsidence Repairs",{"$f":"VLOOKUP($P408,'Cost Schedule'!$B:$F,2,FALSE)","v":"Minor stabilisation works and maintenance of mine subsidence areas - ripping etc. "},"Y",null,{"$f":"VLOOKUP($P408,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P408,'Cost Schedule'!$B:$F,4,FALSE)","v":1470},null,{"$f":"IF($E408=\"Y\",IF(I408=0,F408*H408,F408*I408),\"\")","v":0},{"$f":"IF(I408<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P408,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertaken using Dozer.  Costs subject to the extent of subsidence impacts"},null,null,{"$f":"IF(I408=\"\",0,1)","v":0},"12.04a",null,{"$f":"E408","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P409,'Cost Schedule'!$B:$F,2,FALSE)","v":"Crack filling to repair subsidence impacts"},"Y",null,{"$f":"VLOOKUP($P409,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P409,'Cost Schedule'!$B:$F,4,FALSE)","v":1450},null,{"$f":"IF($E409=\"Y\",IF(I409=0,F409*H409,F409*I409),\"\")","v":0},{"$f":"IF(I409<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P409,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertake more substantial works to backfill cracks and/or sink holes (e.g., filling with mulch prior to grouting, grouting, etc.)  Costs subject to the extent of subsidence impacts. \nInclude >5 km haul of fill."},null,null,{"$f":"IF(I409=\"\",0,1)","v":0},"12.04b",null,{"$f":"E409","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P410,'Cost Schedule'!$B:$F,2,FALSE)","v":"Water course restoration to repair subsidence impacts"},"Y",null,{"$f":"VLOOKUP($P410,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P410,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E410=\"Y\",IF(I410=0,F410*0,F410*I410),\"\")","v":0},{"$f":"IF(I410<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P410,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertake more substantial works to remediate water courses (e.g., channel bed repairs, rock bar repairs, swamp stabilisation etc.)"},null,null,{"$f":"IF(I410=\"\",0,1)","v":0},"12.05a",null,{"$f":"E410","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P411,'Cost Schedule'!$B:$F,2,FALSE)","v":"Create cut-through to re-establish natural water courses/drainage channels following subsidence"},"Y",null,{"$f":"VLOOKUP($P411,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P411,'Cost Schedule'!$B:$F,4,FALSE)","v":3000},null,{"$f":"IF($E411=\"Y\",IF(I411=0,F411*H411,F411*I411),\"\")","v":0},{"$f":"IF(I411<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P411,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes all earthworks and revegetation required to re-establish the natural drainage profile of the subsided area."},null,null,{"$f":"IF(I411=\"\",0,1)","v":0},"12.05b",null,{"$f":"E411","v":"Y"}]
[null,null,{"$f":"C408&\" Subtotal\"","v":"Subsidence Repairs Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J408:J411)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Vents, Shafts and Boreholes",{"$f":"VLOOKUP($P413,'Cost Schedule'!$B:$F,2,FALSE)","v":"Maintenance and monitoring of sealed adits/portals and shafts (for a total of 5 years)"},"Y",null,{"$f":"VLOOKUP($P413,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P413,'Cost Schedule'!$B:$F,4,FALSE)","v":25000},null,{"$f":"IF($E413=\"Y\",IF(I413=0,F413*H413,F413*I413),\"\")","v":0},{"$f":"IF(I413<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P413,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume 1 x day visual inspection (10hrs inc’ travel) for suitably qualified / competent person + reporting, for an annual inspection @ $5,000 per year. Exclusions are intrusive investigation and testing (e.g. concrete strength etc). "},null,null,{"$f":"IF(I413=\"\",0,1)","v":0},4.04,null,"Y"]
[null,null,{"$f":"C413&\" Subtotal\"","v":"Vents, Shafts and Boreholes Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J413:J413)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Water Management",{"$f":"VLOOKUP($P415,'Cost Schedule'!$B:$F,2,FALSE)","v":"On-site treatment of contaminated water due to high salt (includes removal of metals etc, brine disposal and cost of mobile water treatment unit)"},"Y",null,{"$f":"VLOOKUP($P415,'Cost Schedule'!$B:$F,3,FALSE)","v":"ML"},{"$f":"VLOOKUP($P415,'Cost Schedule'!$B:$F,4,FALSE)","v":3600},null,{"$f":"IF($E415=\"Y\",IF(I415=0,F415*H415,F415*I415),\"\")","v":0},{"$f":"IF(I415<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P415,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate can fluctuate depending on treatment type however this is a suitable standard rate for current programs at mining operations."},null,null,{"$f":"IF(I415=\"\",0,1)","v":0},10.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P416,'Cost Schedule'!$B:$F,2,FALSE)","v":"On-site treatment of contaminated water due to low pH (incudes removal of metals etc, neutralisation treatments and cost of mobile water treatment unit"},"Y",null,{"$f":"VLOOKUP($P416,'Cost Schedule'!$B:$F,3,FALSE)","v":"ML"},{"$f":"VLOOKUP($P416,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,{"$f":"IF($E416=\"Y\",IF(I416=0,F416*H416,F416*I416),\"\")","v":0},{"$f":"IF(I416<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P416,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate can fluctuate depending on treatment type however this is a suitable standard rate for current programs at mining operations."},null,null,{"$f":"IF(I416=\"\",0,1)","v":0},10.02,null,"Y"]
[null,null,{"$f":"C415&\" Subtotal\"","v":"Water Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J415:J416)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Creek Diversions",{"$f":"VLOOKUP($P418,'Cost Schedule'!$B:$F,2,FALSE)","v":"Repairs and/or stabilisation of new or compromised water course diversion"},"Y",null,{"$f":"VLOOKUP($P418,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P418,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E418=\"Y\",IF(I418=0,F418*H418,F418*I418),\"\")","v":0},{"$f":"IF(I418<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P418,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes material is suitable for revegetating and has a reasonable chance of stabilising."},null,null,{"$f":"IF(I418=\"\",0,1)","v":0},11.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P419,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long term maintenance of water course diversion – Channel constructed through backfilled material"},"Y",null,{"$f":"VLOOKUP($P419,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P419,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,{"$f":"IF($E419=\"Y\",IF(I419=0,F419*H419,F419*I419),\"\")","v":0},{"$f":"IF(I419<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P419,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes maintenance has been kept up and significant works are not required."},null,null,{"$f":"IF(I419=\"\",0,1)","v":0},11.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P420,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long term maintenance of water course diversion – Channel constructed through competent material"},"Y",null,{"$f":"VLOOKUP($P420,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P420,'Cost Schedule'!$B:$F,4,FALSE)","v":750},null,{"$f":"IF($E420=\"Y\",IF(I420=0,F420*H420,F420*I420),\"\")","v":0},{"$f":"IF(I420<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P420,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes maintenance has been kept up and significant works are not required."},null,null,{"$f":"IF(I420=\"\",0,1)","v":0},11.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P421,'Cost Schedule'!$B:$F,2,FALSE)","v":"Installation of rock armouring"},"Y",null,{"$f":"VLOOKUP($P421,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P421,'Cost Schedule'!$B:$F,4,FALSE)","v":6},null,{"$f":"IF($E421=\"Y\",IF(I421=0,F421*H421,F421*I421),\"\")","v":0},{"$f":"IF(I421<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P421,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes competent material is locally available - multiply costs by 2 for sourcing and transporting from offsite location."},null,null,{"$f":"IF(I421=\"\",0,1)","v":0},11.04,null,"Y"]
[null,null,{"$f":"C418&\" Subtotal\"","v":"Creek Diversions Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J418:J421)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Land Management",{"$f":"VLOOKUP($P423,'Cost Schedule'!$B:$F,2,FALSE)","v":"Pest management on buffer lands, non-disturbed, and rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P423,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P423,'Cost Schedule'!$B:$F,4,FALSE)","v":150},null,{"$f":"IF($E423=\"Y\",IF(I423=0,F423*H423,F423*I423),\"\")","v":0},{"$f":"IF(I423<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P423,'Cost Schedule'!$B:$F,5,FALSE)","v":"Feral animal baiting programs if required  and waste materials required to be removed."},null,null,{"$f":"IF(I423=\"\",0,1)","v":0},12.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P424,'Cost Schedule'!$B:$F,2,FALSE)","v":"Land management of undisturbed areas (rehabilitation, weeds, ferals, erosion and sediment control works)"},"Y",null,{"$f":"VLOOKUP($P424,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P424,'Cost Schedule'!$B:$F,4,FALSE)","v":400},null,{"$f":"IF($E424=\"Y\",IF(I424=0,F424*H424,F424*I424),\"\")","v":0},{"$f":"IF(I424<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P424,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undisturbed areas within the lease boundary that require land management activities."},null,null,{"$f":"IF(I424=\"\",0,1)","v":0},12.03,null,"Y"]
[null,null,{"$f":"C423&\" Subtotal\"","v":"Land Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J423:J424)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Heritage Items",{"$f":"VLOOKUP($P426,'Cost Schedule'!$B:$F,2,FALSE)","v":"The restoration and care and maintenance of items that have heritage significance"},"Y",null,{"$f":"VLOOKUP($P426,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P426,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E426=\"Y\",IF(I426=0,F426*0,F426*I426),\"\")","v":0},{"$f":"IF(I426<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P426,'Cost Schedule'!$B:$F,5,FALSE)","v":"Item for the redistribution of Aboriginal artefacts, preservation of European heritage items or a combination of activities."},null,null,{"$f":"IF(I426=\"\",0,1)","v":0},13.01,null,"Y"]
[null,null,{"$f":"C426&\" Subtotal\"","v":"Heritage Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J426:J426)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Sundry Items",{"$f":"VLOOKUP($P428,'Cost Schedule'!$B:$F,2,FALSE)","v":"Development of an 'Unplanned' Project Closure Plan - State Significant Development with closure planning well progressed i.e. preferred cover design, closure environment modelled e.g. groundwater /subsidence / pit lakes, preliminary seal designs, etc. and only finalisation of detailed engineering deigns required"},"Y",null,{"$f":"VLOOKUP($P428,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P428,'Cost Schedule'!$B:$F,4,FALSE)","v":100000},null,{"$f":"IF($E428=\"Y\",IF(I428=0,F428*H428,F428*I428),\"\")","v":0},{"$f":"IF(I428<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P428,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum to be used to refine the conceptual closure plan into a detailed closure plan with execution strategies for rehabilitation activities.\nAssumes outcomes of studies readily available including modelling, landform design, geochemistry, demolition, etc.  Costs to finalise options by domain and finalise designs for construction.\nAssume a simple site e.g. single open cut, no legacy operations historic in the area, little social dependence, etc.\nDepending on site size, complexity, final land use requirements and knowledge base investigations can range from ~$75k to >$1 M.\nSites with more than 1 pit to add $50,000 to rate."},null,null,{"$f":"IF(I428=\"\",0,1)","v":0},"14.01a",null,{"$f":"E428","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P429,'Cost Schedule'!$B:$F,2,FALSE)","v":"Development of an 'Unplanned' Project Closure Plan - Non State Significant Development with at least ≥2 of the following aspects requiring closure planning, but no significant issues realised at this time: previous subsidence, medium or higher geochemistry risk and/or spontaneous combustion propensity, known/ likely contamination, tailings / rejects, final void"},"Y",null,{"$f":"VLOOKUP($P429,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P429,'Cost Schedule'!$B:$F,4,FALSE)","v":90000},null,0,"",{"$f":"VLOOKUP($P429,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum to be used to refine the conceptual closure plan into a detailed closure plan with execution strategies for rehabilitation activities.\nEstimated cost for developing closure plan including studies - basic to satisfy risks and decisions - includes risk assessment, options analysis, Closure Plan.\nSites with more than 1 pit to add $50,000 to rate."},null,null,0,"14.01b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P430,'Cost Schedule'!$B:$F,2,FALSE)","v":"Development of an 'Unplanned' Project Closure Plan - Non State Significant Development with no EPL and/or only one of the following relevant aspects: previous subsidence, low to medium geochemistry risk and/or spontaneous combustion propensity, known limited contamination, small approved final void"},"Y",null,{"$f":"VLOOKUP($P430,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P430,'Cost Schedule'!$B:$F,4,FALSE)","v":15000},null,0,"",{"$f":"VLOOKUP($P430,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes sediment control is the key concern for rehabilitation e.g. small mines, exploration operations.  Includes risk assessment, sampling and analyses on <5 samples, one study and Closure Plan."},null,null,0,"14.01c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P431,'Cost Schedule'!$B:$F,2,FALSE)","v":"Development of an 'Unplanned' Project Closure Plan - State Significant Development with only preliminary to conceptual closure planning in place"},"Y",null,{"$f":"VLOOKUP($P431,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P431,'Cost Schedule'!$B:$F,4,FALSE)","v":300000},null,0,"",{"$f":"VLOOKUP($P431,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes costs for key investigations and studies including designs e.g. geochemistry, Contamination Remediation Action Plan, subsidence risk, cover/capping and final landform, site wide surface water, etc.  Provisional sum to be used to refine the conceptual closure plan into a detailed closure plan with execution strategies for rehabilitation activities.\nAssume at least 15 types of studies required ranging from geotechnical to ecology and social, development of a closure plan including address of obligations.  Assume a simple site e.g. single open cut, no legacy operations historic in the area, little social dependence, etc.\nDepending on site size, complexity, final land use requirements and knowledge base investigations can range to >$3 M.\nSites with more than 1 pit to add $50,000 to rate."},null,null,0,"14.01d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P432,'Cost Schedule'!$B:$F,2,FALSE)","v":"Development of an 'Unplanned' Project Closure Plan - Non State Significant Development with at least ≥2 of the following aspects resulting in significant issues requiring remediation: previous subsidence, medium or higher geochemistry risk and/or spontaneous combustion propensity, known/ likely contamination, tailings / rejects, final void"},"Y",null,{"$f":"VLOOKUP($P432,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P432,'Cost Schedule'!$B:$F,4,FALSE)","v":125000},null,0,"",{"$f":"VLOOKUP($P432,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes costs for key investigations and studies including economic treatments and designs e.g. geochemistry, Contamination Remediation Action Plan, subsidence risk, cover/capping and final landform, site wide surface water, etc.  Provisional sum to be used to refine the conceptual closure plan into a detailed closure plan with execution strategies for rehabilitation activities."},null,null,0,"14.01e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P433,'Cost Schedule'!$B:$F,2,FALSE)","v":"Develop a Review of Environmental Factors (REF) to facilitate rehabilitation including contamination works."},"Y",0,{"$f":"VLOOKUP($P433,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P433,'Cost Schedule'!$B:$F,4,FALSE)","v":27950},null,0,"",{"$f":"VLOOKUP($P433,'Cost Schedule'!$B:$F,5,FALSE)","v":"Based on experience for a REF after completion of a detailed closure study (e.g. contamination investigation) costs could range from $10,000 to $100,000 ex GST.  Note this does not apply to a Statement of Environmental Effects or Environmental Impact Statement."},null,null,0,"14.01f",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P434,'Cost Schedule'!$B:$F,2,FALSE)","v":"Site security during closure"},"Y",null,{"$f":"VLOOKUP($P434,'Cost Schedule'!$B:$F,3,FALSE)","v":"yr."},{"$f":"VLOOKUP($P434,'Cost Schedule'!$B:$F,4,FALSE)","v":75000},null,0,{"$f":"IF(I434<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P434,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for site security measures required during closure.  This includes nightly patrols and first response in the event of an out of hours incident."},null,null,{"$f":"IF(I434=\"\",0,1)","v":0},14.02,null,{"$f":"E434","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P435,'Cost Schedule'!$B:$F,2,FALSE)","v":"Choose type of HAZMAT Clean-up required - cleaning and decontaminating plant and equipment, chemical storage locations, oil and grease traps, tanks, vessels, and pipe work etc"},"Y",1,{"$f":"VLOOKUP($P435,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P435,'Cost Schedule'!$B:$F,4,FALSE)","v":0},null,{"$f":"IF($E435=\"Y\",IF(I435=0,F435*H435,F435*I435),\"\")","v":0},"Select type of HAZMAT Clean-up Required",{"$f":"VLOOKUP($P435,'Cost Schedule'!$B:$F,5,FALSE)","v":"Type of HAZMAT Clean-up required - cleaning and decontaminating plant and equipment, chemical storage locations, oil and grease traps, tanks, vessels, and pipe work etc"},null,null,{"$f":"IF(I435=\"\",0,1)","v":0},{"$f":"IF(Q435=1,\"14.03-\",IF(Q435=2,\"14.03a\",IF(Q435=3,\"14.03b\",IF(Q435=4,\"14.03c\",IF(Q435=5,\"14.03d\",\"14.03\")))))","v":"14.03-"},{"$f":"VLOOKUP(K435,Select_HAZMAT_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I435<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,null,{"$f":"VLOOKUP($P437,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of radiation devices"},"Y",null,{"$f":"VLOOKUP($P437,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P437,'Cost Schedule'!$B:$F,4,FALSE)","v":31630},null,{"$f":"IF($E437=\"Y\",IF(I437=0,F437*H437,F437*I437),\"\")","v":0},{"$f":"IF(I437<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P437,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for removal and disposal of monitoring devices on conveyors using a radiation source (i.e., Americium – 241, Plutonium – 238, Caesium - 137 etc).\nSource Isotope type, quantity, strength, weight, source holder type, source holder weight, pick-up location (among others) will directly affect pricing. "},null,null,{"$f":"IF(I437=\"\",0,1)","v":0},14.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P438,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional fees for accessing State, Crown or other public lands for rehabilitation/remediation activities"},"Y",null,{"$f":"VLOOKUP($P438,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P438,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E438=\"Y\",IF(I438=0,F438*0,F438*I438),\"\")","v":0},{"$f":"IF(I438<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P438,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum."},null,null,{"$f":"IF(I438=\"\",0,1)","v":0},14.05,null,"Y"]
[null,null,{"$f":"C428&\" Subtotal\"","v":"Sundry Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J428:J438)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Mobilisation and Demobilisation",{"$f":"VLOOKUP($P440,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation for small mine or quarry  - small fleet"},"Y",null,{"$f":"VLOOKUP($P440,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P440,'Cost Schedule'!$B:$F,4,FALSE)","v":12000},null,{"$f":"IF($E440=\"Y\",IF(I440=0,F440*H440,F440*I440),\"\")","v":0},{"$f":"IF(I440<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P440,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,{"$f":"IF(I440=\"\",0,1)","v":0},"15.00a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P441,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation for small mine or quarry  - medium to large fleet"},"Y",null,{"$f":"VLOOKUP($P441,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P441,'Cost Schedule'!$B:$F,4,FALSE)","v":35000},null,{"$f":"IF($E441=\"Y\",IF(I441=0,F441*H441,F441*I441),\"\")","v":0},{"$f":"IF(I441<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P441,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,{"$f":"IF(I441=\"\",0,1)","v":0},"15.00b",null,{"$f":"E441","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P442,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation (Distance to site <150 km)"},"Y",null,{"$f":"VLOOKUP($P442,'Cost Schedule'!$B:$F,3,FALSE)","v":"item"},{"$f":"VLOOKUP($P442,'Cost Schedule'!$B:$F,4,FALSE)","v":100000},null,0,"",{"$f":"VLOOKUP($P442,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,0,15.01,null,{"$f":"E442","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P443,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation (Distance to site >150 km but <500 km)"},"Y",null,{"$f":"VLOOKUP($P443,'Cost Schedule'!$B:$F,3,FALSE)","v":"item"},{"$f":"VLOOKUP($P443,'Cost Schedule'!$B:$F,4,FALSE)","v":150000},null,0,"",{"$f":"VLOOKUP($P443,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,0,15.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P444,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation (Distance to site >500 km but <1000 km)"},"Y",null,{"$f":"VLOOKUP($P444,'Cost Schedule'!$B:$F,3,FALSE)","v":"item"},{"$f":"VLOOKUP($P444,'Cost Schedule'!$B:$F,4,FALSE)","v":300000},null,0,"",{"$f":"VLOOKUP($P444,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,0,15.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P445,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation (Distance to site >1000 km)"},"Y",null,{"$f":"VLOOKUP($P445,'Cost Schedule'!$B:$F,3,FALSE)","v":"item"},{"$f":"VLOOKUP($P445,'Cost Schedule'!$B:$F,4,FALSE)","v":500000},null,0,"",{"$f":"VLOOKUP($P445,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,0,15.04,null,"Y"]
[null,null,{"$f":"C440&\" Subtotal\"","v":"Mobilisation and Demobilisation Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J440:J445)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Items","Other 1 <insert>","N",null,null,"This is ",null,{"$f":"IF($E447=\"Y\",IF(I447=0,F447*H447,F447*I447),\"\")","v":""},{"$f":"IF(I447<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I447=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 2 <insert>","N",null,null,"deliberately ",null,{"$f":"IF($E448=\"Y\",IF(I448=0,F448*H448,F448*I448),\"\")","v":""},{"$f":"IF(I448<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I448=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 3 <insert>","N",null,null,"left blank ",null,{"$f":"IF($E449=\"Y\",IF(I449=0,F449*H449,F449*I449),\"\")","v":""},{"$f":"IF(I449<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I449=\"\",0,1)","v":0},null,null,"N"]
[null,null,{"$f":"C447&\" Subtotal\"","v":"Additional Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J447:J449)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"TXRESULT","Total Cost for Subsidence and Management Activities",null,null,null,null,null,{"$f":"SUM(J425,J427,J439,J446,J450,J422,J417,J414,J412)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]

{"sheet":"Exploration (1)","index":10,"n_rows":131,"n_cols":33,"rows_kept":131,"cut":false,"hidden":true,"merged":[[57,7,58,7],[57,6,58,6],[57,5,58,5],[57,4,58,4],[57,3,58,3],[59,3,60,3],[59,11,60,11],[59,9,60,9],[59,8,60,8],[59,7,60,7],[59,6,60,6],[59,5,60,5],[59,4,60,4],[57,8,58,8],[12,2,12,8],[12,9,12,11],[8,2,8,8],[8,9,8,10],[9,2,9,8],[9,9,9,10],[10,2,10,8],[10,9,10,10],[80,16,81,16],[44,2,44,8],[77,2,77,8],[75,9,76,9],[75,11,76,11],[75,14,76,14],[75,15,76,15],[69,2,76,2],[75,3,76,3],[75,4,76,4],[75,5,76,5],[57,9,58,9],[57,16,58,16],[57,11,58,11],[57,15,58,15],[57,14,58,14],[85,8,86,8],[84,2,84,8],[85,3,86,3],[85,4,86,4],[85,5,86,5],[85,6,86,6],[85,7,86,7],[85,9,86,9],[85,11,86,11],[80,8,81,8],[80,9,81,9],[80,11,81,11],[80,14,81,14],[80,15,81,15],[80,3,81,3],[80,4,81,4],[80,5,81,5],[80,6,81,6],[80,7,81,7],[107,6,108,6],[107,15,108,15],[3,2,3,11],[4,4,4,10],[75,6,76,6],[50,7,51,7],[50,8,51,8],[50,9,51,9],[50,11,51,11],[50,6,51,6],[61,2,61,8],[68,2,68,8],[50,14,51,14],[50,15,51,15],[45,2,59,2],[50,3,51,3],[50,4,51,4],[50,5,51,5],[11,2,11,8],[11,9,11,10],[75,7,76,7],[75,8,76,8],[85,2,86,2],[103,2,108,2],[121,2,122,2],[129,2,129,8],[130,3,130,8],[130,9,130,11],[123,2,123,8],[125,2,125,8],[126,2,128,2],[85,16,86,16],[107,16,108,16],[107,7,108,7],[107,8,108,8],[107,9,108,9],[107,11,108,11],[107,14,108,14],[120,2,120,8],[110,2,114,2],[115,2,115,8],[116,2,117,2],[109,2,109,8],[118,2,118,8],[102,2,102,8],[107,3,108,3],[107,4,108,4],[107,5,108,5],[129,14,129,17],[50,17,51,17],[61,14,61,17],[68,14,68,17],[77,14,77,17],[84,14,84,17],[85,17,86,17],[80,17,81,17],[75,17,76,17],[50,16,51,16],[75,16,76,16],[85,14,86,14],[85,15,86,15],[57,17,58,17],[59,16,60,16],[59,15,60,15],[59,14,60,14],[59,17,60,17],[44,14,44,17],[102,14,102,17],[109,14,109,17],[115,14,115,17],[107,17,108,17],[118,14,118,17],[120,14,120,17],[123,14,123,17],[125,14,125,17]]}
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[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,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,"Exploration"]
[null,null,"Domain 1a: All Rehabilitation Activities",null,{"$f":"D131","v":"Total Cost for all Rehabilitation Activities"},null,null,null,null,null,null,{"$f":"J131","v":0}]
[]
[]
[null,null,"Additional Assumptions: Record any relevant assumptions to this domain below:"]
[null,null,null,null,null,null,null,null,null,"Key Rehabilitation Area Data for Domain",null,"Enter data below manually"]
[null,null,null,null,null,null,null,null,null,"Total Landform Establishment:"]
[null,null,null,null,null,null,null,null,null,"Total Growth Media Development:"]
[null,null,null,null,null,null,null,null,null,"Total Ecosystem Establishment:"]
[]
[]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,"Chg","Link","List","Print"]
[null,null,"Termination of Services and Demolition Works",{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,2,FALSE)","v":"Disconnect and terminate services at remote areas  (i.e. pump stations, remote workshops, sewage treatment plant etc.)"},"Y",null,{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,4,FALSE)","v":5850},null,{"$f":"IF($E16=\"Y\",IF(I16=0,F16*H16,F16*I16),\"\")","v":0},{"$f":"IF(I16<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,5,FALSE)","v":"Used for infrastructure remote from primary connection.\nCan also be used for small mines / quarries that do not have dedicated supplies from supply authorities such as steel lattice power lines."},null,null,{"$f":"IF(I16=\"\",0,1)","v":0},1.02,null,{"$f":"E16","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of low/medium voltage powerlines including disconnection, rolling up the wires and removing the poles - does not include the removal of substations"},"Y",null,{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,3,FALSE)","v":"km"},{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,4,FALSE)","v":15000},null,0,"",{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,5,FALSE)","v":"Applies to power lines on stobie, concrete or similar poles."},null,null,0,1.03,null,{"$f":"E17","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and/or remove substations (assumes they are in a closed building). Dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,4,FALSE)","v":100},null,0,"",{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,5,FALSE)","v":"Simple structure to demolish mechanically (no labour required), assumes single story building with no asbestos and segregation of contents for scrap as applicable."},null,null,0,1.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove switchyard. Dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,4,FALSE)","v":75},null,0,"",{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes demolition and removal of all switchgear and transformers etc. and segregation of contents for scrap as applicable."},null,null,0,1.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove demountable structures on concrete stumps. Assumes not being re-used"},"Y",null,{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,4,FALSE)","v":40},null,0,"",{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,5,FALSE)","v":"Crib huts, temporary offices and other 'non permanent' structures. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove small buildings/tanks (admin buildings, single story accommodation etc) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,4,FALSE)","v":61},null,0,"",{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,5,FALSE)","v":"Simple structure to demolish, assumes no greater than 2 stories high. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.0900000000000001,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove light industrial buildings and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2/floor"},{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,4,FALSE)","v":90},null,0,"",{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,5,FALSE)","v":"Needs to be calculated per floor/level (Assume 1 floor/level = 3-4 m) - does not include transport to regional disposal facility or equivalent.  Assumes asbestos free and mechanically demolished."},null,null,0,1.1000000000000001,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove medium underground pipe and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,4,FALSE)","v":60},null,0,"",{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,5,FALSE)","v":"For example: 500 mm pipes - 1 m deep, does not include transport to regional disposal facility or equivalent."},null,null,0,1.35,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove large underground pipe and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,4,FALSE)","v":165},null,0,"",{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,5,FALSE)","v":"For example: 1 m pipes - 2 m deep."},null,null,0,1.36,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove above ground pipe (supported) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,4,FALSE)","v":12},null,0,"",{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,5,FALSE)","v":"~300 mm pipes and assumes pipes are in close proximity to infrastructure areas. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.37,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove surface pipelines (unsupported) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,0,"",{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,5,FALSE)","v":"~300 mm pipes and assumes pipes are used for water transfer between pits (or similar) and remotely located. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.38,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove pump and pontoon from small lake or dam including pipes and electrical supply or diesel tank/s"},"Y",null,{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,4,FALSE)","v":20000},null,0,"",{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes equipment for retrieval - boats, etc. and labour. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.39,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove bitumen (airstrip) and dispose on-site/locally"},"Y",null,{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,4,FALSE)","v":20},null,0,"",{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,5,FALSE)","v":"Scalp bitumen and stabilised material.  Generally haulage rates will be $0.60 - $1.20 / km, depending on truck fleet, loaders etc. For off-site disposal use alternate rate option and add $0.90 / km for transport. "},null,null,{"$f":"IF(I28=\"\",0,1)","v":0},1.41,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove concrete pads & footings (>300 mm thickness) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,4,FALSE)","v":75},null,0,"",{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,5,FALSE)","v":"Breaking up slab and disposal or for conversion to aggregate. Generally haulage rates will be $0.60 - $1.20 / km, depending on truck fleet, loaders etc. For off-site disposal use alternate rate option and add $0.90 / km for transport. "},null,null,0,1.43,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,2,FALSE)","v":"Crush concrete to make road aggregate - 50 mm"},"Y",null,{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,4,FALSE)","v":13},null,0,"",{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,5,FALSE)","v":"Does not include haulage of materials - assumes crushing plant is readily available."},null,null,0,1.45,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,2,FALSE)","v":"Crush concrete to make road aggregate - 30 mm"},"Y",null,{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,0,"",{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,5,FALSE)","v":"Does not include haulage of materials - assumes crushing plant is readily available."},null,null,0,1.46,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove fence (cyclone/wire fence) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,4,FALSE)","v":20},null,0,"",{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,5,FALSE)","v":"Roll up fence and remove posts."},null,null,0,1.47,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of small plastic tanks"},"Y",null,{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,{"$f":"IF($E33=\"Y\",IF(I33=0,F33*H33,F33*I33),\"\")","v":0},{"$f":"IF(I33<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,5,FALSE)","v":"Remove small poly tanks used for water storage, etc."},null,null,{"$f":"IF(I33=\"\",0,1)","v":0},1.48,null,{"$f":"E33","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove galvanised/corrugated light weight tanks"},"Y",null,{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,4,FALSE)","v":500},null,0,"",{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,5,FALSE)","v":"Demolish and remove small lightweight metal tanks.  No costs included for managing liquids, etc."},null,null,0,1.49,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove communication towers"},"Y",null,{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,4,FALSE)","v":5000},null,0,"",{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost includes demolition and removal of tower only; separate costs required for disconnection of services, demolition of footings, etc."},null,null,0,1.5,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of UG services (power within main gate areas, etc.)"},"Y",null,{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,4,FALSE)","v":50000},null,0,"",{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume service disconnection at the mine boundary is at surface level. This cost covers all fees and charges"},null,null,0,1.51,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (general waste) - haulage >10 km but <15 km"},"Y",null,{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,4,FALSE)","v":7},null,0,"",{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.52,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (general waste) - haulage >15 km but <25 km"},"Y",null,{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,4,FALSE)","v":9},null,0,"",{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.53,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (general waste) - haulage >25 km but <50 km"},"Y",null,{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,4,FALSE)","v":12.5},null,0,"",{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.54,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (industrial demolition / concrete / scrap metal) - haulage >10 km but <15 km"},"Y",null,{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,4,FALSE)","v":32},null,0,"",{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.55,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (industrial demolition / concrete / scrap metal) - haulage >15 km but <25 km"},"Y",null,{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,4,FALSE)","v":36},null,0,"",{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.56,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (industrial demolition / concrete / scrap metal) - haulage >25 km but <50 km"},"Y",null,{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E42=\"Y\",IF(I42=0,F42*0,F42*I42),\"\")","v":0},"",{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.57,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill - fees (general waste)"},"Y",null,{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,4,FALSE)","v":193},null,0,"",{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,5,FALSE)","v":"Fee for waste disposal of general waste to local Council landfill; transport rates separate. Please note that this is not applicable to operations with approval for building and demolition waste disposal on site."},null,null,0,1.58,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill - fees (industrial demolition / concrete / scrap metal)"},"Y",null,{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,4,FALSE)","v":174},null,0,"",{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,5,FALSE)","v":"Fee for waste disposal of industrial demolition / concrete / scrap metal waste to local Council landfill; transport rates separate.  Rate does not assume material is recyclable. Please note that this is not applicable to operations with approval for building and demolition waste disposal on site."},null,null,0,1.59,null,"Y"]
[null,null,{"$f":"C16&\" Subtotal\"","v":"Termination of Services and Demolition Works Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J16:J44)","v":0}]
[null,null,"Contaminated Materials",{"$f":"VLOOKUP($P46,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake a preliminary site investigation (Phase 1). This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple studies may be required."},"Y",null,{"$f":"VLOOKUP($P46,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P46,'Cost Schedule'!$B:$F,4,FALSE)","v":15000},null,{"$f":"IF($E46=\"Y\",IF(I46=0,F46*H46,F46*I46),\"\")","v":0},{"$f":"IF(I46<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P46,'Cost Schedule'!$B:$F,5,FALSE)","v":"The preliminary investigation would include at minimum a desktop assessment of the area and site history, incidents, etc. as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 1 assessment (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nA cluster may include:\n- Mine infrastructure (i.e., fuel / chemical store, workshop, vehicle wash-down, sewage treatment etc.)\n- Processing plants (i.e., ore and product storage, mine waste storage and disposal, rail load-out etc.)\n- Remote pit-top facilities (i.e., vehicle re-fuel, sewage treatment, secondary workshop, chemical storage etc.)"},null,null,{"$f":"IF(I46=\"\",0,1)","v":0},"3.01a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of contaminated water from tanks, bunded areas and sumps"},"Y",null,{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,3,FALSE)","v":"L"},{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,4,FALSE)","v":0.35},null,{"$f":"IF($E47=\"Y\",IF(I47=0,F47*H47,F47*I47),\"\")","v":0},{"$f":"IF(I47<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost for recent sump clean-up from resource activity - requires specialists to treat."},null,null,{"$f":"IF(I47=\"\",0,1)","v":0},3.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and dispose of Hazardous classified contaminated material off site to a licensed landfill.  Assumes cartage to a licensed landfill."},"Y",null,{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,4,FALSE)","v":800},null,{"$f":"IF($E48=\"Y\",IF(I48=0,F48*H48,F48*I48),\"\")","v":0},{"$f":"IF(I48<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,{"$f":"IF(I48=\"\",0,1)","v":0},"3.04a",null,{"$f":"E48","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and disposal of Restricted classified contaminated material off site to a licensed landfill.  Add $50/m3 for cartage from regional areas"},"Y",null,{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,3,FALSE)","v":"m4"},{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,4,FALSE)","v":660},null,{"$f":"IF($E49=\"Y\",IF(I49=0,F49*H49,F49*I49),\"\")","v":0},{"$f":"IF(I49<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,{"$f":"IF(I49=\"\",0,1)","v":0},"3.04b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and disposal of Low Level contaminated material off site to a licensed landfill.  Add $50/m3 for cartage to regional landfill"},"Y",null,{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,4,FALSE)","v":220},null,0,{"$f":"IF(I50<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,0,3.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,2,FALSE)","v":"Onsite remediation of hydrocarbon contaminated soils manual land farming (Select Volume from List)"},"Y",null,{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E51=\"Y\",IF(I51=\"\",IF($H51=\"Select from List\",\"\",IF(I51=0,F51*H51,\"\")),F51*I51),\"\")","v":""},"Select Volume Here",{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,5,FALSE)","v":"Spreading of contaminated soils on a prepared surface and stimulation of aerobic microbial activity within the soils through aeration and/or the addition of minerals, nutrients and moisture to promote the aerobic degradation of organic chemicals - time frame of up to 24 months."},null,null,{"$f":"IF(I53=\"\",0,1)","v":0},{"$f":"IF(Q51=1,\"3.06-\",IF(Q51=2,\"3.06a\",IF(Q51=3,\"3.06b\",IF(Q51=4,\"3.06c\",IF(Q51=5,\"3.06d\",\"3.06\")))))","v":"3.06-"},{"$f":"VLOOKUP(K51,Select_Volume_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,{"$f":"VLOOKUP($P52,'Cost Schedule'!$B:$F,4,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(I51<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,null,{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation of cement stabilisation plant and equipment for hydrocarbon (i.e., PAH, long chain hydrocarbons, etc.) contaminated soil treatment"},"Y",null,{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,4,FALSE)","v":150000},null,0,{"$f":"IF(I53<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,5,FALSE)","v":"Required if treatment of hydrocarbon contamination is required to be fast tracked."},null,null,0,3.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,2,FALSE)","v":"On-site remediation of hydrocarbon contaminated soils - using a mobile treatment unit"},"Y",null,{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,4,FALSE)","v":165},null,0,{"$f":"IF(I54<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,5,FALSE)","v":"Additional cost as the treatment process is fast tracked."},null,null,0,3.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and dispose of asbestos (<750 m2)"},"Y",null,{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,4,FALSE)","v":50},null,0,{"$f":"IF(I55<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,5,FALSE)","v":"Where an assessment/estimation has been made to confirm the volume of asbestos to be removed."},null,null,0,3.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,2,FALSE)","v":"Treatment of known Acid Sulfate Soils"},"Y",null,{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,4,FALSE)","v":2580},null,0,{"$f":"IF(I56<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ASS is treatable via neutralisation and does not require capping and isolation. Assumes 1% by weight lime addition and treatment to 100 mm depth only."},null,null,0,3.12,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of plastic liner (i.e. dam, leach pad, sump etc.)"},"Y",null,{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,4,FALSE)","v":1},null,{"$f":"IF($E57=\"Y\",IF(I57=0,F57*H57,F57*I57),\"\")","v":0},{"$f":"IF(I57<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for cutting using ripping tynes and on-site disposal of the liner."},null,null,{"$f":"IF(I57=\"\",0,1)","v":0},3.13,null,{"$f":"E57","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage brine/salt for disposal (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E58=\"Y\",IF(I58=\"\",IF($H58=\"Select from List\",\"\",IF(I58=0,F58*H58,\"\")),F58*I58),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,5,FALSE)","v":"Costs for haulage to location for authorised disposal."},null,null,0,{"$f":"IF(Q58=1,\"3.14-\",IF(Q58=2,\"3.14a\",IF(Q58=3,\"3.14b\",IF(Q58=4,\"3.14c\",IF(Q58=5,\"3.14d\",\"3.14\")))))","v":"3.14-"},{"$f":"VLOOKUP(K58,Select_Haul_distance_Here_index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I58<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,null,{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage water (clean or contaminated) (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E60=\"Y\",IF(I60=\"\",IF($H60=\"Select from List\",\"\",IF(I60=0,F60*H60,\"\")),F60*I60),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes transport in a 20,000 L tanker. Add disposal costs to additional items where warranted."},null,null,0,{"$f":"IF(Q60=1,\"3.15-\",IF(Q60=2,\"3.15a\",IF(Q60=3,\"3.15b\",IF(Q60=4,\"3.15c\",IF(Q60=5,\"3.15d\",\"3.15\")))))","v":"3.15-"},{"$f":"VLOOKUP(K60,Select_Haul_distance_Here_index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I60<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,{"$f":"C46&\" Subtotal\"","v":"Contaminated Materials Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J46:J60)","v":0}]
[null,null,"Boreholes",{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 1 - Coal bore hole\nExploration boreholes – rehabilitate coal boreholes and drill pads as required"},"Y",null,{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,3,FALSE)","v":"depth (m)"},{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,4,FALSE)","v":44.55},null,{"$f":"IF($E63=\"Y\",IF(I63=0,F63*H63,F63*I63),\"\")","v":0},{"$f":"IF(I63<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost to grout and cap an open exploration borehole.  Assume a 20 m x 20 m drill pad requires rehabilitation - push cover of nearby growth media, rip and seed."},null,null,{"$f":"IF(I63=\"\",0,1)","v":0},"4.06a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 2 - Mineral drill hole requiring grouting\nExploration boreholes – grout and cap open bore holes"},"Y",null,{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,4,FALSE)","v":5700},null,{"$f":"IF($E64=\"Y\",IF(I64=0,F64*H64,F64*I64),\"\")","v":0},{"$f":"IF(I64<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes grouting and capping 100 - 200 m exploration boreholes to meet the requirements of Departmental Guidelines."},null,null,{"$f":"IF(I64=\"\",0,1)","v":0},4.07,null,{"$f":"E64","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 3 - Mineral RAB and aircore drill holes\nExploration boreholes – backfill open  Rotary Airblast (RAB) or aircore drill holes with cuttings"},"Y",null,{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,4,FALSE)","v":42.5},null,{"$f":"IF($E65=\"Y\",IF(I65=0,F65*H65,F65*I65),\"\")","v":0},{"$f":"IF(I65<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include cutting of casing, installation of a casing cap, and/or manually backfilling the hole with drill cuttings.  Does not include reshaping / ripping the drill pad, amelioration / seeding etc. "},null,null,{"$f":"IF(I65=\"\",0,1)","v":0},"4.06b",null,{"$f":"E65","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 4 - Mineral diamond drill hole\nRehabilitation of diamond drill holes and pad including sealing drill holes for mineral exploration"},"Y",null,{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,4,FALSE)","v":2070},null,0,"",{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,5,FALSE)","v":"Bog out cuttings, remove fencing, remove rubbish, push sumps in, rehabilitate pads and tracks, cut and plug collars.  Includes labour and equipment, disposal of rubbish locally on site"},null,null,0,4.13,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 5 - Mineral reverse circulation drill holes\nRehabilitation of reverse circulation drill holes and pad including sealing drill holes for mineral exploration"},"Y",null,{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,4,FALSE)","v":1340},null,0,"",{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,5,FALSE)","v":"Sealing required, but not complete filling with concrete/grout"},null,null,0,4.1399999999999997,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 6 - Rehabilitation of drill hole collars\nRehabilitation of drill hole collars (mineral exploration)"},"Y",null,{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,4,FALSE)","v":415},null,{"$f":"IF($E68=\"Y\",IF(I68=0,F68*H68,F68*I68),\"\")","v":0},{"$f":"IF(I68<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cut collar, remove, cap, backfill capped collar and cover with nearby organic or growth material"},null,null,{"$f":"IF(I68=\"\",0,1)","v":0},4.1500000000000004,null,"Y"]
[null,null,{"$f":"C63&\" Subtotal\"","v":"Boreholes Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J63:J68)","v":0}]
[null,null,"Roads and Tracks",{"$f":"VLOOKUP($P70,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – minor works including deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P70,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P70,'Cost Schedule'!$B:$F,4,FALSE)","v":1040},null,0,{"$f":"IF(I70<>\"\",\"insert additional information here\",\"\")","v":""},"D7 Rip at ~$205 / hr, 12 hr day, ~2.5 ha / day",null,null,0,5.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P71,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / access  tracks / vehicle park-up areas with windrows and/or small earthen bunds – minor earthworks and deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P71,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P71,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,0,"","D7 Rip at ~$205 / hr, 12 hr day, ~1.6 ha / day",null,null,0,5.0199999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P72,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P72,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P72,'Cost Schedule'!$B:$F,4,FALSE)","v":3700},null,0,"","D7 Dozer @ $205 per hour and Grader @ $212 per hour (50% utilisation) - pasture grass seed.",null,null,0,5.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P73,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P73,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P73,'Cost Schedule'!$B:$F,4,FALSE)","v":4485},null,0,"","D7 Dozer @ $205 per hour and Grader @ $212 per hour (50% utilisation) - tree/shrub seed.",null,null,0,5.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P74,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P74,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P74,'Cost Schedule'!$B:$F,4,FALSE)","v":4870},null,0,"","D7 Dozer @ $205 per hour and Grader @ $212 per hour (50% utilisation) - pasture grass seed.",null,null,0,5.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P75,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P75,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P75,'Cost Schedule'!$B:$F,4,FALSE)","v":7025},null,0,"","D7 Dozer @ $205 per hour and Grader @ $212 per hour (50% utilisation) - tree/shrub seed.",null,null,0,5.0599999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P76,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove stabilised material (blue metal, aggregate etc.) from roadways and disposal on-site/locally (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P76,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P76,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E76=\"Y\",IF(I76=\"\",IF($H76=\"Select from List\",\"\",IF(I76=0,F76*H76,\"\")),F76*I76),\"\")","v":""},"Select Haul Distance Here","This item includes the scraping and removal of the volume of stabilised material from the road, laydown or other surface using an excavator, dozer and grader to enable the establishment of rehabilitation.",null,null,0,{"$f":"IF(Q76=1,\"5.07-\",IF(Q76=2,\"5.07a\",IF(Q76=3,\"5.07b\",IF(Q76=4,\"5.07c\",IF(Q76=5,\"5.07d\",\"5.07\")))))","v":"5.07-"},{"$f":"VLOOKUP(K76,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,{"$f":"VLOOKUP($P77,'Cost Schedule'!$B:$F,3,FALSE)","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(I76<>\"\",\"insert additional information here\",\"\")","v":""},{"$error":"#N/A"}]
[null,null,{"$f":"C70&\" Subtotal\"","v":"Roads and Tracks Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J70:J77)","v":0}]
[null,null,"Earthworks / Structural Works (Landform Establishment)","Minor reshaping and pushing - this may include backfilling costeans; bulk samples, camp areas etc.","Y",null,{"$f":"VLOOKUP($P79,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P79,'Cost Schedule'!$B:$F,4,FALSE)","v":3900},null,{"$f":"IF($E79=\"Y\",IF(I79=0,F79*H79,F79*I79),\"\")","v":0},{"$f":"IF(I79<>\"\",\"insert additional information here\",\"\")","v":""},"D7 Dozer @ $205 per hour and Grader @ $212 per hour (50% utilisation).",null,null,{"$f":"IF(I79=\"\",0,1)","v":0},7.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,2,FALSE)","v":"Structural works, banks, waterways - contour banks, drainage channels and other soil conservation measures"},"Y",null,{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,4,FALSE)","v":1600},null,{"$f":"IF($E80=\"Y\",IF(I80=0,F80*H80,F80*I80),\"\")","v":0},{"$f":"IF(I80<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,5,FALSE)","v":"Combination of dozer and excavator work plus grader for ~4 hours each per ha."},null,null,{"$f":"IF(I80=\"\",0,1)","v":0},7.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P81,'Cost Schedule'!$B:$F,2,FALSE)","v":"Fill dams, voids etc. - Source local material, cart and spread to cap or backfill, cap thickness determined by approval / permit (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P81,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E81=\"Y\",IF(I81=\"\",IF($H81=\"Select from List\",\"\",IF(I81=0,F81*H81,\"\")),F81*I81),\"\")","v":""},"Select Haul Distance Here","This item includes the volume of material requiring backfill using an excavator and scraper to fill the void and enable the establishment of rehabilitation.",null,null,0,{"$f":"IF(Q81=1,\"9.02-\",IF(Q81=2,\"9.02a\",IF(Q81=3,\"9.02b\",IF(Q81=4,\"9.02c\",IF(Q81=5,\"9.02d\",\"7.01-\")))))","v":"9.02-"},{"$f":"VLOOKUP(K81,Select_Haul_Distance_Index,2,FALSE)","v":1},{"$f":"E81","v":"Y"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I81<>\"\",\"insert additional information here\",\"\")","v":""},{"$error":"#N/A"}]
[null,null,null,{"$f":"VLOOKUP($P83,'Cost Schedule'!$B:$F,2,FALSE)","v":"Trim, rock rake & deep rip (includes levelling / landscaping and rip in 1 direction)"},"Y",null,{"$f":"VLOOKUP($P83,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P83,'Cost Schedule'!$B:$F,4,FALSE)","v":1130},null,{"$f":"IF($E83=\"Y\",IF(I83=0,F83*H83,F83*I83),\"\")","v":0},{"$f":"IF(I83<>\"\",\"insert additional information here\",\"\")","v":""},"Grader @ $212 per hour - ripping in 1 direction only.",null,null,{"$f":"IF(I83=\"\",0,1)","v":0},9.0399999999999991,null,{"$f":"E83","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P84,'Cost Schedule'!$B:$F,2,FALSE)","v":"Deep rip hard stand / lay down areas"},"Y",null,{"$f":"VLOOKUP($P84,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P84,'Cost Schedule'!$B:$F,4,FALSE)","v":960},null,{"$f":"IF($E84=\"Y\",IF(I84=0,F84*H84,F84*I84),\"\")","v":0},{"$f":"IF(I84<>\"\",\"insert additional information here\",\"\")","v":""},"D7 Rip at ~$205 / hr, 12 hr day, ~2.5 ha / day",null,null,{"$f":"IF(I84=\"\",0,1)","v":0},9.0500000000000007,null,{"$f":"E84","v":"Y"}]
[null,null,{"$f":"C79&\" Subtotal\"","v":"Earthworks / Structural Works (Landform Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J79:J84)","v":0}]
[null,null,"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment)",{"$f":"VLOOKUP($P86,'Cost Schedule'!$B:$F,2,FALSE)","v":"Source, cart and spread growth media (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P86,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E86=\"Y\",IF(I86=\"\",IF($H86=\"Select from List\",\"\",IF(I86=0,F86*H86,\"\")),F86*I86),\"\")","v":""},"Select Haul Distance Here","This item includes the volume of material requiring load and haul using an excavator, truck and dozer to  enable the establishment of rehabilitation.",null,null,0,{"$f":"IF(Q86=1,\"9.01-\",IF(Q86=2,\"9.01a\",IF(Q86=3,\"9.01b\",IF(Q86=4,\"9.01c\",IF(Q86=5,\"9.01d\",\"7.01-\")))))","v":"9.01-"},{"$f":"VLOOKUP(K86,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I86<>\"\",\"insert additional information here\",\"\")","v":""},{"$error":"#N/A"}]
[null,null,null,{"$f":"VLOOKUP($P88,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting mature trees (>15 cm)"},"Y",null,{"$f":"VLOOKUP($P88,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P88,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,{"$f":"IF($E88=\"Y\",IF(I88=0,F88*H88,F88*I88),\"\")","v":0},{"$f":"IF(I88<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P88,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,{"$f":"IF(I88=\"\",0,1)","v":0},9.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P89,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting tube stock (<15 cm)"},"Y",null,{"$f":"VLOOKUP($P89,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P89,'Cost Schedule'!$B:$F,4,FALSE)","v":6.6},null,0,"",{"$f":"VLOOKUP($P89,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,0,9.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (pasture grass species)"},"Y",null,{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,4,FALSE)","v":1875},null,0,"",{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (tree or native grass species)"},"Y",null,{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,4,FALSE)","v":4135},null,0,"",{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with native seed"},"Y",null,{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,4,FALSE)","v":1.9},null,0,"",{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Native seed +$1.00"},null,null,0,"9.10a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with pasture seed"},"Y",null,{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,4,FALSE)","v":0.43},null,{"$f":"IF($E93=\"Y\",IF(I93=0,F93*H93,F93*I93),\"\")","v":0},{"$f":"IF(I93<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Pasture seed +$0.10"},null,null,{"$f":"IF(I93=\"\",0,1)","v":0},"9.10b",null,{"$f":"E93","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P94,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - base grade or standard for flat areas that can be irrigated by water cart"},"Y",null,{"$f":"VLOOKUP($P94,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P94,'Cost Schedule'!$B:$F,4,FALSE)","v":0.8},null,0,"",{"$f":"VLOOKUP($P94,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on flat areas with a gradient of less than 4:1, and where irrigation from water cart may be possible.  Industry standard application rate of 2500kg/ha.  Product will last short term (less than 3 months) and vegetation is required to grow ASAP for stability.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - bonded fibre matrix grade for steep areas to stabilise up to 12 months"},"Y",null,{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,4,FALSE)","v":1.8},null,0,"",{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on steep areas where stabilisation is required for up to 12 months. Application rate of ~3500kg/ha.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (pasture)"},"Y",null,{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,4,FALSE)","v":420},null,0,"",{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 250 kg / ha. These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.11,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (trees)"},"Y",null,{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,4,FALSE)","v":140},null,0,"",{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,5,FALSE)","v":"These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.1199999999999992,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,2,FALSE)","v":"Spoil amelioration (adding lime / gypsum etc.)"},"Y",null,{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,0,"",{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 2.5 t / ha as an average application rate."},null,null,0,9.1300000000000008,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,2,FALSE)","v":"growth media amelioration with biosolids"},"Y",null,{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,4,FALSE)","v":1015},null,0,"",{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,5,FALSE)","v":"Recent experience with agronomy projects."},null,null,0,9.14,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct no-climb stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,4,FALSE)","v":22},null,0,"",{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for no-climb stock fencing."},null,null,0,9.16,null,{"$f":"E100","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct standard stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,4,FALSE)","v":13},null,0,"",{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for standard stock fencing."},null,null,0,9.17,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,2,FALSE)","v":"Purchase and erect warning signs"},"Y",null,{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,4,FALSE)","v":250},null,0,"",{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,5,FALSE)","v":"Compliance with AS 1319-1994 - Safety signs for the occupational environment - installed every 25 m."},null,null,0,9.18,null,"Y"]
[null,null,{"$f":"C86&\" Subtotal\"","v":"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J86:J102)","v":0}]
[null,null,"Water Management",{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,2,FALSE)","v":"Exploration sump decommissioning"},"Y",null,{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,4,FALSE)","v":57},null,{"$f":"IF($E104=\"Y\",IF(I104=0,F104*H104,F104*I104),\"\")","v":0},{"$f":"IF(I104<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,5,FALSE)","v":"Use of a tractor or bob cat with labour. This could be completed in a few hours. Assumes 3 m x 3 m x 1 m sump.  Assumes backfill material available within 2 km round trip."},null,null,{"$f":"IF(I104=\"\",0,1)","v":0},10.06,null,{"$f":"E104","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,2,FALSE)","v":"Water / mud disposal from sump"},"Y",null,{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,3,FALSE)","v":"L"},{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,4,FALSE)","v":0.3},null,{"$f":"IF($E105=\"Y\",IF(I105=0,F105*H105,F105*I105),\"\")","v":0},{"$f":"IF(I105<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,5,FALSE)","v":"Disposal of non-contaminated sediments removed from sump."},null,null,{"$f":"IF(I105=\"\",0,1)","v":0},10.07,null,{"$f":"E105","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P106,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clean water dams to be retained after decommissioning – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P106,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P106,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E106=\"Y\",IF(I106=0,F106*H106,F106*I106),\"\")","v":0},{"$f":"IF(I106<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P106,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) @ ~$200 per hour and pasture grass."},null,null,{"$f":"IF(I106=\"\",0,1)","v":0},"10.03a",null,{"$f":"E106","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P107,'Cost Schedule'!$B:$F,2,FALSE)","v":"Large clean water dams (i.e. ≥ 2 ha) to be retained after mine closure – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P107,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P107,'Cost Schedule'!$B:$F,4,FALSE)","v":10500},null,{"$f":"IF($E107=\"Y\",IF(I107=0,F107*H107,F107*I107),\"\")","v":0},{"$f":"IF(I107<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P107,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) + pasture grass."},null,null,{"$f":"IF(I107=\"\",0,1)","v":0},"10.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove sediments from the floor of the dam to enable it to be converted into clean water structure (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E108=\"Y\",IF(I108=\"\",IF($H108=\"Select from List\",\"\",IF(I108=0,F108*H108,\"\")),F108*I108),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of contaminated sediment requiring removal using an excavator, truck and dozer to clean out the dam."},null,null,{"$f":"IF(I108=\"\",0,1)","v":0},{"$f":"IF(Q108=1,\"10.04-\",IF(Q108=2,\"10.04a\",IF(Q108=3,\"10.04b\",IF(Q108=4,\"10.04c\",IF(Q108=5,\"10.04d\",\"10.04-\")))))","v":"10.04-"},{"$f":"VLOOKUP(K108,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I108<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,{"$f":"C104&\" Subtotal\"","v":"Water Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J104:J109)","v":0}]
[null,null,"Maintenance of Rehabilitated Areas",{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,2,FALSE)","v":"Maintenance of areas that have been shaped and seeded and revegetation has been 'successful'"},"Y",null,{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,4,FALSE)","v":925},null,{"$f":"IF($E111=\"Y\",IF(I111=0,F111*H111,F111*I111),\"\")","v":0},{"$f":"IF(I111<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rehabilitation maintenance might include re-seeding, watering, fertilising, minor re-shaping, erosion control, inspections/audits - does not include major repair works."},null,null,{"$f":"IF(I111=\"\",0,1)","v":0},12.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - minor"},"Y",null,{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,4,FALSE)","v":1200},null,{"$f":"IF($E112=\"Y\",IF(I112=0,F112*H112,F112*I112),\"\")","v":0},{"$f":"IF(I112<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring minor repair - rills, minor growth media replacement."},null,null,{"$f":"IF(I112=\"\",0,1)","v":0},12.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - moderate"},"Y",null,{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,4,FALSE)","v":1700},null,{"$f":"IF($E113=\"Y\",IF(I113=0,F113*H113,F113*I113),\"\")","v":0},{"$f":"IF(I113<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring moderate repair - rills, significant growth media replacement."},null,null,{"$f":"IF(I113=\"\",0,1)","v":0},12.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - major"},"Y",null,{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E114=\"Y\",IF(I114=0,F114*H114,F114*I114),\"\")","v":0},{"$f":"IF(I114<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring major repair - rills, gullies, growth media replacement, some level of additional surface water management."},null,null,{"$f":"IF(I114=\"\",0,1)","v":0},12.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - total failure of landform"},"Y",null,{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,4,FALSE)","v":40000},null,{"$f":"IF($E115=\"Y\",IF(I115=0,F115*H115,F115*I115),\"\")","v":0},{"$f":"IF(I115<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas that require extensive rehabilitation repair - re-design and re-construction of landform."},null,null,{"$f":"IF(I115=\"\",0,1)","v":0},12.09,null,"Y"]
[null,null,{"$f":"C111&\" Subtotal\"","v":"Maintenance of Rehabilitated Areas Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J111:J115)","v":0}]
[null,null,"Maintenance of Other Land",{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,2,FALSE)","v":"Pest management on buffer lands, non-disturbed, and rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,4,FALSE)","v":150},null,{"$f":"IF($E117=\"Y\",IF(I117=0,F117*H117,F117*I117),\"\")","v":0},{"$f":"IF(I117<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,5,FALSE)","v":"Feral animal baiting programs if required  and waste materials required to be removed."},null,null,{"$f":"IF(I117=\"\",0,1)","v":0},12.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,2,FALSE)","v":"Land management of undisturbed areas (rehabilitation, weeds, ferals, erosion and sediment control works)"},"Y",null,{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,4,FALSE)","v":400},null,{"$f":"IF($E118=\"Y\",IF(I118=0,F118*H118,F118*I118),\"\")","v":0},{"$f":"IF(I118<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undisturbed areas within the lease boundary that require land management activities."},null,null,{"$f":"IF(I118=\"\",0,1)","v":0},12.03,null,"Y"]
[null,null,{"$f":"C117&\" Subtotal\"","v":"Maintenance of Other Land Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J117:J118)","v":0}]
[null,null,"Heritage Items",{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,2,FALSE)","v":"The restoration and care and maintenance of items that have heritage significance"},"Y",null,{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E120=\"Y\",IF(I120=0,F120*0,F120*I120),\"\")","v":0},{"$f":"IF(I120<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,5,FALSE)","v":"Item for the redistribution of Aboriginal artefacts, preservation of European heritage items or a combination of activities."},null,null,{"$f":"IF(I120=\"\",0,1)","v":0},13.01,null,"Y"]
[null,null,{"$f":"C120&\" Subtotal\"","v":"Heritage Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J120:J120)","v":0}]
[null,null,"Sundry Items",{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,2,FALSE)","v":"Site security during closure"},"Y",null,{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,3,FALSE)","v":"yr."},{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,4,FALSE)","v":75000},null,{"$f":"IF($E122=\"Y\",IF(I122=0,F122*H122,F122*I122),\"\")","v":0},{"$f":"IF(I122<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for site security measures required during closure.  This includes nightly patrols and first response in the event of an out of hours incident."},null,null,{"$f":"IF(I122=\"\",0,1)","v":0},14.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional fees for accessing State, Crown or other public lands for rehabilitation/remediation activities"},"Y",null,{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E123=\"Y\",IF(I123=0,F123*0,F123*I123),\"\")","v":0},{"$f":"IF(I123<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum."},null,null,{"$f":"IF(I123=\"\",0,1)","v":0},14.05,null,"Y"]
[null,null,{"$f":"C122&\" Subtotal\"","v":"Sundry Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J122:J123)","v":0}]
[null,null,"Third Party Project Management",{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation for exploration programs"},"Y",null,{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,4,FALSE)","v":7000},null,{"$f":"IF($E125=\"Y\",IF(I125=0,F125*H125,F125*I125),\"\")","v":0},{"$f":"IF(I125<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes an exploration program of 10 or fewer holes and local contractors within 250 km are available to undertake rehabilitation of disturbance generated by dedicated exploration companies. Apply once per exploration pad."},null,null,{"$f":"IF(I125=\"\",0,1)","v":0},15,null,{"$f":"E125","v":"Y"}]
[null,null,{"$f":"C125&\" Subtotal\"","v":"Third Party Project Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J125)","v":0}]
[null,null,"Additional Items","Other 1 <insert>","N",null,null,"This is ",null,{"$f":"IF($E127=\"Y\",IF(I127=0,F127*H127,F127*I127),\"\")","v":""},{"$f":"IF(I127<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I127=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 2 <insert>","N",null,null,"deliberately ",null,{"$f":"IF($E128=\"Y\",IF(I128=0,F128*H128,F128*I128),\"\")","v":""},{"$f":"IF(I128<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I128=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 3 <insert>","N",null,null,"left blank ",null,{"$f":"IF($E129=\"Y\",IF(I129=0,F129*H129,F129*I129),\"\")","v":""},{"$f":"IF(I129<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I129=\"\",0,1)","v":0},null,null,"N"]
[null,null,{"$f":"C127&\" Subtotal\"","v":"Additional Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J127:J129)","v":0}]
[null,null,"TXRESULT","Total Cost for all Rehabilitation Activities",null,null,null,null,null,{"$f":"SUM(J130,J126,J124,J121,J119,J116,J110,J103,J85,J78,J69,J62,J45)","v":0}]

{"sheet":"Exploration (2)","index":11,"n_rows":131,"n_cols":33,"rows_kept":131,"cut":false,"hidden":true,"merged":[[126,2,128,2],[129,2,129,8],[130,3,130,8],[130,9,130,11],[8,2,8,8],[8,9,8,10],[9,2,9,8],[9,9,9,10],[10,2,10,8],[120,2,120,8],[121,2,122,2],[123,2,123,8],[125,2,125,8],[110,2,114,2],[115,2,115,8],[116,2,117,2],[118,2,118,8],[107,11,108,11],[109,2,109,8],[102,2,102,8],[103,2,108,2],[107,3,108,3],[107,4,108,4],[50,6,51,6],[85,17,86,17],[107,5,108,5],[107,6,108,6],[107,7,108,7],[107,8,108,8],[85,8,86,8],[85,9,86,9],[85,11,86,11],[85,14,86,14],[85,15,86,15],[102,14,102,17],[107,9,108,9],[80,15,81,15],[80,16,81,16],[84,2,84,8],[80,3,81,3],[80,4,81,4],[80,5,81,5],[80,6,81,6],[80,7,81,7],[80,8,81,8],[84,14,84,17],[80,17,81,17],[50,7,51,7],[50,8,51,8],[57,16,58,16],[57,17,58,17],[57,4,58,4],[75,11,76,11],[75,14,76,14],[75,15,76,15],[75,16,76,16],[68,2,68,8],[69,2,76,2],[75,3,76,3],[75,4,76,4],[75,5,76,5],[75,6,76,6],[75,7,76,7],[75,8,76,8],[75,9,76,9],[68,14,68,17],[75,17,76,17],[57,3,58,3],[62,2,65,2],[59,17,60,17],[59,4,60,4],[129,14,129,17],[107,17,108,17],[107,14,108,14],[107,15,108,15],[107,16,108,16],[3,2,3,11],[4,4,4,10],[10,9,10,10],[11,2,11,8],[11,9,11,10],[50,9,51,9],[50,11,51,11],[50,14,51,14],[50,15,51,15],[12,2,12,8],[12,9,12,11],[44,14,44,17],[50,17,51,17],[50,16,51,16],[44,2,44,8],[45,2,59,2],[50,3,51,3],[50,4,51,4],[50,5,51,5],[59,3,60,3],[61,2,61,8],[109,14,109,17],[115,14,115,17],[118,14,118,17],[120,14,120,17],[123,14,123,17],[125,14,125,17],[77,2,77,8],[77,14,77,17],[59,16,60,16],[59,15,60,15],[59,14,60,14],[85,16,86,16],[85,2,86,2],[85,3,86,3],[85,4,86,4],[85,5,86,5],[85,6,86,6],[85,7,86,7],[80,9,81,9],[80,11,81,11],[80,14,81,14],[61,14,61,17],[57,15,58,15],[57,14,58,14],[57,11,58,11],[57,9,58,9],[57,8,58,8],[57,7,58,7],[57,6,58,6],[57,5,58,5],[59,11,60,11],[59,9,60,9],[59,8,60,8],[59,7,60,7],[59,6,60,6],[59,5,60,5]]}
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[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,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,"Exploration"]
[null,null,"Domain 1b: All Rehabilitation Activities",null,{"$f":"D131","v":"Total Cost for all Rehabilitation Activities"},null,null,null,null,null,null,{"$f":"J131","v":0}]
[]
[]
[null,null,"Additional Assumptions: Record any relevant assumptions to this domain below:"]
[null,null,null,null,null,null,null,null,null,"Key Rehabilitation Area Data for Domain",null,"Enter data below manually"]
[null,null,null,null,null,null,null,null,null,"Total Landform Establishment:"]
[null,null,null,null,null,null,null,null,null,"Total Growth Media Development:"]
[null,null,null,null,null,null,null,null,null,"Total Ecosystem Establishment:"]
[]
[]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,"Chg","Link","List","Print"]
[null,null,"Termination of Services and Demolition Works",{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,2,FALSE)","v":"Disconnect and terminate services at remote areas  (i.e. pump stations, remote workshops, sewage treatment plant etc.)"},"Y",null,{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,4,FALSE)","v":5850},null,{"$f":"IF($E16=\"Y\",IF(I16=0,F16*H16,F16*I16),\"\")","v":0},{"$f":"IF(I16<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,5,FALSE)","v":"Used for infrastructure remote from primary connection.\nCan also be used for small mines / quarries that do not have dedicated supplies from supply authorities such as steel lattice power lines."},null,null,{"$f":"IF(I16=\"\",0,1)","v":0},1.02,null,{"$f":"E16","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of low/medium voltage powerlines including disconnection, rolling up the wires and removing the poles - does not include the removal of substations"},"Y",null,{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,3,FALSE)","v":"km"},{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,4,FALSE)","v":15000},null,0,"",{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,5,FALSE)","v":"Applies to power lines on stobie, concrete or similar poles."},null,null,0,1.03,null,{"$f":"E17","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and/or remove substations (assumes they are in a closed building). Dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,4,FALSE)","v":100},null,0,"",{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,5,FALSE)","v":"Simple structure to demolish mechanically (no labour required), assumes single story building with no asbestos and segregation of contents for scrap as applicable."},null,null,0,1.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove switchyard. Dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,4,FALSE)","v":75},null,0,"",{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes demolition and removal of all switchgear and transformers etc. and segregation of contents for scrap as applicable."},null,null,0,1.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove demountable structures on concrete stumps. Assumes not being re-used"},"Y",null,{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,4,FALSE)","v":40},null,0,"",{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,5,FALSE)","v":"Crib huts, temporary offices and other 'non permanent' structures. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove small buildings/tanks (admin buildings, single story accommodation etc) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,4,FALSE)","v":61},null,0,"",{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,5,FALSE)","v":"Simple structure to demolish, assumes no greater than 2 stories high. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.0900000000000001,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove light industrial buildings and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2/floor"},{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,4,FALSE)","v":90},null,0,"",{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,5,FALSE)","v":"Needs to be calculated per floor/level (Assume 1 floor/level = 3-4 m) - does not include transport to regional disposal facility or equivalent.  Assumes asbestos free and mechanically demolished."},null,null,0,1.1000000000000001,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove medium underground pipe and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,4,FALSE)","v":60},null,0,"",{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,5,FALSE)","v":"For example: 500 mm pipes - 1 m deep, does not include transport to regional disposal facility or equivalent."},null,null,0,1.35,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove large underground pipe and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,4,FALSE)","v":165},null,0,"",{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,5,FALSE)","v":"For example: 1 m pipes - 2 m deep."},null,null,0,1.36,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove above ground pipe (supported) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,4,FALSE)","v":12},null,0,"",{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,5,FALSE)","v":"~300 mm pipes and assumes pipes are in close proximity to infrastructure areas. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.37,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove surface pipelines (unsupported) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,0,"",{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,5,FALSE)","v":"~300 mm pipes and assumes pipes are used for water transfer between pits (or similar) and remotely located. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.38,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove pump and pontoon from small lake or dam including pipes and electrical supply or diesel tank/s"},"Y",null,{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,4,FALSE)","v":20000},null,0,"",{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes equipment for retrieval - boats, etc. and labour. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.39,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove bitumen (airstrip) and dispose on-site/locally"},"Y",null,{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,4,FALSE)","v":20},null,0,"",{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,5,FALSE)","v":"Scalp bitumen and stabilised material.  Generally haulage rates will be $0.60 - $1.20 / km, depending on truck fleet, loaders etc. For off-site disposal use alternate rate option and add $0.90 / km for transport. "},null,null,{"$f":"IF(I28=\"\",0,1)","v":0},1.41,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove concrete pads & footings (>300 mm thickness) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,4,FALSE)","v":75},null,0,"",{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,5,FALSE)","v":"Breaking up slab and disposal or for conversion to aggregate. Generally haulage rates will be $0.60 - $1.20 / km, depending on truck fleet, loaders etc. For off-site disposal use alternate rate option and add $0.90 / km for transport. "},null,null,0,1.43,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,2,FALSE)","v":"Crush concrete to make road aggregate - 50 mm"},"Y",null,{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,4,FALSE)","v":13},null,0,"",{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,5,FALSE)","v":"Does not include haulage of materials - assumes crushing plant is readily available."},null,null,0,1.45,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,2,FALSE)","v":"Crush concrete to make road aggregate - 30 mm"},"Y",null,{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,0,"",{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,5,FALSE)","v":"Does not include haulage of materials - assumes crushing plant is readily available."},null,null,0,1.46,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove fence (cyclone/wire fence) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,4,FALSE)","v":20},null,0,"",{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,5,FALSE)","v":"Roll up fence and remove posts."},null,null,0,1.47,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of small plastic tanks"},"Y",null,{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,{"$f":"IF($E33=\"Y\",IF(I33=0,F33*H33,F33*I33),\"\")","v":0},{"$f":"IF(I33<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,5,FALSE)","v":"Remove small poly tanks used for water storage, etc."},null,null,{"$f":"IF(I33=\"\",0,1)","v":0},1.48,null,{"$f":"E33","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove galvanised/corrugated light weight tanks"},"Y",null,{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,4,FALSE)","v":500},null,0,"",{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,5,FALSE)","v":"Demolish and remove small lightweight metal tanks.  No costs included for managing liquids, etc."},null,null,0,1.49,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove communication towers"},"Y",null,{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,4,FALSE)","v":5000},null,0,"",{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost includes demolition and removal of tower only; separate costs required for disconnection of services, demolition of footings, etc."},null,null,0,1.5,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of UG services (power within main gate areas, etc.)"},"Y",null,{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,4,FALSE)","v":50000},null,0,"",{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume service disconnection at the mine boundary is at surface level. This cost covers all fees and charges"},null,null,0,1.51,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (general waste) - haulage >10 km but <15 km"},"Y",null,{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,4,FALSE)","v":7},null,0,"",{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.52,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (general waste) - haulage >15 km but <25 km"},"Y",null,{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,4,FALSE)","v":9},null,0,"",{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.53,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (general waste) - haulage >25 km but <50 km"},"Y",null,{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,4,FALSE)","v":12.5},null,0,"",{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.54,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (industrial demolition / concrete / scrap metal) - haulage >10 km but <15 km"},"Y",null,{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,4,FALSE)","v":32},null,0,"",{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.55,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (industrial demolition / concrete / scrap metal) - haulage >15 km but <25 km"},"Y",null,{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,4,FALSE)","v":36},null,0,"",{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.56,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (industrial demolition / concrete / scrap metal) - haulage >25 km but <50 km"},"Y",null,{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E42=\"Y\",IF(I42=0,F42*0,F42*I42),\"\")","v":0},"",{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.57,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill - fees (general waste)"},"Y",null,{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,4,FALSE)","v":193},null,0,"",{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,5,FALSE)","v":"Fee for waste disposal of general waste to local Council landfill; transport rates separate. Please note that this is not applicable to operations with approval for building and demolition waste disposal on site."},null,null,0,1.58,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill - fees (industrial demolition / concrete / scrap metal)"},"Y",null,{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,4,FALSE)","v":174},null,0,"",{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,5,FALSE)","v":"Fee for waste disposal of industrial demolition / concrete / scrap metal waste to local Council landfill; transport rates separate.  Rate does not assume material is recyclable. Please note that this is not applicable to operations with approval for building and demolition waste disposal on site."},null,null,0,1.59,null,"Y"]
[null,null,{"$f":"C16&\" Subtotal\"","v":"Termination of Services and Demolition Works Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J16:J44)","v":0}]
[null,null,"Contaminated Materials",{"$f":"VLOOKUP($P46,'[2]Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake a preliminary site investigation (Phase 1). This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple studies may be required."},"Y",null,{"$f":"VLOOKUP($P46,'[2]Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P46,'[2]Cost Schedule'!$B:$F,4,FALSE)","v":15000},null,{"$f":"IF($E46=\"Y\",IF(I46=0,F46*H46,F46*I46),\"\")","v":0},{"$f":"IF(I46<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P46,'[2]Cost Schedule'!$B:$F,5,FALSE)","v":"The preliminary investigation would include at minimum a desktop assessment of the area and site history, incidents, etc. as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 1 assessment (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nA cluster may include:\n- Mine infrastructure (i.e., fuel / chemical store, workshop, vehicle wash-down, sewage treatment etc.)\n- Processing plants (i.e., ore and product storage, mine waste storage and disposal, rail load-out etc.)\n- Remote pit-top facilities (i.e., vehicle re-fuel, sewage treatment, secondary workshop, chemical storage etc.)"},null,null,{"$f":"IF(I46=\"\",0,1)","v":0},"3.01a",null,{"$f":"E46","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of contaminated water from tanks, bunded areas and sumps"},"Y",null,{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,3,FALSE)","v":"L"},{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,4,FALSE)","v":0.35},null,{"$f":"IF($E47=\"Y\",IF(I47=0,F47*H47,F47*I47),\"\")","v":0},{"$f":"IF(I47<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost for recent sump clean-up from resource activity - requires specialists to treat."},null,null,{"$f":"IF(I47=\"\",0,1)","v":0},3.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and dispose of Hazardous classified contaminated material off site to a licensed landfill.  Assumes cartage to a licensed landfill."},"Y",null,{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,4,FALSE)","v":800},null,{"$f":"IF($E48=\"Y\",IF(I48=0,F48*H48,F48*I48),\"\")","v":0},{"$f":"IF(I48<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,{"$f":"IF(I48=\"\",0,1)","v":0},"3.04a",null,{"$f":"E48","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and disposal of Restricted classified contaminated material off site to a licensed landfill.  Add $50/m3 for cartage from regional areas"},"Y",null,{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,3,FALSE)","v":"m4"},{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,4,FALSE)","v":660},null,{"$f":"IF($E49=\"Y\",IF(I49=0,F49*H49,F49*I49),\"\")","v":0},{"$f":"IF(I49<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,{"$f":"IF(I49=\"\",0,1)","v":0},"3.04b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and disposal of Low Level contaminated material off site to a licensed landfill.  Add $50/m3 for cartage to regional landfill"},"Y",null,{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,4,FALSE)","v":220},null,0,{"$f":"IF(I50<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,0,3.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,2,FALSE)","v":"Onsite remediation of hydrocarbon contaminated soils manual land farming (Select Volume from List)"},"Y",null,{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E51=\"Y\",IF(I51=\"\",IF($H51=\"Select from List\",\"\",IF(I51=0,F51*H51,\"\")),F51*I51),\"\")","v":""},"Select Volume Here",{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,5,FALSE)","v":"Spreading of contaminated soils on a prepared surface and stimulation of aerobic microbial activity within the soils through aeration and/or the addition of minerals, nutrients and moisture to promote the aerobic degradation of organic chemicals - time frame of up to 24 months."},null,null,{"$f":"IF(I53=\"\",0,1)","v":0},{"$f":"IF(Q51=1,\"3.06-\",IF(Q51=2,\"3.06a\",IF(Q51=3,\"3.06b\",IF(Q51=4,\"3.06c\",IF(Q51=5,\"3.06d\",\"3.06\")))))","v":"3.06-"},{"$f":"VLOOKUP(K51,Select_Volume_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,{"$f":"VLOOKUP($P52,'Cost Schedule'!$B:$F,4,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(I51<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,null,{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation of cement stabilisation plant and equipment for hydrocarbon (i.e., PAH, long chain hydrocarbons, etc.) contaminated soil treatment"},"Y",null,{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,4,FALSE)","v":150000},null,0,{"$f":"IF(I53<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,5,FALSE)","v":"Required if treatment of hydrocarbon contamination is required to be fast tracked."},null,null,0,3.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,2,FALSE)","v":"On-site remediation of hydrocarbon contaminated soils - using a mobile treatment unit"},"Y",null,{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,4,FALSE)","v":165},null,0,{"$f":"IF(I54<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,5,FALSE)","v":"Additional cost as the treatment process is fast tracked."},null,null,0,3.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and dispose of asbestos (<750 m2)"},"Y",null,{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,4,FALSE)","v":50},null,0,{"$f":"IF(I55<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,5,FALSE)","v":"Where an assessment/estimation has been made to confirm the volume of asbestos to be removed."},null,null,0,3.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,2,FALSE)","v":"Treatment of known Acid Sulfate Soils"},"Y",null,{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,4,FALSE)","v":2580},null,0,{"$f":"IF(I56<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ASS is treatable via neutralisation and does not require capping and isolation. Assumes 1% by weight lime addition and treatment to 100 mm depth only."},null,null,0,3.12,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of plastic liner (i.e. dam, leach pad, sump etc.)"},"Y",null,{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,4,FALSE)","v":1},null,{"$f":"IF($E57=\"Y\",IF(I57=0,F57*H57,F57*I57),\"\")","v":0},{"$f":"IF(I57<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for cutting using ripping tynes and on-site disposal of the liner."},null,null,{"$f":"IF(I57=\"\",0,1)","v":0},3.13,null,{"$f":"E57","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage brine/salt for disposal (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E58=\"Y\",IF(I58=0,IF($H58=\"Select from List\",\"\",IF(I58=0,F58*H58,\"\")),F58*I58),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,5,FALSE)","v":"Costs for haulage to location for authorised disposal."},null,null,0,{"$f":"IF(Q58=1,\"3.14-\",IF(Q58=2,\"3.14a\",IF(Q58=3,\"3.14b\",IF(Q58=4,\"3.14c\",IF(Q58=5,\"3.14d\",\"3.14\")))))","v":"3.14-"},{"$f":"VLOOKUP(K58,Select_Haul_distance_Here_index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I58<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,null,{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage water (clean or contaminated) (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E60=\"Y\",IF(I60=0,IF($H60=\"Select from List\",\"\",IF(I60=0,F60*H60,\"\")),F60*I60),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes transport in a 20,000 L tanker. Add disposal costs to additional items where warranted."},null,null,{"$f":"IF(I60=\"\",0,1)","v":0},{"$f":"IF(Q60=1,\"3.15-\",IF(Q60=2,\"3.15a\",IF(Q60=3,\"3.15b\",IF(Q60=4,\"3.15c\",IF(Q60=5,\"3.15d\",\"3.15\")))))","v":"3.15-"},{"$f":"VLOOKUP(K60,Select_Haul_distance_Here_index,2,FALSE)","v":1},{"$f":"E60","v":"Y"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I60<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,{"$f":"C46&\" Subtotal\"","v":"Contaminated Materials Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J46:J60)","v":0}]
[null,null,"Boreholes",{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 1 - Coal bore hole\nExploration boreholes – rehabilitate coal boreholes and drill pads as required"},"Y",null,{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,3,FALSE)","v":"depth (m)"},{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,4,FALSE)","v":44.55},null,{"$f":"IF($E63=\"Y\",IF(I63=0,F63*H63,F63*I63),\"\")","v":0},{"$f":"IF(I63<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost to grout and cap an open exploration borehole.  Assume a 20 m x 20 m drill pad requires rehabilitation - push cover of nearby growth media, rip and seed."},null,null,{"$f":"IF(I63=\"\",0,1)","v":0},"4.06a",null,{"$f":"E63","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 2 - Mineral drill hole requiring grouting\nExploration boreholes – grout and cap open bore holes"},"Y",null,{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,4,FALSE)","v":5700},null,{"$f":"IF($E64=\"Y\",IF(I64=0,F64*H64,F64*I64),\"\")","v":0},{"$f":"IF(I64<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes grouting and capping 100 - 200 m exploration boreholes to meet the requirements of Departmental Guidelines."},null,null,{"$f":"IF(I64=\"\",0,1)","v":0},4.07,null,{"$f":"E64","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 3 - Mineral RAB and aircore drill holes\nExploration boreholes – backfill open  Rotary Airblast (RAB) or aircore drill holes with cuttings"},"Y",null,{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,4,FALSE)","v":42.5},null,{"$f":"IF($E65=\"Y\",IF(I65=0,F65*H65,F65*I65),\"\")","v":0},{"$f":"IF(I65<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include cutting of casing, installation of a casing cap, and/or manually backfilling the hole with drill cuttings.  Does not include reshaping / ripping the drill pad, amelioration / seeding etc. "},null,null,{"$f":"IF(I65=\"\",0,1)","v":0},"4.06b",null,{"$f":"E65","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 4 - Mineral diamond drill hole\nRehabilitation of diamond drill holes and pad including sealing drill holes for mineral exploration"},"Y",null,{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,4,FALSE)","v":2070},null,0,"",{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,5,FALSE)","v":"Bog out cuttings, remove fencing, remove rubbish, push sumps in, rehabilitate pads and tracks, cut and plug collars.  Includes labour and equipment, disposal of rubbish locally on site"},null,null,0,4.13,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 5 - Mineral reverse circulation drill holes\nRehabilitation of reverse circulation drill holes and pad including sealing drill holes for mineral exploration"},"Y",null,{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,4,FALSE)","v":1340},null,0,"",{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,5,FALSE)","v":"Sealing required, but not complete filling with concrete/grout"},null,null,0,4.1399999999999997,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 6 - Rehabilitation of drill hole collars\nRehabilitation of drill hole collars (mineral exploration)"},"Y",null,{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,4,FALSE)","v":415},null,{"$f":"IF($E68=\"Y\",IF(I68=0,F68*H68,F68*I68),\"\")","v":0},{"$f":"IF(I68<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cut collar, remove, cap, backfill capped collar and cover with nearby organic or growth material"},null,null,{"$f":"IF(I68=\"\",0,1)","v":0},4.1500000000000004,null,"Y"]
[null,null,{"$f":"C63&\" Subtotal\"","v":"Boreholes Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J66:J68)","v":0}]
[null,null,"Roads and Tracks",{"$f":"VLOOKUP($P70,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – minor works including deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P70,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P70,'Cost Schedule'!$B:$F,4,FALSE)","v":1040},null,0,{"$f":"IF(I70<>\"\",\"insert additional information here\",\"\")","v":""},"D7 Rip at ~$205 / hr, 12 hr day, ~2.5 ha / day",null,null,0,5.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P71,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / access  tracks / vehicle park-up areas with windrows and/or small earthen bunds – minor earthworks and deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P71,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P71,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,0,"","D7 Rip at ~$205 / hr, 12 hr day, ~1.6 ha / day",null,null,0,5.0199999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P72,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P72,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P72,'Cost Schedule'!$B:$F,4,FALSE)","v":3700},null,0,"","D7 Dozer @ $205 per hour and Grader @ $212 per hour (50% utilisation) - pasture grass seed.",null,null,0,5.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P73,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P73,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P73,'Cost Schedule'!$B:$F,4,FALSE)","v":4485},null,0,"","D7 Dozer @ $205 per hour and Grader @ $212 per hour (50% utilisation) - tree/shrub seed.",null,null,0,5.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P74,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P74,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P74,'Cost Schedule'!$B:$F,4,FALSE)","v":4870},null,0,"","D7 Dozer @ $205 per hour and Grader @ $212 per hour (50% utilisation) - pasture grass seed.",null,null,0,5.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P75,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P75,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P75,'Cost Schedule'!$B:$F,4,FALSE)","v":7025},null,0,"","D7 Dozer @ $205 per hour and Grader @ $212 per hour (50% utilisation) - tree/shrub seed.",null,null,0,5.0599999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P76,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove stabilised material (blue metal, aggregate etc.) from roadways and disposal on-site/locally (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P76,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P76,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E76=\"Y\",IF(I76=\"\",IF($H76=\"Select from List\",\"\",IF(I76=0,F76*H76,\"\")),F76*I76),\"\")","v":""},"Select Haul Distance Here","This item includes the scraping and removal of the volume of stabilised material from the road, laydown or other surface using an excavator, dozer and grader to enable the establishment of rehabilitation.",null,null,0,{"$f":"IF(Q76=1,\"5.07-\",IF(Q76=2,\"5.07a\",IF(Q76=3,\"5.07b\",IF(Q76=4,\"5.07c\",IF(Q76=5,\"5.07d\",\"5.07\")))))","v":"5.07-"},{"$f":"VLOOKUP(K76,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,{"$f":"VLOOKUP($P77,'Cost Schedule'!$B:$F,3,FALSE)","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(I76<>\"\",\"insert additional information here\",\"\")","v":""},{"$error":"#N/A"}]
[null,null,{"$f":"C70&\" Subtotal\"","v":"Roads and Tracks Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J70:J77)","v":0}]
[null,null,"Earthworks / Structural Works (Landform Establishment)","Minor reshaping and pushing - this may include backfilling costeans, bulk samples, camp areas etc.","Y",null,{"$f":"VLOOKUP($P79,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P79,'Cost Schedule'!$B:$F,4,FALSE)","v":3900},null,{"$f":"IF($E79=\"Y\",IF(I79=0,F79*H79,F79*I79),\"\")","v":0},{"$f":"IF(I79<>\"\",\"insert additional information here\",\"\")","v":""},"D7 Dozer @ $205 per hour and Grader @ $212 per hour (50% utilisation).",null,null,{"$f":"IF(I79=\"\",0,1)","v":0},7.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,2,FALSE)","v":"Structural works, banks, waterways - contour banks, drainage channels and other soil conservation measures"},"Y",null,{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,4,FALSE)","v":1600},null,{"$f":"IF($E80=\"Y\",IF(I80=0,F80*H80,F80*I80),\"\")","v":0},{"$f":"IF(I80<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,5,FALSE)","v":"Combination of dozer and excavator work plus grader for ~4 hours each per ha."},null,null,{"$f":"IF(I80=\"\",0,1)","v":0},7.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P81,'Cost Schedule'!$B:$F,2,FALSE)","v":"Fill dams, voids etc. - Source local material, cart and spread to cap or backfill, cap thickness determined by approval / permit (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P81,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E81=\"Y\",IF(I81=\"\",IF($H81=\"Select from List\",\"\",IF(I81=0,F81*H81,\"\")),F81*I81),\"\")","v":""},"Select Haul Distance Here","This item includes the volume of material requiring backfill using an excavator and scraper to fill the void and enable the establishment of rehabilitation.",null,null,0,{"$f":"IF(Q81=1,\"9.02-\",IF(Q81=2,\"9.02a\",IF(Q81=3,\"9.02b\",IF(Q81=4,\"9.02c\",IF(Q81=5,\"9.02d\",\"7.01-\")))))","v":"9.02-"},{"$f":"VLOOKUP(K81,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I81<>\"\",\"insert additional information here\",\"\")","v":""},{"$error":"#N/A"}]
[null,null,null,{"$f":"VLOOKUP($P83,'Cost Schedule'!$B:$F,2,FALSE)","v":"Trim, rock rake & deep rip (includes levelling / landscaping and rip in 1 direction)"},"Y",null,{"$f":"VLOOKUP($P83,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P83,'Cost Schedule'!$B:$F,4,FALSE)","v":1130},null,{"$f":"IF($E83=\"Y\",IF(I83=0,F83*H83,F83*I83),\"\")","v":0},{"$f":"IF(I83<>\"\",\"insert additional information here\",\"\")","v":""},"Grader @ $212 per hour - ripping in 1 direction only.",null,null,{"$f":"IF(I83=\"\",0,1)","v":0},9.0399999999999991,null,{"$f":"E83","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P84,'Cost Schedule'!$B:$F,2,FALSE)","v":"Deep rip hard stand / lay down areas"},"Y",null,{"$f":"VLOOKUP($P84,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P84,'Cost Schedule'!$B:$F,4,FALSE)","v":960},null,{"$f":"IF($E84=\"Y\",IF(I84=0,F84*H84,F84*I84),\"\")","v":0},{"$f":"IF(I84<>\"\",\"insert additional information here\",\"\")","v":""},"D7 Rip at ~$205 / hr, 12 hr day, ~2.5 ha / day",null,null,{"$f":"IF(I84=\"\",0,1)","v":0},9.0500000000000007,null,{"$f":"E84","v":"Y"}]
[null,null,{"$f":"C79&\" Subtotal\"","v":"Earthworks / Structural Works (Landform Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J79:J84)","v":0}]
[null,null,"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment)",{"$f":"VLOOKUP($P86,'Cost Schedule'!$B:$F,2,FALSE)","v":"Source, cart and spread growth media (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P86,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E86=\"Y\",IF(I86=\"\",IF($H86=\"Select from List\",\"\",IF(I86=0,F86*H86,\"\")),F86*I86),\"\")","v":""},"Select Haul Distance Here","This item includes the volume of material requiring load and haul using an excavator, truck and dozer to  enable the establishment of rehabilitation.",null,null,0,{"$f":"IF(Q86=1,\"9.01-\",IF(Q86=2,\"9.01a\",IF(Q86=3,\"9.01b\",IF(Q86=4,\"9.01c\",IF(Q86=5,\"9.01d\",\"7.01-\")))))","v":"9.01-"},{"$f":"VLOOKUP(K86,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I86<>\"\",\"insert additional information here\",\"\")","v":""},{"$error":"#N/A"}]
[null,null,null,{"$f":"VLOOKUP($P88,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting mature trees (>15 cm)"},"Y",null,{"$f":"VLOOKUP($P88,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P88,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,{"$f":"IF($E88=\"Y\",IF(I88=0,F88*H88,F88*I88),\"\")","v":0},{"$f":"IF(I88<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P88,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,{"$f":"IF(I88=\"\",0,1)","v":0},9.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P89,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting tube stock (<15 cm)"},"Y",null,{"$f":"VLOOKUP($P89,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P89,'Cost Schedule'!$B:$F,4,FALSE)","v":6.6},null,0,"",{"$f":"VLOOKUP($P89,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,0,9.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (pasture grass species)"},"Y",null,{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,4,FALSE)","v":1875},null,0,"",{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (tree or native grass species)"},"Y",null,{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,4,FALSE)","v":4135},null,0,"",{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with native seed"},"Y",null,{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,4,FALSE)","v":1.9},null,0,"",{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Native seed +$1.00"},null,null,0,"9.10a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with pasture seed"},"Y",null,{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,4,FALSE)","v":0.43},null,{"$f":"IF($E93=\"Y\",IF(I93=0,F93*H93,F93*I93),\"\")","v":0},{"$f":"IF(I93<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Pasture seed +$0.10"},null,null,{"$f":"IF(I93=\"\",0,1)","v":0},"9.10b",null,{"$f":"E93","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P94,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - base grade or standard for flat areas that can be irrigated by water cart"},"Y",null,{"$f":"VLOOKUP($P94,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P94,'Cost Schedule'!$B:$F,4,FALSE)","v":0.8},null,0,"",{"$f":"VLOOKUP($P94,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on flat areas with a gradient of less than 4:1, and where irrigation from water cart may be possible.  Industry standard application rate of 2500kg/ha.  Product will last short term (less than 3 months) and vegetation is required to grow ASAP for stability.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - bonded fibre matrix grade for steep areas to stabilise up to 12 months"},"Y",null,{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,4,FALSE)","v":1.8},null,0,"",{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on steep areas where stabilisation is required for up to 12 months. Application rate of ~3500kg/ha.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (pasture)"},"Y",null,{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,4,FALSE)","v":420},null,0,"",{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 250 kg / ha. These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.11,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (trees)"},"Y",null,{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,4,FALSE)","v":140},null,0,"",{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,5,FALSE)","v":"These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.1199999999999992,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,2,FALSE)","v":"Spoil amelioration (adding lime / gypsum etc.)"},"Y",null,{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,0,"",{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 2.5 t / ha as an average application rate."},null,null,0,9.1300000000000008,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,2,FALSE)","v":"growth media amelioration with biosolids"},"Y",null,{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,4,FALSE)","v":1015},null,0,"",{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,5,FALSE)","v":"Recent experience with agronomy projects."},null,null,0,9.14,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct no-climb stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,4,FALSE)","v":22},null,0,"",{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for no-climb stock fencing."},null,null,0,9.16,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct standard stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,4,FALSE)","v":13},null,0,"",{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for standard stock fencing."},null,null,0,9.17,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,2,FALSE)","v":"Purchase and erect warning signs"},"Y",null,{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,4,FALSE)","v":250},null,0,"",{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,5,FALSE)","v":"Compliance with AS 1319-1994 - Safety signs for the occupational environment - installed every 25 m."},null,null,0,9.18,null,{"$f":"E102","v":"Y"}]
[null,null,{"$f":"C86&\" Subtotal\"","v":"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J86:J102)","v":0}]
[null,null,"Water Management",{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,2,FALSE)","v":"Exploration sump decommissioning"},"Y",null,{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,4,FALSE)","v":57},null,{"$f":"IF($E104=\"Y\",IF(I104=0,F104*H104,F104*I104),\"\")","v":0},{"$f":"IF(I104<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,5,FALSE)","v":"Use of a tractor or bob cat with labour. This could be completed in a few hours. Assumes 3 m x 3 m x 1 m sump.  Assumes backfill material available within 2 km round trip."},null,null,{"$f":"IF(I104=\"\",0,1)","v":0},10.06,null,{"$f":"E104","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,2,FALSE)","v":"Water / mud disposal from sump"},"Y",null,{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,3,FALSE)","v":"L"},{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,4,FALSE)","v":0.3},null,{"$f":"IF($E105=\"Y\",IF(I105=0,F105*H105,F105*I105),\"\")","v":0},{"$f":"IF(I105<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,5,FALSE)","v":"Disposal of non-contaminated sediments removed from sump."},null,null,{"$f":"IF(I105=\"\",0,1)","v":0},10.07,null,{"$f":"E105","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P106,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clean water dams to be retained after decommissioning – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P106,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P106,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E106=\"Y\",IF(I106=0,F106*H106,F106*I106),\"\")","v":0},{"$f":"IF(I106<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P106,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) @ ~$200 per hour and pasture grass."},null,null,{"$f":"IF(I106=\"\",0,1)","v":0},"10.03a",null,{"$f":"E106","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P107,'Cost Schedule'!$B:$F,2,FALSE)","v":"Large clean water dams (i.e. ≥ 2 ha) to be retained after mine closure – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P107,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P107,'Cost Schedule'!$B:$F,4,FALSE)","v":10500},null,{"$f":"IF($E107=\"Y\",IF(I107=0,F107*H107,F107*I107),\"\")","v":0},{"$f":"IF(I107<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P107,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) + pasture grass."},null,null,{"$f":"IF(I107=\"\",0,1)","v":0},"10.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove sediments from the floor of the dam to enable it to be converted into clean water structure (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E108=\"Y\",IF(I108=\"\",IF($H108=\"Select from List\",\"\",IF(I108=0,F108*H108,\"\")),F108*I108),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of contaminated sediment requiring removal using an excavator, truck and dozer to clean out the dam."},null,null,{"$f":"IF(I108=\"\",0,1)","v":0},{"$f":"IF(Q108=1,\"10.04-\",IF(Q108=2,\"10.04a\",IF(Q108=3,\"10.04b\",IF(Q108=4,\"10.04c\",IF(Q108=5,\"10.04d\",\"10.04-\")))))","v":"10.04-"},{"$f":"VLOOKUP(K108,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I108<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,{"$f":"C104&\" Subtotal\"","v":"Water Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J104:J109)","v":0}]
[null,null,"Maintenance of Rehabilitated Areas",{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,2,FALSE)","v":"Maintenance of areas that have been shaped and seeded and revegetation has been 'successful'"},"Y",null,{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,4,FALSE)","v":925},null,{"$f":"IF($E111=\"Y\",IF(I111=0,F111*H111,F111*I111),\"\")","v":0},{"$f":"IF(I111<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rehabilitation maintenance might include re-seeding, watering, fertilising, minor re-shaping, erosion control, inspections/audits - does not include major repair works."},null,null,{"$f":"IF(I111=\"\",0,1)","v":0},12.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - minor"},"Y",null,{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,4,FALSE)","v":1200},null,{"$f":"IF($E112=\"Y\",IF(I112=0,F112*H112,F112*I112),\"\")","v":0},{"$f":"IF(I112<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring minor repair - rills, minor growth media replacement."},null,null,{"$f":"IF(I112=\"\",0,1)","v":0},12.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - moderate"},"Y",null,{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,4,FALSE)","v":1700},null,{"$f":"IF($E113=\"Y\",IF(I113=0,F113*H113,F113*I113),\"\")","v":0},{"$f":"IF(I113<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring moderate repair - rills, significant growth media replacement."},null,null,{"$f":"IF(I113=\"\",0,1)","v":0},12.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - major"},"Y",null,{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E114=\"Y\",IF(I114=0,F114*H114,F114*I114),\"\")","v":0},{"$f":"IF(I114<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring major repair - rills, gullies, growth media replacement, some level of additional surface water management."},null,null,{"$f":"IF(I114=\"\",0,1)","v":0},12.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - total failure of landform"},"Y",null,{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,4,FALSE)","v":40000},null,{"$f":"IF($E115=\"Y\",IF(I115=0,F115*H115,F115*I115),\"\")","v":0},{"$f":"IF(I115<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas that require extensive rehabilitation repair - re-design and re-construction of landform."},null,null,{"$f":"IF(I115=\"\",0,1)","v":0},12.09,null,"Y"]
[null,null,{"$f":"C111&\" Subtotal\"","v":"Maintenance of Rehabilitated Areas Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J111:J115)","v":0}]
[null,null,"Maintenance of Other Land",{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,2,FALSE)","v":"Pest management on buffer lands, non-disturbed, and rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,4,FALSE)","v":150},null,{"$f":"IF($E117=\"Y\",IF(I117=0,F117*H117,F117*I117),\"\")","v":0},{"$f":"IF(I117<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,5,FALSE)","v":"Feral animal baiting programs if required  and waste materials required to be removed."},null,null,{"$f":"IF(I117=\"\",0,1)","v":0},12.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,2,FALSE)","v":"Land management of undisturbed areas (rehabilitation, weeds, ferals, erosion and sediment control works)"},"Y",null,{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,4,FALSE)","v":400},null,{"$f":"IF($E118=\"Y\",IF(I118=0,F118*H118,F118*I118),\"\")","v":0},{"$f":"IF(I118<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undisturbed areas within the lease boundary that require land management activities."},null,null,{"$f":"IF(I118=\"\",0,1)","v":0},12.03,null,"Y"]
[null,null,{"$f":"C117&\" Subtotal\"","v":"Maintenance of Other Land Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J117:J118)","v":0}]
[null,null,"Heritage Items",{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,2,FALSE)","v":"The restoration and care and maintenance of items that have heritage significance"},"Y",null,{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E120=\"Y\",IF(I120=0,F120*0,F120*I120),\"\")","v":0},{"$f":"IF(I120<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,5,FALSE)","v":"Item for the redistribution of Aboriginal artefacts, preservation of European heritage items or a combination of activities."},null,null,{"$f":"IF(I120=\"\",0,1)","v":0},13.01,null,"Y"]
[null,null,{"$f":"C120&\" Subtotal\"","v":"Heritage Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J120:J120)","v":0}]
[null,null,"Sundry Items",{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,2,FALSE)","v":"Site security during closure"},"Y",null,{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,3,FALSE)","v":"yr."},{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,4,FALSE)","v":75000},null,{"$f":"IF($E122=\"Y\",IF(I122=0,F122*H122,F122*I122),\"\")","v":0},{"$f":"IF(I122<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for site security measures required during closure.  This includes nightly patrols and first response in the event of an out of hours incident."},null,null,{"$f":"IF(I122=\"\",0,1)","v":0},14.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional fees for accessing State, Crown or other public lands for rehabilitation/remediation activities"},"Y",null,{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E123=\"Y\",IF(I123=0,F123*0,F123*I123),\"\")","v":0},{"$f":"IF(I123<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum."},null,null,{"$f":"IF(I123=\"\",0,1)","v":0},14.05,null,"Y"]
[null,null,{"$f":"C122&\" Subtotal\"","v":"Sundry Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J122:J123)","v":0}]
[null,null,"Third Party Project Management",{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation for exploration programs"},"Y",null,{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,4,FALSE)","v":7000},null,{"$f":"IF($E125=\"Y\",IF(I125=0,F125*H125,F125*I125),\"\")","v":0},{"$f":"IF(I125<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes an exploration program of 10 or fewer holes and local contractors within 250 km are available to undertake rehabilitation of disturbance generated by dedicated exploration companies. Apply once per exploration pad."},null,null,{"$f":"IF(I125=\"\",0,1)","v":0},15,null,{"$f":"E125","v":"Y"}]
[null,null,{"$f":"C125&\" Subtotal\"","v":"Third Party Project Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J125)","v":0}]
[null,null,"Additional Items","Other 1 <insert>","N",null,null,"This is ",null,{"$f":"IF($E127=\"Y\",IF(I127=0,F127*H127,F127*I127),\"\")","v":""},{"$f":"IF(I127<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I127=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 2 <insert>","N",null,null,"deliberately ",null,{"$f":"IF($E128=\"Y\",IF(I128=0,F128*H128,F128*I128),\"\")","v":""},{"$f":"IF(I128<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I128=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 3 <insert>","N",null,null,"left blank ",null,{"$f":"IF($E129=\"Y\",IF(I129=0,F129*H129,F129*I129),\"\")","v":""},{"$f":"IF(I129<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I129=\"\",0,1)","v":0},null,null,"N"]
[null,null,{"$f":"C127&\" Subtotal\"","v":"Additional Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J127:J129)","v":0}]
[null,null,"TXRESULT","Total Cost for all Rehabilitation Activities",null,null,null,null,null,{"$f":"SUM(J130,J126,J124,J121,J119,J116,J110,J103,J85,J78,J69,J62,J45)","v":0}]

{"sheet":"Exploration (3)","index":12,"n_rows":131,"n_cols":33,"rows_kept":131,"cut":false,"hidden":true,"merged":[[126,2,128,2],[129,2,129,8],[130,3,130,8],[130,9,130,11],[8,2,8,8],[8,9,8,10],[9,2,9,8],[9,9,9,10],[10,2,10,8],[120,2,120,8],[121,2,122,2],[123,2,123,8],[125,2,125,8],[110,2,114,2],[115,2,115,8],[116,2,117,2],[118,2,118,8],[107,11,108,11],[109,2,109,8],[102,2,102,8],[103,2,108,2],[107,3,108,3],[107,4,108,4],[107,5,108,5],[107,6,108,6],[107,7,108,7],[107,8,108,8],[85,8,86,8],[85,9,86,9],[85,11,86,11],[85,14,86,14],[107,9,108,9],[85,2,86,2],[85,3,86,3],[85,4,86,4],[85,5,86,5],[85,6,86,6],[85,7,86,7],[80,9,81,9],[80,11,81,11],[80,14,81,14],[84,2,84,8],[80,3,81,3],[80,4,81,4],[80,5,81,5],[80,6,81,6],[80,7,81,7],[80,8,81,8],[50,17,51,17],[75,11,76,11],[75,14,76,14],[75,15,76,15],[75,16,76,16],[77,2,77,8],[68,2,68,8],[69,2,76,2],[75,3,76,3],[75,4,76,4],[75,5,76,5],[75,6,76,6],[75,7,76,7],[75,8,76,8],[75,9,76,9],[68,14,68,17],[77,14,77,17],[75,17,76,17],[62,2,65,2],[57,17,58,17],[57,16,58,16],[57,15,58,15],[57,14,58,14],[57,11,58,11],[3,2,3,11],[4,4,4,10],[10,9,10,10],[11,2,11,8],[11,9,11,10],[50,9,51,9],[50,11,51,11],[50,14,51,14],[50,15,51,15],[12,2,12,8],[12,9,12,11],[44,14,44,17],[50,16,51,16],[44,2,44,8],[45,2,59,2],[50,3,51,3],[50,4,51,4],[50,5,51,5],[50,6,51,6],[50,7,51,7],[50,8,51,8],[59,5,60,5],[59,3,60,3],[59,17,60,17],[61,2,61,8],[61,14,61,17],[59,4,60,4],[57,7,58,7],[115,14,115,17],[107,17,108,17],[118,14,118,17],[120,14,120,17],[123,14,123,17],[57,9,58,9],[57,8,58,8],[57,6,58,6],[57,5,58,5],[57,4,58,4],[57,3,58,3],[59,16,60,16],[59,15,60,15],[59,14,60,14],[59,11,60,11],[59,9,60,9],[59,8,60,8],[59,7,60,7],[59,6,60,6],[85,15,86,15],[125,14,125,17],[129,14,129,17],[80,17,81,17],[84,14,84,17],[85,17,86,17],[102,14,102,17],[107,14,108,14],[107,15,108,15],[107,16,108,16],[85,16,86,16],[80,15,81,15],[80,16,81,16],[109,14,109,17]]}
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[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,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,"Exploration"]
[null,null,"Domain 1c: All Rehabilitation Activities",null,{"$f":"D131","v":"Total Cost for all Rehabilitation Activities"},null,null,null,null,null,null,{"$f":"J131","v":0}]
[]
[]
[null,null,"Additional Assumptions: Record any relevant assumptions to this domain below:"]
[null,null,null,null,null,null,null,null,null,"Key Rehabilitation Area Data for Domain",null,"Enter data below manually"]
[null,null,null,null,null,null,null,null,null,"Total Landform Establishment:"]
[null,null,null,null,null,null,null,null,null,"Total Growth Media Development:"]
[null,null,null,null,null,null,null,null,null,"Total Ecosystem Establishment:"]
[]
[]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,"Chg","Link","List","Print"]
[null,null,"Termination of Services and Demolition Works",{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,2,FALSE)","v":"Disconnect and terminate services at remote areas  (i.e. pump stations, remote workshops, sewage treatment plant etc.)"},"Y",null,{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,4,FALSE)","v":5850},null,{"$f":"IF($E16=\"Y\",IF(I16=0,F16*H16,F16*I16),\"\")","v":0},{"$f":"IF(I16<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,5,FALSE)","v":"Used for infrastructure remote from primary connection.\nCan also be used for small mines / quarries that do not have dedicated supplies from supply authorities such as steel lattice power lines."},null,null,{"$f":"IF(I16=\"\",0,1)","v":0},1.02,null,{"$f":"E16","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of low/medium voltage powerlines including disconnection, rolling up the wires and removing the poles - does not include the removal of substations"},"Y",null,{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,3,FALSE)","v":"km"},{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,4,FALSE)","v":15000},null,0,"",{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,5,FALSE)","v":"Applies to power lines on stobie, concrete or similar poles."},null,null,0,1.03,null,{"$f":"E17","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and/or remove substations (assumes they are in a closed building). Dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,4,FALSE)","v":100},null,0,"",{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,5,FALSE)","v":"Simple structure to demolish mechanically (no labour required), assumes single story building with no asbestos and segregation of contents for scrap as applicable."},null,null,0,1.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove switchyard. Dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,4,FALSE)","v":75},null,0,"",{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes demolition and removal of all switchgear and transformers etc. and segregation of contents for scrap as applicable."},null,null,0,1.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove demountable structures on concrete stumps. Assumes not being re-used"},"Y",null,{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,4,FALSE)","v":40},null,0,"",{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,5,FALSE)","v":"Crib huts, temporary offices and other 'non permanent' structures. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove small buildings/tanks (admin buildings, single story accommodation etc) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,4,FALSE)","v":61},null,0,"",{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,5,FALSE)","v":"Simple structure to demolish, assumes no greater than 2 stories high. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.0900000000000001,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove light industrial buildings and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2/floor"},{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,4,FALSE)","v":90},null,0,"",{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,5,FALSE)","v":"Needs to be calculated per floor/level (Assume 1 floor/level = 3-4 m) - does not include transport to regional disposal facility or equivalent.  Assumes asbestos free and mechanically demolished."},null,null,0,1.1000000000000001,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove medium underground pipe and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,4,FALSE)","v":60},null,0,"",{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,5,FALSE)","v":"For example: 500 mm pipes - 1 m deep, does not include transport to regional disposal facility or equivalent."},null,null,0,1.35,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove large underground pipe and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,4,FALSE)","v":165},null,0,"",{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,5,FALSE)","v":"For example: 1 m pipes - 2 m deep."},null,null,0,1.36,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove above ground pipe (supported) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,4,FALSE)","v":12},null,0,"",{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,5,FALSE)","v":"~300 mm pipes and assumes pipes are in close proximity to infrastructure areas. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.37,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove surface pipelines (unsupported) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,0,"",{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,5,FALSE)","v":"~300 mm pipes and assumes pipes are used for water transfer between pits (or similar) and remotely located. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.38,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove pump and pontoon from small lake or dam including pipes and electrical supply or diesel tank/s"},"Y",null,{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,4,FALSE)","v":20000},null,0,"",{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes equipment for retrieval - boats, etc. and labour. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.39,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove bitumen (airstrip) and dispose on-site/locally"},"Y",null,{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,4,FALSE)","v":20},null,0,"",{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,5,FALSE)","v":"Scalp bitumen and stabilised material.  Generally haulage rates will be $0.60 - $1.20 / km, depending on truck fleet, loaders etc. For off-site disposal use alternate rate option and add $0.90 / km for transport. "},null,null,{"$f":"IF(I28=\"\",0,1)","v":0},1.41,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove concrete pads & footings (>300 mm thickness) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,4,FALSE)","v":75},null,0,"",{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,5,FALSE)","v":"Breaking up slab and disposal or for conversion to aggregate. Generally haulage rates will be $0.60 - $1.20 / km, depending on truck fleet, loaders etc. For off-site disposal use alternate rate option and add $0.90 / km for transport. "},null,null,0,1.43,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,2,FALSE)","v":"Crush concrete to make road aggregate - 50 mm"},"Y",null,{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,4,FALSE)","v":13},null,0,"",{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,5,FALSE)","v":"Does not include haulage of materials - assumes crushing plant is readily available."},null,null,0,1.45,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,2,FALSE)","v":"Crush concrete to make road aggregate - 30 mm"},"Y",null,{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,0,"",{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,5,FALSE)","v":"Does not include haulage of materials - assumes crushing plant is readily available."},null,null,0,1.46,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove fence (cyclone/wire fence) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,4,FALSE)","v":20},null,0,"",{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,5,FALSE)","v":"Roll up fence and remove posts."},null,null,0,1.47,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of small plastic tanks"},"Y",null,{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,{"$f":"IF($E33=\"Y\",IF(I33=0,F33*H33,F33*I33),\"\")","v":0},{"$f":"IF(I33<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,5,FALSE)","v":"Remove small poly tanks used for water storage, etc."},null,null,{"$f":"IF(I33=\"\",0,1)","v":0},1.48,null,{"$f":"E33","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove galvanised/corrugated light weight tanks"},"Y",null,{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,4,FALSE)","v":500},null,0,"",{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,5,FALSE)","v":"Demolish and remove small lightweight metal tanks.  No costs included for managing liquids, etc."},null,null,0,1.49,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove communication towers"},"Y",null,{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,4,FALSE)","v":5000},null,0,"",{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost includes demolition and removal of tower only; separate costs required for disconnection of services, demolition of footings, etc."},null,null,0,1.5,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of UG services (power within main gate areas, etc.)"},"Y",null,{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,4,FALSE)","v":50000},null,0,"",{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume service disconnection at the mine boundary is at surface level. This cost covers all fees and charges"},null,null,0,1.51,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (general waste) - haulage >10 km but <15 km"},"Y",null,{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,4,FALSE)","v":7},null,0,"",{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.52,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (general waste) - haulage >15 km but <25 km"},"Y",null,{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,4,FALSE)","v":9},null,0,"",{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.53,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (general waste) - haulage >25 km but <50 km"},"Y",null,{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,4,FALSE)","v":12.5},null,0,"",{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.54,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (industrial demolition / concrete / scrap metal) - haulage >10 km but <15 km"},"Y",null,{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,4,FALSE)","v":32},null,0,"",{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.55,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (industrial demolition / concrete / scrap metal) - haulage >15 km but <25 km"},"Y",null,{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,4,FALSE)","v":36},null,0,"",{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.56,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (industrial demolition / concrete / scrap metal) - haulage >25 km but <50 km"},"Y",null,{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E42=\"Y\",IF(I42=0,F42*0,F42*I42),\"\")","v":0},"",{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.57,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill - fees (general waste)"},"Y",null,{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,4,FALSE)","v":193},null,0,"",{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,5,FALSE)","v":"Fee for waste disposal of general waste to local Council landfill; transport rates separate. Please note that this is not applicable to operations with approval for building and demolition waste disposal on site."},null,null,0,1.58,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill - fees (industrial demolition / concrete / scrap metal)"},"Y",null,{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,4,FALSE)","v":174},null,0,"",{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,5,FALSE)","v":"Fee for waste disposal of industrial demolition / concrete / scrap metal waste to local Council landfill; transport rates separate.  Rate does not assume material is recyclable. Please note that this is not applicable to operations with approval for building and demolition waste disposal on site."},null,null,0,1.59,null,"Y"]
[null,null,{"$f":"C16&\" Subtotal\"","v":"Termination of Services and Demolition Works Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J16:J44)","v":0}]
[null,null,"Contaminated Materials",{"$f":"VLOOKUP($P46,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake a preliminary site investigation (Phase 1). This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple studies may be required."},"Y",null,{"$f":"VLOOKUP($P46,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P46,'Cost Schedule'!$B:$F,4,FALSE)","v":15000},null,{"$f":"IF($E46=\"Y\",IF(I46=0,F46*H46,F46*I46),\"\")","v":0},{"$f":"IF(I46<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P46,'Cost Schedule'!$B:$F,5,FALSE)","v":"The preliminary investigation would include at minimum a desktop assessment of the area and site history, incidents, etc. as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 1 assessment (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nA cluster may include:\n- Mine infrastructure (i.e., fuel / chemical store, workshop, vehicle wash-down, sewage treatment etc.)\n- Processing plants (i.e., ore and product storage, mine waste storage and disposal, rail load-out etc.)\n- Remote pit-top facilities (i.e., vehicle re-fuel, sewage treatment, secondary workshop, chemical storage etc.)"},null,null,{"$f":"IF(I46=\"\",0,1)","v":0},"3.01a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of contaminated water from tanks, bunded areas and sumps"},"Y",null,{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,3,FALSE)","v":"L"},{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,4,FALSE)","v":0.35},null,{"$f":"IF($E47=\"Y\",IF(I47=0,F47*H47,F47*I47),\"\")","v":0},{"$f":"IF(I47<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost for recent sump clean-up from resource activity - requires specialists to treat."},null,null,{"$f":"IF(I47=\"\",0,1)","v":0},3.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and dispose of Hazardous classified contaminated material off site to a licensed landfill.  Assumes cartage to a licensed landfill."},"Y",null,{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,4,FALSE)","v":800},null,{"$f":"IF($E48=\"Y\",IF(I48=0,F48*H48,F48*I48),\"\")","v":0},{"$f":"IF(I48<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,{"$f":"IF(I48=\"\",0,1)","v":0},"3.04a",null,{"$f":"E48","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and disposal of Restricted classified contaminated material off site to a licensed landfill.  Add $50/m3 for cartage from regional areas"},"Y",null,{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,3,FALSE)","v":"m4"},{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,4,FALSE)","v":660},null,{"$f":"IF($E49=\"Y\",IF(I49=0,F49*H49,F49*I49),\"\")","v":0},{"$f":"IF(I49<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,{"$f":"IF(I49=\"\",0,1)","v":0},"3.04b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and disposal of Low Level contaminated material off site to a licensed landfill.  Add $50/m3 for cartage to regional landfill"},"Y",null,{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,4,FALSE)","v":220},null,0,{"$f":"IF(I50<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,0,3.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,2,FALSE)","v":"Onsite remediation of hydrocarbon contaminated soils manual land farming (Select Volume from List)"},"Y",null,{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E51=\"Y\",IF(I51=\"\",IF($H51=\"Select from List\",\"\",IF(I51=0,F51*H51,\"\")),F51*I51),\"\")","v":""},"Select Volume Here",{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,5,FALSE)","v":"Spreading of contaminated soils on a prepared surface and stimulation of aerobic microbial activity within the soils through aeration and/or the addition of minerals, nutrients and moisture to promote the aerobic degradation of organic chemicals - time frame of up to 24 months."},null,null,{"$f":"IF(I53=\"\",0,1)","v":0},{"$f":"IF(Q51=1,\"3.06-\",IF(Q51=2,\"3.06a\",IF(Q51=3,\"3.06b\",IF(Q51=4,\"3.06c\",IF(Q51=5,\"3.06d\",\"3.06\")))))","v":"3.06-"},{"$f":"VLOOKUP(K51,Select_Volume_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,{"$f":"VLOOKUP($P52,'Cost Schedule'!$B:$F,4,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(I51<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,null,{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation of cement stabilisation plant and equipment for hydrocarbon (i.e., PAH, long chain hydrocarbons, etc.) contaminated soil treatment"},"Y",null,{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,4,FALSE)","v":150000},null,0,{"$f":"IF(I53<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,5,FALSE)","v":"Required if treatment of hydrocarbon contamination is required to be fast tracked."},null,null,0,3.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,2,FALSE)","v":"On-site remediation of hydrocarbon contaminated soils - using a mobile treatment unit"},"Y",null,{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,4,FALSE)","v":165},null,0,{"$f":"IF(I54<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,5,FALSE)","v":"Additional cost as the treatment process is fast tracked."},null,null,0,3.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and dispose of asbestos (<750 m2)"},"Y",null,{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,4,FALSE)","v":50},null,0,{"$f":"IF(I55<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,5,FALSE)","v":"Where an assessment/estimation has been made to confirm the volume of asbestos to be removed."},null,null,0,3.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,2,FALSE)","v":"Treatment of known Acid Sulfate Soils"},"Y",null,{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,4,FALSE)","v":2580},null,0,{"$f":"IF(I56<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ASS is treatable via neutralisation and does not require capping and isolation. Assumes 1% by weight lime addition and treatment to 100 mm depth only."},null,null,0,3.12,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of plastic liner (i.e. dam, leach pad, sump etc.)"},"Y",null,{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,4,FALSE)","v":1},null,{"$f":"IF($E57=\"Y\",IF(I57=0,F57*H57,F57*I57),\"\")","v":0},{"$f":"IF(I57<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for cutting using ripping tynes and on-site disposal of the liner."},null,null,{"$f":"IF(I57=\"\",0,1)","v":0},3.13,null,{"$f":"E57","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage brine/salt for disposal (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E58=\"Y\",IF(I58=0,IF($H58=\"Select from List\",\"\",IF(I58=0,F58*H58,\"\")),F58*I58),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,5,FALSE)","v":"Costs for haulage to location for authorised disposal."},null,null,0,{"$f":"IF(Q58=1,\"3.14-\",IF(Q58=2,\"3.14a\",IF(Q58=3,\"3.14b\",IF(Q58=4,\"3.14c\",IF(Q58=5,\"3.14d\",\"3.14\")))))","v":"3.14-"},{"$f":"VLOOKUP(K58,Select_Haul_distance_Here_index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I58<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,null,{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage water (clean or contaminated) (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E60=\"Y\",IF(I60=0,IF($H60=\"Select from List\",\"\",IF(I60=0,F60*H60,\"\")),F60*I60),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes transport in a 20,000 L tanker. Add disposal costs to additional items where warranted."},null,null,{"$f":"IF(I60=\"\",0,1)","v":0},{"$f":"IF(Q60=1,\"3.15-\",IF(Q60=2,\"3.15a\",IF(Q60=3,\"3.15b\",IF(Q60=4,\"3.15c\",IF(Q60=5,\"3.15d\",\"3.15\")))))","v":"3.15-"},{"$f":"VLOOKUP(K60,Select_Haul_distance_Here_index,2,FALSE)","v":1},{"$f":"E60","v":"Y"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I60<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,{"$f":"C46&\" Subtotal\"","v":"Contaminated Materials Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J46:J60)","v":0}]
[null,null,"Boreholes",{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 1 - Coal bore hole\nExploration boreholes – rehabilitate coal boreholes and drill pads as required"},"Y",null,{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,3,FALSE)","v":"depth (m)"},{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,4,FALSE)","v":44.55},null,{"$f":"IF($E63=\"Y\",IF(I63=0,F63*H63,F63*I63),\"\")","v":0},{"$f":"IF(I63<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost to grout and cap an open exploration borehole.  Assume a 20 m x 20 m drill pad requires rehabilitation - push cover of nearby growth media, rip and seed."},null,null,{"$f":"IF(I63=\"\",0,1)","v":0},"4.06a",null,{"$f":"E63","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 2 - Mineral drill hole requiring grouting\nExploration boreholes – grout and cap open bore holes"},"Y",null,{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,4,FALSE)","v":5700},null,{"$f":"IF($E64=\"Y\",IF(I64=0,F64*H64,F64*I64),\"\")","v":0},{"$f":"IF(I64<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes grouting and capping 100 - 200 m exploration boreholes to meet the requirements of Departmental Guidelines."},null,null,{"$f":"IF(I64=\"\",0,1)","v":0},4.07,null,{"$f":"E64","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 3 - Mineral RAB and aircore drill holes\nExploration boreholes – backfill open  Rotary Airblast (RAB) or aircore drill holes with cuttings"},"Y",null,{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,4,FALSE)","v":42.5},null,{"$f":"IF($E65=\"Y\",IF(I65=0,F65*H65,F65*I65),\"\")","v":0},{"$f":"IF(I65<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include cutting of casing, installation of a casing cap, and/or manually backfilling the hole with drill cuttings.  Does not include reshaping / ripping the drill pad, amelioration / seeding etc. "},null,null,{"$f":"IF(I65=\"\",0,1)","v":0},"4.06b",null,{"$f":"E65","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 4 - Mineral diamond drill hole\nRehabilitation of diamond drill holes and pad including sealing drill holes for mineral exploration"},"Y",null,{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,4,FALSE)","v":2070},null,0,"",{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,5,FALSE)","v":"Bog out cuttings, remove fencing, remove rubbish, push sumps in, rehabilitate pads and tracks, cut and plug collars.  Includes labour and equipment, disposal of rubbish locally on site"},null,null,0,4.13,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 5 - Mineral reverse circulation drill holes\nRehabilitation of reverse circulation drill holes and pad including sealing drill holes for mineral exploration"},"Y",null,{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,4,FALSE)","v":1340},null,0,"",{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,5,FALSE)","v":"Sealing required, but not complete filling with concrete/grout"},null,null,0,4.1399999999999997,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 6 - Rehabilitation of drill hole collars\nRehabilitation of drill hole collars (mineral exploration)"},"Y",null,{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,4,FALSE)","v":415},null,{"$f":"IF($E68=\"Y\",IF(I68=0,F68*H68,F68*I68),\"\")","v":0},{"$f":"IF(I68<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cut collar, remove, cap, backfill capped collar and cover with nearby organic or growth material"},null,null,{"$f":"IF(I68=\"\",0,1)","v":0},4.1500000000000004,null,"Y"]
[null,null,{"$f":"C63&\" Subtotal\"","v":"Boreholes Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J66:J68)","v":0}]
[null,null,"Roads and Tracks",{"$f":"VLOOKUP($P70,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – minor works including deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P70,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P70,'Cost Schedule'!$B:$F,4,FALSE)","v":1040},null,0,{"$f":"IF(I70<>\"\",\"insert additional information here\",\"\")","v":""},"D7 Rip at ~$205 / hr, 12 hr day, ~2.5 ha / day",null,null,0,5.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P71,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / access  tracks / vehicle park-up areas with windrows and/or small earthen bunds – minor earthworks and deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P71,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P71,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,0,"","D7 Rip at ~$205 / hr, 12 hr day, ~1.6 ha / day",null,null,0,5.0199999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P72,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P72,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P72,'Cost Schedule'!$B:$F,4,FALSE)","v":3700},null,0,"","D7 Dozer @ $205 per hour and Grader @ $212 per hour (50% utilisation) - pasture grass seed.",null,null,0,5.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P73,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P73,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P73,'Cost Schedule'!$B:$F,4,FALSE)","v":4485},null,0,"","D7 Dozer @ $205 per hour and Grader @ $212 per hour (50% utilisation) - tree/shrub seed.",null,null,0,5.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P74,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P74,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P74,'Cost Schedule'!$B:$F,4,FALSE)","v":4870},null,0,"","D7 Dozer @ $205 per hour and Grader @ $212 per hour (50% utilisation) - pasture grass seed.",null,null,0,5.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P75,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P75,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P75,'Cost Schedule'!$B:$F,4,FALSE)","v":7025},null,0,"","D7 Dozer @ $205 per hour and Grader @ $212 per hour (50% utilisation) - tree/shrub seed.",null,null,0,5.0599999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P76,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove stabilised material (blue metal, aggregate etc.) from roadways and disposal on-site/locally (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P76,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P76,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E76=\"Y\",IF(I76=\"\",IF($H76=\"Select from List\",\"\",IF(I76=0,F76*H76,\"\")),F76*I76),\"\")","v":""},"Select Haul Distance Here","This item includes the scraping and removal of the volume of stabilised material from the road, laydown or other surface using an excavator, dozer and grader to enable the establishment of rehabilitation.",null,null,0,{"$f":"IF(Q76=1,\"5.07-\",IF(Q76=2,\"5.07a\",IF(Q76=3,\"5.07b\",IF(Q76=4,\"5.07c\",IF(Q76=5,\"5.07d\",\"5.07\")))))","v":"5.07-"},{"$f":"VLOOKUP(K76,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,{"$f":"VLOOKUP($P77,'Cost Schedule'!$B:$F,3,FALSE)","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(I76<>\"\",\"insert additional information here\",\"\")","v":""},{"$error":"#N/A"}]
[null,null,{"$f":"C70&\" Subtotal\"","v":"Roads and Tracks Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J70:J77)","v":0}]
[null,null,"Earthworks / Structural Works (Landform Establishment)","Minor reshaping and pushing - this may include backfilling costeans, bulk samples, camp areas etc.","Y",null,{"$f":"VLOOKUP($P79,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P79,'Cost Schedule'!$B:$F,4,FALSE)","v":3900},null,{"$f":"IF($E79=\"Y\",IF(I79=0,F79*H79,F79*I79),\"\")","v":0},{"$f":"IF(I79<>\"\",\"insert additional information here\",\"\")","v":""},"D7 Dozer @ $205 per hour and Grader @ $212 per hour (50% utilisation).",null,null,{"$f":"IF(I79=\"\",0,1)","v":0},7.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,2,FALSE)","v":"Structural works, banks, waterways - contour banks, drainage channels and other soil conservation measures"},"Y",null,{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,4,FALSE)","v":1600},null,{"$f":"IF($E80=\"Y\",IF(I80=0,F80*H80,F80*I80),\"\")","v":0},{"$f":"IF(I80<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,5,FALSE)","v":"Combination of dozer and excavator work plus grader for ~4 hours each per ha."},null,null,{"$f":"IF(I80=\"\",0,1)","v":0},7.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P81,'Cost Schedule'!$B:$F,2,FALSE)","v":"Fill dams, voids etc. - Source local material, cart and spread to cap or backfill, cap thickness determined by approval / permit (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P81,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E81=\"Y\",IF(I81=\"\",IF($H81=\"Select from List\",\"\",IF(I81=0,F81*H81,\"\")),F81*I81),\"\")","v":""},"Select Haul Distance Here","This item includes the volume of material requiring backfill using an excavator and scraper to fill the void and enable the establishment of rehabilitation.",null,null,0,{"$f":"IF(Q81=1,\"9.02-\",IF(Q81=2,\"9.02a\",IF(Q81=3,\"9.02b\",IF(Q81=4,\"9.02c\",IF(Q81=5,\"9.02d\",\"7.01-\")))))","v":"9.02-"},{"$f":"VLOOKUP(K81,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I81<>\"\",\"insert additional information here\",\"\")","v":""},{"$error":"#N/A"}]
[null,null,null,{"$f":"VLOOKUP($P83,'Cost Schedule'!$B:$F,2,FALSE)","v":"Trim, rock rake & deep rip (includes levelling / landscaping and rip in 1 direction)"},"Y",null,{"$f":"VLOOKUP($P83,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P83,'Cost Schedule'!$B:$F,4,FALSE)","v":1130},null,{"$f":"IF($E83=\"Y\",IF(I83=0,F83*H83,F83*I83),\"\")","v":0},{"$f":"IF(I83<>\"\",\"insert additional information here\",\"\")","v":""},"Grader @ $212 per hour - ripping in 1 direction only.",null,null,{"$f":"IF(I83=\"\",0,1)","v":0},9.0399999999999991,null,{"$f":"E83","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P84,'Cost Schedule'!$B:$F,2,FALSE)","v":"Deep rip hard stand / lay down areas"},"Y",null,{"$f":"VLOOKUP($P84,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P84,'Cost Schedule'!$B:$F,4,FALSE)","v":960},null,{"$f":"IF($E84=\"Y\",IF(I84=0,F84*H84,F84*I84),\"\")","v":0},{"$f":"IF(I84<>\"\",\"insert additional information here\",\"\")","v":""},"D7 Rip at ~$205 / hr, 12 hr day, ~2.5 ha / day",null,null,{"$f":"IF(I84=\"\",0,1)","v":0},9.0500000000000007,null,{"$f":"E84","v":"Y"}]
[null,null,{"$f":"C79&\" Subtotal\"","v":"Earthworks / Structural Works (Landform Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J79:J84)","v":0}]
[null,null,"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment)",{"$f":"VLOOKUP($P86,'Cost Schedule'!$B:$F,2,FALSE)","v":"Source, cart and spread growth media (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P86,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E86=\"Y\",IF(I86=\"\",IF($H86=\"Select from List\",\"\",IF(I86=0,F86*H86,\"\")),F86*I86),\"\")","v":""},"Select Haul Distance Here","This item includes the volume of material requiring load and haul using an excavator, truck and dozer to  enable the establishment of rehabilitation.",null,null,0,{"$f":"IF(Q86=1,\"9.01-\",IF(Q86=2,\"9.01a\",IF(Q86=3,\"9.01b\",IF(Q86=4,\"9.01c\",IF(Q86=5,\"9.01d\",\"7.01-\")))))","v":"9.01-"},{"$f":"VLOOKUP(K86,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I86<>\"\",\"insert additional information here\",\"\")","v":""},{"$error":"#N/A"}]
[null,null,null,{"$f":"VLOOKUP($P88,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting mature trees (>15 cm)"},"Y",null,{"$f":"VLOOKUP($P88,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P88,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,{"$f":"IF($E88=\"Y\",IF(I88=0,F88*H88,F88*I88),\"\")","v":0},{"$f":"IF(I88<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P88,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,{"$f":"IF(I88=\"\",0,1)","v":0},9.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P89,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting tube stock (<15 cm)"},"Y",null,{"$f":"VLOOKUP($P89,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P89,'Cost Schedule'!$B:$F,4,FALSE)","v":6.6},null,0,"",{"$f":"VLOOKUP($P89,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,0,9.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (pasture grass species)"},"Y",null,{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,4,FALSE)","v":1875},null,0,"",{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (tree or native grass species)"},"Y",null,{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,4,FALSE)","v":4135},null,0,"",{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with native seed"},"Y",null,{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,4,FALSE)","v":1.9},null,0,"",{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Native seed +$1.00"},null,null,0,"9.10a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with pasture seed"},"Y",null,{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,4,FALSE)","v":0.43},null,{"$f":"IF($E93=\"Y\",IF(I93=0,F93*H93,F93*I93),\"\")","v":0},{"$f":"IF(I93<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Pasture seed +$0.10"},null,null,{"$f":"IF(I93=\"\",0,1)","v":0},"9.10b",null,{"$f":"E93","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P94,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - base grade or standard for flat areas that can be irrigated by water cart"},"Y",null,{"$f":"VLOOKUP($P94,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P94,'Cost Schedule'!$B:$F,4,FALSE)","v":0.8},null,0,"",{"$f":"VLOOKUP($P94,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on flat areas with a gradient of less than 4:1, and where irrigation from water cart may be possible.  Industry standard application rate of 2500kg/ha.  Product will last short term (less than 3 months) and vegetation is required to grow ASAP for stability.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - bonded fibre matrix grade for steep areas to stabilise up to 12 months"},"Y",null,{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,4,FALSE)","v":1.8},null,0,"",{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on steep areas where stabilisation is required for up to 12 months. Application rate of ~3500kg/ha.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (pasture)"},"Y",null,{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,4,FALSE)","v":420},null,0,"",{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 250 kg / ha. These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.11,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (trees)"},"Y",null,{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,4,FALSE)","v":140},null,0,"",{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,5,FALSE)","v":"These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.1199999999999992,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,2,FALSE)","v":"Spoil amelioration (adding lime / gypsum etc.)"},"Y",null,{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,0,"",{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 2.5 t / ha as an average application rate."},null,null,0,9.1300000000000008,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,2,FALSE)","v":"growth media amelioration with biosolids"},"Y",null,{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,4,FALSE)","v":1015},null,0,"",{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,5,FALSE)","v":"Recent experience with agronomy projects."},null,null,0,9.14,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct no-climb stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,4,FALSE)","v":22},null,0,"",{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for no-climb stock fencing."},null,null,0,9.16,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct standard stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,4,FALSE)","v":13},null,0,"",{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for standard stock fencing."},null,null,0,9.17,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,2,FALSE)","v":"Purchase and erect warning signs"},"Y",null,{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,4,FALSE)","v":250},null,0,"",{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,5,FALSE)","v":"Compliance with AS 1319-1994 - Safety signs for the occupational environment - installed every 25 m."},null,null,0,9.18,null,{"$f":"E102","v":"Y"}]
[null,null,{"$f":"C86&\" Subtotal\"","v":"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J86:J102)","v":0}]
[null,null,"Water Management",{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,2,FALSE)","v":"Exploration sump decommissioning"},"Y",null,{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,4,FALSE)","v":57},null,{"$f":"IF($E104=\"Y\",IF(I104=0,F104*H104,F104*I104),\"\")","v":0},{"$f":"IF(I104<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,5,FALSE)","v":"Use of a tractor or bob cat with labour. This could be completed in a few hours. Assumes 3 m x 3 m x 1 m sump.  Assumes backfill material available within 2 km round trip."},null,null,{"$f":"IF(I104=\"\",0,1)","v":0},10.06,null,{"$f":"E104","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,2,FALSE)","v":"Water / mud disposal from sump"},"Y",null,{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,3,FALSE)","v":"L"},{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,4,FALSE)","v":0.3},null,{"$f":"IF($E105=\"Y\",IF(I105=0,F105*H105,F105*I105),\"\")","v":0},{"$f":"IF(I105<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,5,FALSE)","v":"Disposal of non-contaminated sediments removed from sump."},null,null,{"$f":"IF(I105=\"\",0,1)","v":0},10.07,null,{"$f":"E105","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P106,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clean water dams to be retained after decommissioning – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P106,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P106,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E106=\"Y\",IF(I106=0,F106*H106,F106*I106),\"\")","v":0},{"$f":"IF(I106<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P106,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) @ ~$200 per hour and pasture grass."},null,null,{"$f":"IF(I106=\"\",0,1)","v":0},"10.03a",null,{"$f":"E106","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P107,'Cost Schedule'!$B:$F,2,FALSE)","v":"Large clean water dams (i.e. ≥ 2 ha) to be retained after mine closure – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P107,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P107,'Cost Schedule'!$B:$F,4,FALSE)","v":10500},null,{"$f":"IF($E107=\"Y\",IF(I107=0,F107*H107,F107*I107),\"\")","v":0},{"$f":"IF(I107<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P107,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) + pasture grass."},null,null,{"$f":"IF(I107=\"\",0,1)","v":0},"10.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove sediments from the floor of the dam to enable it to be converted into clean water structure (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E108=\"Y\",IF(I108=\"\",IF($H108=\"Select from List\",\"\",IF(I108=0,F108*H108,\"\")),F108*I108),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of contaminated sediment requiring removal using an excavator, truck and dozer to clean out the dam."},null,null,{"$f":"IF(I108=\"\",0,1)","v":0},{"$f":"IF(Q108=1,\"10.04-\",IF(Q108=2,\"10.04a\",IF(Q108=3,\"10.04b\",IF(Q108=4,\"10.04c\",IF(Q108=5,\"10.04d\",\"10.04-\")))))","v":"10.04-"},{"$f":"VLOOKUP(K108,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I108<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,{"$f":"C104&\" Subtotal\"","v":"Water Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J104:J109)","v":0}]
[null,null,"Maintenance of Rehabilitated Areas",{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,2,FALSE)","v":"Maintenance of areas that have been shaped and seeded and revegetation has been 'successful'"},"Y",null,{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,4,FALSE)","v":925},null,{"$f":"IF($E111=\"Y\",IF(I111=0,F111*H111,F111*I111),\"\")","v":0},{"$f":"IF(I111<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rehabilitation maintenance might include re-seeding, watering, fertilising, minor re-shaping, erosion control, inspections/audits - does not include major repair works."},null,null,{"$f":"IF(I111=\"\",0,1)","v":0},12.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - minor"},"Y",null,{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,4,FALSE)","v":1200},null,{"$f":"IF($E112=\"Y\",IF(I112=0,F112*H112,F112*I112),\"\")","v":0},{"$f":"IF(I112<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring minor repair - rills, minor growth media replacement."},null,null,{"$f":"IF(I112=\"\",0,1)","v":0},12.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - moderate"},"Y",null,{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,4,FALSE)","v":1700},null,{"$f":"IF($E113=\"Y\",IF(I113=0,F113*H113,F113*I113),\"\")","v":0},{"$f":"IF(I113<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring moderate repair - rills, significant growth media replacement."},null,null,{"$f":"IF(I113=\"\",0,1)","v":0},12.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - major"},"Y",null,{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E114=\"Y\",IF(I114=0,F114*H114,F114*I114),\"\")","v":0},{"$f":"IF(I114<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring major repair - rills, gullies, growth media replacement, some level of additional surface water management."},null,null,{"$f":"IF(I114=\"\",0,1)","v":0},12.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - total failure of landform"},"Y",null,{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,4,FALSE)","v":40000},null,{"$f":"IF($E115=\"Y\",IF(I115=0,F115*H115,F115*I115),\"\")","v":0},{"$f":"IF(I115<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas that require extensive rehabilitation repair - re-design and re-construction of landform."},null,null,{"$f":"IF(I115=\"\",0,1)","v":0},12.09,null,"Y"]
[null,null,{"$f":"C111&\" Subtotal\"","v":"Maintenance of Rehabilitated Areas Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J111:J115)","v":0}]
[null,null,"Maintenance of Other Land",{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,2,FALSE)","v":"Pest management on buffer lands, non-disturbed, and rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,4,FALSE)","v":150},null,{"$f":"IF($E117=\"Y\",IF(I117=0,F117*H117,F117*I117),\"\")","v":0},{"$f":"IF(I117<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,5,FALSE)","v":"Feral animal baiting programs if required  and waste materials required to be removed."},null,null,{"$f":"IF(I117=\"\",0,1)","v":0},12.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,2,FALSE)","v":"Land management of undisturbed areas (rehabilitation, weeds, ferals, erosion and sediment control works)"},"Y",null,{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,4,FALSE)","v":400},null,{"$f":"IF($E118=\"Y\",IF(I118=0,F118*H118,F118*I118),\"\")","v":0},{"$f":"IF(I118<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undisturbed areas within the lease boundary that require land management activities."},null,null,{"$f":"IF(I118=\"\",0,1)","v":0},12.03,null,"Y"]
[null,null,{"$f":"C117&\" Subtotal\"","v":"Maintenance of Other Land Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J117:J118)","v":0}]
[null,null,"Heritage Items",{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,2,FALSE)","v":"The restoration and care and maintenance of items that have heritage significance"},"Y",null,{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E120=\"Y\",IF(I120=0,F120*0,F120*I120),\"\")","v":0},{"$f":"IF(I120<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,5,FALSE)","v":"Item for the redistribution of Aboriginal artefacts, preservation of European heritage items or a combination of activities."},null,null,{"$f":"IF(I120=\"\",0,1)","v":0},13.01,null,"Y"]
[null,null,{"$f":"C120&\" Subtotal\"","v":"Heritage Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J120:J120)","v":0}]
[null,null,"Sundry Items",{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,2,FALSE)","v":"Site security during closure"},"Y",null,{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,3,FALSE)","v":"yr."},{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,4,FALSE)","v":75000},null,{"$f":"IF($E122=\"Y\",IF(I122=0,F122*H122,F122*I122),\"\")","v":0},{"$f":"IF(I122<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for site security measures required during closure.  This includes nightly patrols and first response in the event of an out of hours incident."},null,null,{"$f":"IF(I122=\"\",0,1)","v":0},14.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional fees for accessing State, Crown or other public lands for rehabilitation/remediation activities"},"Y",null,{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E123=\"Y\",IF(I123=0,F123*0,F123*I123),\"\")","v":0},{"$f":"IF(I123<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum."},null,null,{"$f":"IF(I123=\"\",0,1)","v":0},14.05,null,"Y"]
[null,null,{"$f":"C122&\" Subtotal\"","v":"Sundry Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J122:J123)","v":0}]
[null,null,"Third Party Project Management",{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation for exploration programs"},"Y",null,{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,4,FALSE)","v":7000},null,{"$f":"IF($E125=\"Y\",IF(I125=0,F125*H125,F125*I125),\"\")","v":0},{"$f":"IF(I125<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes an exploration program of 10 or fewer holes and local contractors within 250 km are available to undertake rehabilitation of disturbance generated by dedicated exploration companies. Apply once per exploration pad."},null,null,{"$f":"IF(I125=\"\",0,1)","v":0},15,null,{"$f":"E125","v":"Y"}]
[null,null,{"$f":"C125&\" Subtotal\"","v":"Third Party Project Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J125)","v":0}]
[null,null,"Additional Items","Other 1 <insert>","N",null,null,"This is ",null,{"$f":"IF($E127=\"Y\",IF(I127=0,F127*H127,F127*I127),\"\")","v":""},{"$f":"IF(I127<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I127=\"\",0,1)","v":0},null,null,{"$f":"E127","v":"N"}]
[null,null,null,"Other 2 <insert>","N",null,null,"deliberately ",null,{"$f":"IF($E128=\"Y\",IF(I128=0,F128*H128,F128*I128),\"\")","v":""},{"$f":"IF(I128<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I128=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 3 <insert>","N",null,null,"left blank ",null,{"$f":"IF($E129=\"Y\",IF(I129=0,F129*H129,F129*I129),\"\")","v":""},{"$f":"IF(I129<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I129=\"\",0,1)","v":0},null,null,"N"]
[null,null,{"$f":"C127&\" Subtotal\"","v":"Additional Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J127:J129)","v":0}]
[null,null,"TXRESULT","Total Cost for all Rehabilitation Activities",null,null,null,null,null,{"$f":"SUM(J130,J126,J124,J121,J119,J116,J110,J103,J85,J78,J69,J62,J45)","v":0}]

{"sheet":"Open_Cut (2)","index":13,"n_rows":501,"n_cols":33,"rows_kept":501,"cut":false,"hidden":true,"merged":[[244,11,245,11],[244,9,245,9],[244,8,245,8],[244,7,245,7],[244,6,245,6],[244,5,245,5],[244,4,245,4],[244,3,245,3],[397,2,399,2],[392,2,392,8],[392,9,392,10],[393,2,393,8],[393,9,393,10],[381,2,381,8],[369,8,370,8],[369,9,370,9],[369,11,370,11],[305,9,306,9],[305,8,306,8],[305,7,306,7],[305,6,306,6],[305,5,306,5],[305,4,306,4],[305,3,306,3],[499,3,499,8],[499,9,499,11],[7,2,7,8],[7,9,7,10],[8,2,8,8],[8,9,8,10],[9,2,9,8],[9,9,9,10],[10,2,10,8],[10,9,10,10],[488,2,493,2],[494,2,494,8],[476,2,476,8],[467,2,470,2],[471,2,471,8],[449,3,449,8],[449,9,449,11],[453,2,453,11],[457,2,457,8],[457,9,457,10],[458,2,458,8],[439,2,443,2],[444,2,444,8],[433,2,433,8],[444,14,444,16],[445,2,447,2],[448,2,448,8],[448,14,448,16],[436,11,437,11],[436,14,437,14],[436,15,437,15],[436,16,437,16],[438,2,438,8],[438,14,438,16],[434,2,437,2],[436,3,437,3],[436,4,437,4],[436,5,437,5],[436,6,437,6],[436,7,437,7],[436,8,437,8],[436,9,437,9],[476,14,476,16],[477,2,486,2],[494,14,494,16],[495,2,497,2],[498,2,498,8],[498,14,498,16],[487,2,487,8],[487,14,487,16],[454,4,454,10],[459,2,459,8],[459,9,459,10],[460,2,460,8],[460,9,460,10],[461,2,461,8],[461,9,461,11],[458,9,458,10],[471,14,471,16],[472,2,473,2],[474,2,474,8],[474,14,474,16],[464,2,465,2],[466,2,466,8],[466,14,466,16],[190,2,190,8],[190,9,190,10],[191,2,191,8],[191,9,191,10],[192,2,192,8],[192,9,192,11],[390,2,390,8],[390,9,390,10],[391,2,391,8],[391,9,391,10],[371,2,371,8],[342,11,343,11],[326,2,326,8],[316,2,316,8],[314,8,315,8],[314,9,315,9],[314,11,315,11],[300,2,305,2],[307,2,307,8],[275,2,279,2],[280,2,280,8],[269,2,269,8],[223,8,224,8],[223,9,224,9],[411,14,412,14],[411,15,412,15],[404,11,405,11],[411,16,412,16],[411,2,432,2],[411,3,412,3],[411,4,412,4],[411,5,412,5],[411,6,412,6],[411,7,412,7],[411,11,412,11],[410,14,410,16],[410,2,410,8],[411,8,412,8],[411,9,412,9],[404,9,405,9],[433,14,433,16],[400,14,400,16],[401,2,409,2],[401,3,402,3],[401,4,402,4],[401,5,402,5],[401,6,402,6],[401,7,402,7],[401,8,402,8],[401,9,402,9],[404,14,405,14],[404,15,405,15],[404,16,405,16],[400,2,400,8],[401,11,402,11],[401,14,402,14],[401,15,402,15],[401,16,402,16],[404,3,405,3],[404,4,405,4],[404,5,405,5],[404,6,405,6],[404,7,405,7],[404,8,405,8],[381,14,381,16],[382,3,382,8],[382,9,382,11],[386,2,386,11],[387,4,387,10],[394,2,394,8],[394,9,394,11],[371,14,371,16],[372,2,376,2],[377,2,377,8],[377,14,377,16],[378,2,380,2],[369,14,370,14],[369,15,370,15],[369,16,370,16],[367,2,370,2],[369,3,370,3],[369,4,370,4],[369,5,370,5],[369,6,370,6],[369,7,370,7],[342,14,343,14],[342,15,343,15],[342,16,343,16],[366,2,366,8],[366,14,366,16],[341,2,341,8],[341,14,341,16],[342,2,365,2],[342,3,343,3],[342,4,343,4],[342,5,343,5],[342,6,343,6],[342,7,343,7],[342,8,343,8],[342,9,343,9],[326,14,326,16],[317,11,318,11],[317,14,318,14],[317,15,318,15],[317,16,318,16],[320,3,321,3],[320,4,321,4],[320,5,321,5],[320,6,321,6],[320,7,321,7],[320,8,321,8],[316,14,316,16],[317,2,325,2],[317,3,318,3],[317,4,318,4],[317,5,318,5],[317,6,318,6],[317,7,318,7],[317,8,318,8],[317,9,318,9],[320,9,321,9],[320,11,321,11],[320,14,321,14],[320,15,321,15],[320,16,321,16],[314,14,315,14],[314,15,315,15],[314,16,315,16],[308,2,315,2],[314,3,315,3],[314,4,315,4],[314,5,315,5],[314,6,315,6],[314,7,315,7],[307,14,307,16],[295,2,295,8],[295,9,295,10],[296,2,296,8],[296,9,296,10],[285,3,285,8],[285,9,285,11],[289,2,289,11],[290,4,290,10],[293,2,293,8],[293,9,293,10],[294,2,294,8],[294,9,294,10],[297,2,297,8],[297,9,297,11],[302,11,303,11],[302,9,303,9],[302,8,303,8],[302,7,303,7],[302,6,303,6],[302,5,303,5],[302,4,303,4],[302,3,303,3],[305,11,306,11],[280,14,280,16],[281,2,283,2],[284,2,284,8],[284,14,284,16],[272,9,273,9],[272,11,273,11],[272,14,273,14],[272,15,273,15],[272,16,273,16],[274,2,274,8],[274,14,274,16],[269,14,269,16],[270,2,273,2],[272,3,273,3],[272,4,273,4],[272,5,273,5],[272,6,273,6],[272,7,273,7],[272,8,273,8],[231,2,231,8],[231,14,231,16],[246,2,246,8],[246,14,246,16],[247,2,268,2],[247,3,248,3],[247,4,248,4],[247,5,248,5],[247,6,248,6],[247,16,248,16],[247,7,248,7],[247,8,248,8],[247,9,248,9],[247,11,248,11],[247,14,248,14],[247,15,248,15],[223,11,224,11],[223,14,224,14],[223,15,224,15],[223,16,224,16],[223,2,230,2],[223,3,224,3],[223,4,224,4],[223,5,224,5],[223,6,224,6],[223,7,224,7],[226,3,227,3],[226,4,227,4],[226,5,227,5],[226,6,227,6],[226,16,227,16],[226,7,227,7],[226,8,227,8],[226,9,227,9],[226,11,227,11],[226,14,227,14],[226,15,227,15],[220,11,221,11],[220,14,221,14],[220,15,221,15],[220,16,221,16],[222,2,222,8],[222,14,222,16],[213,2,213,8],[213,14,213,16],[214,2,221,2],[220,3,221,3],[220,4,221,4],[220,5,221,5],[220,6,221,6],[220,7,221,7],[220,8,221,8],[220,9,221,9],[206,8,207,8],[206,9,207,9],[206,11,207,11],[206,14,207,14],[206,15,207,15],[206,16,207,16],[201,9,202,9],[201,11,202,11],[201,14,202,14],[201,15,202,15],[201,16,202,16],[201,8,202,8],[206,3,207,3],[206,4,207,4],[206,5,207,5],[206,6,207,6],[206,7,207,7],[195,2,212,2],[201,3,202,3],[201,4,202,4],[201,5,202,5],[201,6,202,6],[201,7,202,7],[180,9,180,11],[184,2,184,11],[185,4,185,10],[188,2,188,8],[188,9,188,10],[189,2,189,8],[189,9,189,10],[170,2,174,2],[175,2,175,8],[175,14,175,16],[176,2,178,2],[179,2,179,8],[179,14,179,16],[166,11,167,11],[166,14,167,14],[166,15,167,15],[166,16,167,16],[169,2,169,8],[169,14,169,16],[163,14,163,16],[164,2,168,2],[166,3,167,3],[166,4,167,4],[166,5,167,5],[166,6,167,6],[166,7,167,7],[166,8,167,8],[166,9,167,9],[139,14,140,14],[139,15,140,15],[139,16,140,16],[139,2,162,2],[139,3,140,3],[139,4,140,4],[139,5,140,5],[139,6,140,6],[139,7,140,7],[138,14,138,16],[128,11,129,11],[128,14,129,14],[128,15,129,15],[128,16,129,16],[132,3,133,3],[132,4,133,4],[132,5,133,5],[132,6,133,6],[132,7,133,7],[132,8,133,8],[127,14,127,16],[128,2,137,2],[128,3,129,3],[128,4,129,4],[128,5,129,5],[128,6,129,6],[128,7,129,7],[128,8,129,8],[128,9,129,9],[132,9,133,9],[132,11,133,11],[132,14,133,14],[132,15,133,15],[132,16,133,16],[125,14,126,14],[125,15,126,15],[125,16,126,16],[119,2,126,2],[125,3,126,3],[125,4,126,4],[125,5,126,5],[125,6,126,6],[125,7,126,7],[92,16,93,16],[104,5,105,5],[104,4,105,4],[104,3,105,3],[106,2,106,8],[106,14,106,16],[107,2,117,2],[118,2,118,8],[118,14,118,16],[92,7,93,7],[92,8,93,8],[92,9,93,9],[92,11,93,11],[92,14,93,14],[92,15,93,15],[104,11,105,11],[101,11,102,11],[101,9,102,9],[101,8,102,8],[101,7,102,7],[101,6,102,6],[101,5,102,5],[101,4,102,4],[101,3,102,3],[76,14,76,16],[77,2,79,2],[80,2,80,8],[80,14,80,16],[11,2,11,8],[11,9,11,11],[3,2,3,11],[4,4,4,10],[87,8,88,8],[87,9,88,9],[87,11,88,11],[87,14,88,14],[87,15,88,15],[87,16,88,16],[81,2,104,2],[87,3,88,3],[87,4,88,4],[87,5,88,5],[87,6,88,6],[87,7,88,7],[92,3,93,3],[92,4,93,4],[92,5,93,5],[92,6,93,6],[339,11,340,11],[339,9,340,9],[339,8,340,8],[339,7,340,7],[339,6,340,6],[339,5,340,5],[339,4,340,4],[339,3,340,3],[14,2,75,2],[76,2,76,8],[104,9,105,9],[104,8,105,8],[104,7,105,7],[104,6,105,6],[125,8,126,8],[125,9,126,9],[125,11,126,11],[127,2,127,8],[138,2,138,8],[139,8,140,8],[139,9,140,9],[139,11,140,11],[163,2,163,8],[180,3,180,8]]}
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[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,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,"Open Cut Operations"]
[null,null,"Domain 1b: Infrastructure",null,{"$f":"D181","v":"Total Cost for Infrastructure Domain"},null,null,null,null,null,null,{"$f":"J181","v":0}]
[]
[null,null,"Additional Assumptions: Record any relevant assumptions to this domain below:"]
[null,null,null,null,null,null,null,null,null,"Key Rehabilitation Area Data for Domain",null,"Enter data below manually"]
[null,null,null,null,null,null,null,null,null,"Total Landform Establishment:"]
[null,null,null,null,null,null,null,null,null,"Total Growth Media Development:"]
[null,null,null,null,null,null,null,null,null,"Total Ecosystem Establishment:"]
[]
[]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,"Chg","Link","List","Print"]
[null,null,"Termination of Services and Demolition Works",{"$f":"VLOOKUP($P15,'Cost Schedule'!$B:$F,2,FALSE)","v":"Disconnect and terminate all services (Water, electricity, gas etc at point of attachment to site)"},"Y",null,{"$f":"VLOOKUP($P15,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P15,'Cost Schedule'!$B:$F,4,FALSE)","v":35000},null,{"$f":"IF($E15=\"Y\",IF(I15=0,F15*H15,F15*I15),\"\")","v":0},{"$f":"IF(I15<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P15,'Cost Schedule'!$B:$F,5,FALSE)","v":"For disconnection of all services, at building boundaries, physical cut at the point of attachment or distribution location.  If infrastructure is not consolidated (i.e., administration, camp and workshops are in separate places), consider multiple disconnection fees."},null,null,{"$f":"IF(I15=\"\",0,1)","v":0},1.01,null,{"$f":"E15","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,2,FALSE)","v":"Disconnect and terminate services at remote areas  (i.e. pump stations, remote workshops, sewage treatment plant etc.)"},"Y",null,{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,4,FALSE)","v":5850},null,0,"",{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,5,FALSE)","v":"Used for infrastructure remote from primary connection.\nCan also be used for small mines / quarries that do not have dedicated supplies from supply authorities such as steel lattice power lines."},null,null,{"$f":"IF(I16=\"\",0,1)","v":0},1.02,null,{"$f":"E16","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of low/medium voltage powerlines including disconnection, rolling up the wires and removing the poles - does not include the removal of substations"},"Y",null,{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,3,FALSE)","v":"km"},{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,4,FALSE)","v":15000},null,0,"",{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,5,FALSE)","v":"Applies to power lines on stobie, concrete or similar poles."},null,null,0,1.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of power lines on tower or lattice structures (this includes disconnection, rolling up the wires and removing the structures) - does not include the removal of substations"},"Y",null,{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,3,FALSE)","v":"km"},{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,4,FALSE)","v":100000},null,0,"",{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,5,FALSE)","v":"Applies to power lines on steel tower and steel lattice structures assuming 3 towers / km."},null,null,0,1.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove small rail, road, water course overpass - manage potential interruptions and demolish and remove bridge supports/pylons/bridge structure etc. and dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,4,FALSE)","v":350000},null,0,"",{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,5,FALSE)","v":"Smaller structures - minimal civil works to demolish (constructed for the purposes of mining related works - does not include transport to regional disposal facility or equivalent)."},null,null,0,"1.05a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove medium rail, road, water course overpass - manage potential interruptions and demolish and remove bridge supports/pylons/bridge structure etc. and dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,4,FALSE)","v":500000},null,0,{"$f":"IF(I20<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,5,FALSE)","v":"Medium structures - minimal civil works to demolish (constructed for the purposes of mining related works - does not include transport to regional disposal facility or equivalent)."},null,null,0,"1.05b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove large / significant rail, road, water course overpass - manage potential interruptions and demolish and remove bridge supports/pylons/bridge structure etc. and dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,4,FALSE)","v":1300000},null,0,{"$f":"IF(I21<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,5,FALSE)","v":"Large structures - includes significant water management e.g. watercourse diversion and civil works to demolish (constructed for the purposes of mining related works - does not include transport to regional disposal facility or equivalent)."},null,null,0,"1.05c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and/or remove substations (assumes they are in a closed building). Dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,4,FALSE)","v":100},null,0,"",{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,5,FALSE)","v":"Simple structure to demolish mechanically (no labour required), assumes single story building with no asbestos and segregation of contents for scrap as applicable."},null,null,0,1.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove switchyard. Dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,4,FALSE)","v":75},null,0,"",{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes demolition and removal of all switchgear and transformers etc. and segregation of contents for scrap as applicable."},null,null,0,1.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove demountable structures on concrete stumps. Assumes not being re-used"},"Y",null,{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,4,FALSE)","v":40},null,0,"",{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,5,FALSE)","v":"Crib huts, temporary offices and other 'non permanent' structures. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove small buildings/tanks (admin buildings, single story accommodation etc) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,4,FALSE)","v":61},null,0,"",{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,5,FALSE)","v":"Simple structure to demolish, assumes no greater than 2 stories high. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.0900000000000001,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove light industrial buildings and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2/floor"},{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,4,FALSE)","v":90},null,0,"",{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,5,FALSE)","v":"Needs to be calculated per floor/level (Assume 1 floor/level = 3-4 m) - does not include transport to regional disposal facility or equivalent.  Assumes asbestos free and mechanically demolished."},null,null,0,1.1000000000000001,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove industrial buildings (workshops tyre change and servicing area etc not CHPP/process plant) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2/floor"},{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,4,FALSE)","v":130},null,0,"",{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,5,FALSE)","v":"Needs to be calculated per floor/level (Assume 1 floor/level = 3-4 m). Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1100000000000001,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove CHPP/process plant (include the area of each floor of the structure) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2/floor"},{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,4,FALSE)","v":225},null,0,"",{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,5,FALSE)","v":"Needs to be calculated per floor/level (Assume 1 floor/level = 3-4 m). Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1200000000000001,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, demolish and remove washery, crushers, hoppers, mills, furnaces, agglomeration, electrowinning, floatation, sizing stations, rotary breakers, etc (include the area of each floor of the structure) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2/floor"},{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,4,FALSE)","v":225},null,0,"",{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,5,FALSE)","v":"Needs to be calculated per floor/level (Assume 1 floor/level = 3-4 m). Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1299999999999999,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, demolish and remove stacker OR reclaimer (radial or luffing etc. with maneuverability for stockpile control) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,4,FALSE)","v":750000},null,0,"",{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost for removal of stacker or reclaim unit only. Does not include terminate services, remove rails and ballast etc. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1399999999999999,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, demolish and remove bucket wheel stacker/reclaimer and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,4,FALSE)","v":2000000},null,0,"",{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost for just removal of the bucket wheel stacker/reclaim units. Does not include terminate services, remove rails and ballast etc. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1499999999999999,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove stacker/reclaimer rails and ballast and demolish and remove concrete footings etc and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,4,FALSE)","v":75},null,0,"",{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes both rails, does not include the conveyor system. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1599999999999999,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, Cut and Remove 5000T coal silo and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,4,FALSE)","v":92500},null,0,"",{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,5,FALSE)","v":"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.17,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, Cut and Remove 3000 T coal silo and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,4,FALSE)","v":77500},null,0,"",{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,5,FALSE)","v":"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.18,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, Cut and Remove 1250 T coal silo and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,4,FALSE)","v":62500},null,0,"",{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,5,FALSE)","v":"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.19,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, Cut and Remove rail loading bins and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,4,FALSE)","v":65000},null,0,"",{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,5,FALSE)","v":"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.2,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and Remove large concrete rail loading bin - and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,4,FALSE)","v":460000},null,0,{"$f":"IF(I37<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,5,FALSE)","v":"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent."},null,null,0,"1.20a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove onground conveyors, transfer stations & gantries (scrap only – does not include dismantling for reuse at another site) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,4,FALSE)","v":185},null,0,"",{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,5,FALSE)","v":"Estimate for on-ground conveyor including anything up to 10 m off the ground. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.21,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove elevated conveyors, transfer stations & gantries (scrap only, does not include dismantling for reuse at another site) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,4,FALSE)","v":295},null,0,"",{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,5,FALSE)","v":"Estimate for elevated conveyor up to ~10 m off the ground. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.22,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove overhead conveyors, transfer stations & gantries (scrap only, does not include dismantling for reuse at another site) and disposal on-site/locally. \n\nThis may include small scale fixed material stacking infrastructure"},"Y",null,{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,4,FALSE)","v":850},null,0,"",{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,5,FALSE)","v":"Estimate for overhead conveyor including conveyors that are >10 m off the ground that require a crane to remove. Does not include transport to regional disposal facility or equivalent."},null,null,{"$f":"IF(I40=\"\",0,1)","v":0},1.23,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and demolish conveyor from reclaim tunnel (Does not include excavation and demolition of reclaim tunnel roof)"},"Y",null,{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,4,FALSE)","v":150},null,0,"",{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,5,FALSE)","v":"Due to no canopy or infrastructure attached."},null,null,0,1.24,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolition of reclaim tunnel concrete (Assumes complete removal and dumping in mine pit void)"},"Y",null,{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,4,FALSE)","v":950},null,0,"",{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes this area will be used for another land-use that requires the structure to be dug up and re-buried somewhere else."},null,null,0,1.25,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolition and removal of vent raise fans, electrical substation and winch and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,4,FALSE)","v":25000},null,0,"",{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,5,FALSE)","v":"Does not include filling and capping the shaft. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.26,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove small tank clean (Thickener etc 3 - 9 m diameter) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,4,FALSE)","v":10000},null,0,"",{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean - contents removed.  If tank is full allow extra 30% for excavator and 2 men to dig out and dispose. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.27,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P45,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove medium tank clean (Thickener etc 10 - 15 m diameter) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P45,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P45,'Cost Schedule'!$B:$F,4,FALSE)","v":30000},null,0,"",{"$f":"VLOOKUP($P45,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean - contents removed.  If tank is full allow extra 30% for excavator and 2 men to dig out and dispose. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.28,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P46,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove large tank clean (Thickener etc 15 - 30 m diameter) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P46,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P46,'Cost Schedule'!$B:$F,4,FALSE)","v":45000},null,0,"",{"$f":"VLOOKUP($P46,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean - contents removed.  If tank is full allow extra 30% for excavator and 2 men to dig out and dispose. Does not include transport to regional disposal facility or equivalent."},null,null,{"$f":"IF(I46=\"\",0,1)","v":0},1.29,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove extra large tank clean (Thickener etc >30 m diameter) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,4,FALSE)","v":100000},null,0,"",{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean - contents removed.  If tank is full allow extra 30% for excavator and 2 men to dig out and dispose. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.3,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove tank clean (Thickener etc) >50 m diameter and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,4,FALSE)","v":100000},null,0,"",{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,5,FALSE)","v":"Estimate only - may require a detailed assessment from demolition expert due to specialised equipment required for removal. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.31,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of UG tank <5000 L - including pipes, bunds etc. and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,4,FALSE)","v":21000},null,0,"",{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean (contents removed), does not include transport to regional disposal facility or equivalent."},null,null,0,1.32,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of UG tank 5000 L - 15000 L - including pipes, bunds etc. and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,4,FALSE)","v":30000},null,0,"",{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean (contents removed), does not include transport to regional disposal facility or equivalent."},null,null,0,1.33,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove small underground pipe and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,4,FALSE)","v":25},null,0,"",{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,5,FALSE)","v":"For example: 300 mm pipes - 0.5 m deep, does not include transport to regional disposal facility or equivalent."},null,null,0,1.34,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P52,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove medium underground pipe and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P52,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P52,'Cost Schedule'!$B:$F,4,FALSE)","v":60},null,0,"",{"$f":"VLOOKUP($P52,'Cost Schedule'!$B:$F,5,FALSE)","v":"For example: 500 mm pipes - 1 m deep, does not include transport to regional disposal facility or equivalent."},null,null,0,1.35,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove large underground pipe and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,4,FALSE)","v":165},null,0,"",{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,5,FALSE)","v":"For example: 1 m pipes - 2 m deep."},null,null,0,1.36,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove above ground pipe (supported) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,4,FALSE)","v":12},null,0,"",{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,5,FALSE)","v":"~300 mm pipes and assumes pipes are in close proximity to infrastructure areas. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.37,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove surface pipelines (unsupported) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,0,"",{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,5,FALSE)","v":"~300 mm pipes and assumes pipes are used for water transfer between pits (or similar) and remotely located. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.38,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove pump and pontoon from small lake or dam including pipes and electrical supply or diesel tank/s"},"Y",null,{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,4,FALSE)","v":20000},null,0,"",{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes equipment for retrieval - boats, etc. and labour. Does not include transport to regional disposal facility or equivalent."},null,null,{"$f":"IF(I56=\"\",0,1)","v":0},1.39,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove bitumen (car park and access roads) and dispose on-site/locally"},"Y",null,{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,4,FALSE)","v":10},null,0,"",{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,5,FALSE)","v":"Scalp bitumen and stabilised material.  Generally haulage rates will be $0.60 - $1.20 / km, depending on truck fleet, loaders etc. For off-site disposal use alternate rate option and add $0.90 / km for transport. "},null,null,0,1.4,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove bitumen (airstrip) and dispose on-site/locally"},"Y",null,{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,4,FALSE)","v":20},null,0,"",{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,5,FALSE)","v":"Scalp bitumen and stabilised material.  Generally haulage rates will be $0.60 - $1.20 / km, depending on truck fleet, loaders etc. For off-site disposal use alternate rate option and add $0.90 / km for transport. "},null,null,0,1.41,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P59,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove concrete pads & footings (<300 mm thickness) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P59,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P59,'Cost Schedule'!$B:$F,4,FALSE)","v":36},null,0,"",{"$f":"VLOOKUP($P59,'Cost Schedule'!$B:$F,5,FALSE)","v":"Breaking up slab and disposal or for conversion to aggregate. Generally haulage rates will be $0.60 - $1.20 / km, depending on truck fleet, loaders etc.  For off-site disposal use alternate rate option and add $0.90 / km for transport."},null,null,0,1.42,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove concrete pads & footings (>300 mm thickness) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,4,FALSE)","v":75},null,0,"",{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,5,FALSE)","v":"Breaking up slab and disposal or for conversion to aggregate. Generally haulage rates will be $0.60 - $1.20 / km, depending on truck fleet, loaders etc. For off-site disposal use alternate rate option and add $0.90 / km for transport. "},null,null,0,1.43,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P61,'Cost Schedule'!$B:$F,2,FALSE)","v":"Crush concrete to make road aggregate - 75 mm"},"Y",null,{"$f":"VLOOKUP($P61,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P61,'Cost Schedule'!$B:$F,4,FALSE)","v":10},null,0,"",{"$f":"VLOOKUP($P61,'Cost Schedule'!$B:$F,5,FALSE)","v":"Does not include haulage of materials - assumes crushing plant is readily available."},null,null,0,1.44,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P62,'Cost Schedule'!$B:$F,2,FALSE)","v":"Crush concrete to make road aggregate - 50 mm"},"Y",null,{"$f":"VLOOKUP($P62,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P62,'Cost Schedule'!$B:$F,4,FALSE)","v":13},null,0,"",{"$f":"VLOOKUP($P62,'Cost Schedule'!$B:$F,5,FALSE)","v":"Does not include haulage of materials - assumes crushing plant is readily available."},null,null,0,1.45,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,2,FALSE)","v":"Crush concrete to make road aggregate - 30 mm"},"Y",null,{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,{"$f":"IF($E63=\"Y\",IF(I63=0,F63*H63,F63*I63),\"\")","v":0},{"$f":"IF(I63<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,5,FALSE)","v":"Does not include haulage of materials - assumes crushing plant is readily available."},null,null,0,1.46,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove fence (cyclone/wire fence) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,4,FALSE)","v":20},null,0,"",{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,5,FALSE)","v":"Roll up fence and remove posts."},null,null,0,1.47,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of small plastic tanks"},"Y",null,{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,0,"",{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,5,FALSE)","v":"Remove small poly tanks used for water storage, etc."},null,null,0,1.48,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove galvanised/corrugated light weight tanks"},"Y",null,{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,4,FALSE)","v":500},null,0,"",{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,5,FALSE)","v":"Demolish and remove small lightweight metal tanks.  No costs included for managing liquids, etc."},null,null,0,1.49,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove communication towers"},"Y",null,{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,4,FALSE)","v":5000},null,0,"",{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost includes demolition and removal of tower only; separate costs required for disconnection of services, demolition of footings, etc."},null,null,0,1.5,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of UG services (power within main gate areas, etc.)"},"Y",null,{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,4,FALSE)","v":50000},null,0,"",{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume service disconnection at the mine boundary is at surface level. This cost covers all fees and charges"},null,null,0,1.51,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P69,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (general waste) - haulage >10 km but <15 km"},"Y",null,{"$f":"VLOOKUP($P69,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P69,'Cost Schedule'!$B:$F,4,FALSE)","v":7},null,0,"",{"$f":"VLOOKUP($P69,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.52,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P70,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (general waste) - haulage >15 km but <25 km"},"Y",null,{"$f":"VLOOKUP($P70,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P70,'Cost Schedule'!$B:$F,4,FALSE)","v":9},null,0,"",{"$f":"VLOOKUP($P70,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.53,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P71,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (general waste) - haulage >25 km but <50 km"},"Y",null,{"$f":"VLOOKUP($P71,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P71,'Cost Schedule'!$B:$F,4,FALSE)","v":12.5},null,0,"",{"$f":"VLOOKUP($P71,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.54,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P72,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (industrial demolition / concrete / scrap metal) - haulage >10 km but <15 km"},"Y",null,{"$f":"VLOOKUP($P72,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P72,'Cost Schedule'!$B:$F,4,FALSE)","v":32},null,{"$f":"IF($E72=\"Y\",IF(I72=0,F72*H72,F72*I72),\"\")","v":0},{"$f":"IF(I72<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P72,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.55,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P73,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (industrial demolition / concrete / scrap metal) - haulage >15 km but <25 km"},"Y",null,{"$f":"VLOOKUP($P73,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P73,'Cost Schedule'!$B:$F,4,FALSE)","v":36},null,{"$f":"IF($E73=\"Y\",IF(I73=0,F73*H73,F73*I73),\"\")","v":0},{"$f":"IF(I73<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P73,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.56,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P74,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (industrial demolition / concrete / scrap metal) - haulage >25 km but <50 km"},"Y",null,{"$f":"VLOOKUP($P74,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P74,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E74=\"Y\",IF(I74=0,F74*0,F74*I74),\"\")","v":0},{"$f":"IF(I74<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P74,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.57,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P75,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill - fees (general waste)"},"Y",null,{"$f":"VLOOKUP($P75,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P75,'Cost Schedule'!$B:$F,4,FALSE)","v":193},null,{"$f":"IF($E75=\"Y\",IF(I75=0,F75*H75,F75*I75),\"\")","v":0},{"$f":"IF(I75<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P75,'Cost Schedule'!$B:$F,5,FALSE)","v":"Fee for waste disposal of general waste to local Council landfill; transport rates separate. Please note that this is not applicable to operations with approval for building and demolition waste disposal on site."},null,null,{"$f":"IF(I75=\"\",0,1)","v":0},1.58,null,{"$f":"E75","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P76,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill - fees (industrial demolition / concrete / scrap metal)"},"Y",null,{"$f":"VLOOKUP($P76,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P76,'Cost Schedule'!$B:$F,4,FALSE)","v":174},null,{"$f":"IF($E76=\"Y\",IF(I76=0,F76*H76,F76*I76),\"\")","v":0},"",{"$f":"VLOOKUP($P76,'Cost Schedule'!$B:$F,5,FALSE)","v":"Fee for waste disposal of industrial demolition / concrete / scrap metal waste to local Council landfill; transport rates separate.  Rate does not assume material is recyclable. Please note that this is not applicable to operations with approval for building and demolition waste disposal on site."},null,null,0,1.59,null,"Y"]
[null,null,{"$f":"C15&\" Subtotal\"","v":"Termination of Services and Demolition Works Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J15:J76)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Rail Infrastructure",{"$f":"VLOOKUP($P78,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove rail loop and spur, ballast etc. and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P78,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P78,'Cost Schedule'!$B:$F,4,FALSE)","v":60},null,{"$f":"IF($E78=\"Y\",IF(I78=0,F78*H78,F78*I78),\"\")","v":0},{"$f":"IF(I78<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P78,'Cost Schedule'!$B:$F,5,FALSE)","v":"Remove all materials to allow area to be reshaped and rehabilitated - does not include transport to regional disposal facility or equivalent."},null,null,0,2.0099999999999998,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P79,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove train loading facilities and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P79,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P79,'Cost Schedule'!$B:$F,4,FALSE)","v":185},null,{"$f":"IF($E79=\"Y\",IF(I79=0,F79*H79,F79*I79),\"\")","v":0},{"$f":"IF(I79<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P79,'Cost Schedule'!$B:$F,5,FALSE)","v":"Remove rail load point infrastructure including gantries and control structures. Does not include transport to regional disposal facility or equivalent."},null,null,0,2.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,2,FALSE)","v":"Reshape rail spur and load out areas. Does not include growth media and revegetation"},"Y",null,{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,4,FALSE)","v":2860},null,{"$f":"IF($E80=\"Y\",IF(I80=0,F80*H80,F80*I80),\"\")","v":0},{"$f":"IF(I80<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer and 16 H Grader (50% utilisation)."},null,null,0,2.0299999999999998,null,"Y"]
[null,null,{"$f":"C78&\" Subtotal\"","v":"Rail Infrastructure Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J78:J80)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Contaminated Materials",{"$f":"VLOOKUP($P82,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake a preliminary site investigation (Phase 1). This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple studies may be required."},"Y",null,{"$f":"VLOOKUP($P82,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P82,'Cost Schedule'!$B:$F,4,FALSE)","v":15000},null,{"$f":"IF($E82=\"Y\",IF(I82=0,F82*H82,F82*I82),\"\")","v":0},{"$f":"IF(I82<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P82,'Cost Schedule'!$B:$F,5,FALSE)","v":"The preliminary investigation would include at minimum a desktop assessment of the area and site history, incidents, etc. as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 1 assessment (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nA cluster may include:\n- Mine infrastructure (i.e., fuel / chemical store, workshop, vehicle wash-down, sewage treatment etc.)\n- Processing plants (i.e., ore and product storage, mine waste storage and disposal, rail load-out etc.)\n- Remote pit-top facilities (i.e., vehicle re-fuel, sewage treatment, secondary workshop, chemical storage etc.)"},null,null,{"$f":"IF(I82=\"\",0,1)","v":0},"3.01a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P83,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake an intrusive site investigation on sites with small footprints to investigate e.g. ≤15 ha. This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple intrusive investigations should be included."},"Y",null,{"$f":"VLOOKUP($P83,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P83,'Cost Schedule'!$B:$F,4,FALSE)","v":44000},null,0,"",{"$f":"VLOOKUP($P83,'Cost Schedule'!$B:$F,5,FALSE)","v":"The intrusive investigation would include at minimum a site walkover and field sampling as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 2 intrusive investigation (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nNote: An intrusive investigation is not required for all contaminated areas and should be applied considering the rehabilitation program, site history, location, etc.\nA cluster area where it is highly anticipated that contamination has occurred (i.e., underground tanks / pipes that are known to have leaked, chemical stores with earthen bunds, around ineffective oil/water separators etc.) and further field work is required involving intrusive investigation.\nAssumes site is easily accessible and a small area e.g. ~10-15 ha requires investigation and testing (test pits, boreholes, etc.) based on Sampling and Analysis Quality Plan.  Includes SAQP, fieldwork, sampling and analysis."},null,null,0,"3.01b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P84,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake an intrusive site investigation on sites with large footprints to investigate e.g. >15 ha. This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple intrusive investigations should be included."},"Y",null,{"$f":"VLOOKUP($P84,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P84,'Cost Schedule'!$B:$F,4,FALSE)","v":106000},null,0,"",{"$f":"VLOOKUP($P84,'Cost Schedule'!$B:$F,5,FALSE)","v":"The intrusive investigation would include at minimum a site walkover and field sampling as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 2 intrusive investigation (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nNote: An intrusive investigation is not required for all contaminated areas and should be applied considering the rehabilitation program, site history, location, etc.\nA cluster area where it is highly anticipated that contamination has occurred (i.e., underground tanks / pipes that are known to have leaked, chemical stores with earthen bunds, around ineffective oil/water separators etc.) and further field work is required involving intrusive investigation.\nAssume site has a history of contamination and/or a large area >15 ha requires investigation and testing (test pits, boreholes, etc.) based on Sampling and Analysis Quality Plan.    Includes SAQP, fieldwork, sampling and analysis."},null,null,0,"3.01c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P85,'Cost Schedule'!$B:$F,2,FALSE)","v":"Develop a Remediation Action Plan on sites with small footprints based on outcomes of intrusive investigation including strategies to address contamination exceedances"},"Y",null,{"$f":"VLOOKUP($P85,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P85,'Cost Schedule'!$B:$F,4,FALSE)","v":35000},null,0,"",{"$f":"VLOOKUP($P85,'Cost Schedule'!$B:$F,5,FALSE)","v":"Develop remediation plan for approval including designs and detailed costs.  Costs may increase if detailed designs required for construction."},null,null,0,"3.01d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P86,'Cost Schedule'!$B:$F,2,FALSE)","v":"Develop a Remediation Action Plan on sites with large footprints based on outcomes of intrusive investigation including strategies to address contamination exceedances"},"Y",null,{"$f":"VLOOKUP($P86,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P86,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E86=\"Y\",IF(I86=0,F86*0,F86*I86),\"\")","v":0},"",{"$f":"VLOOKUP($P86,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes complex site; detailed design drawings required for cover."},null,null,0,"3.01e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P87,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of contaminated water from tanks, bunded areas and sumps"},"Y",null,{"$f":"VLOOKUP($P87,'Cost Schedule'!$B:$F,3,FALSE)","v":"L"},{"$f":"VLOOKUP($P87,'Cost Schedule'!$B:$F,4,FALSE)","v":0.35},null,0,"",{"$f":"VLOOKUP($P87,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost for recent sump clean-up from resource activity - requires specialists to treat."},null,null,0,3.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P88,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove material (carbonaceous / metalliferous spillage or otherwise) from footprint of the process facility (leach pads) / stockpile area (ROM product) / roads and dump in a void on-site (Select Haul Distance from list)"},"Y",null,"m3",{"$f":"VLOOKUP($P88,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E88=\"Y\",IF(I88=\"\",IF($H88=\"Select from List\",\"\",IF(I88=0,F88*H88,\"\")),F88*I88),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P88,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes scraping and removal of the volume of carbonaceous material using dozer, grader etc. to make safe an area and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q88=1,\"3.03-\",IF(Q88=2,\"3.03a\",IF(Q88=3,\"3.03b\",IF(Q88=4,\"3.03c\",IF(Q88=5,\"3.03d\",\"3.03\")))))","v":"3.03-"},{"$f":"VLOOKUP(K88,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,{"$f":"VLOOKUP($P89,'Cost Schedule'!$B:$F,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,{"$f":"IF(I88<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R88","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and dispose of Hazardous classified contaminated material off site to a licensed landfill.  Assumes cartage to a licensed landfill."},"Y",null,{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,4,FALSE)","v":800},null,{"$f":"IF($E90=\"Y\",IF(I90=0,F90*H90,F90*I90),\"\")","v":0},{"$f":"IF(I90<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,{"$f":"IF(I90=\"\",0,1)","v":0},"3.04a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and disposal of Restricted classified contaminated material off site to a licensed landfill.  Add $50/m3 for cartage from regional areas"},"Y",null,{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,3,FALSE)","v":"m4"},{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,4,FALSE)","v":660},null,{"$f":"IF($E91=\"Y\",IF(I91=0,F91*H91,F91*I91),\"\")","v":0},{"$f":"IF(I91<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,0,"3.04b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and disposal of Low Level contaminated material off site to a licensed landfill.  Add $50/m3 for cartage to regional landfill"},"Y",null,{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,4,FALSE)","v":220},null,0,{"$f":"IF(I92<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,0,3.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,2,FALSE)","v":"Onsite remediation of hydrocarbon contaminated soils manual land farming (Select Volume from List)"},"Y",null,{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E93=\"Y\",IF(I93=\"\",IF($H93=\"Select from List\",\"\",IF(I93=0,F93*H93,\"\")),F93*I93),\"\")","v":""},"Select Volume Here",{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,5,FALSE)","v":"Spreading of contaminated soils on a prepared surface and stimulation of aerobic microbial activity within the soils through aeration and/or the addition of minerals, nutrients and moisture to promote the aerobic degradation of organic chemicals - time frame of up to 24 months."},null,null,{"$f":"IF(I95=\"\",0,1)","v":0},{"$f":"IF(Q93=1,\"3.06-\",IF(Q93=2,\"3.06a\",IF(Q93=3,\"3.06b\",IF(Q93=4,\"3.06c\",IF(Q93=5,\"3.06d\",\"3.06\")))))","v":"3.06-"},{"$f":"VLOOKUP(K93,Select_Volume_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,{"$f":"VLOOKUP($P94,'Cost Schedule'!$B:$F,4,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(I93<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R93","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation of cement stabilisation plant and equipment for hydrocarbon (i.e., PAH, long chain hydrocarbons, etc.) contaminated soil treatment"},"Y",null,{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,4,FALSE)","v":150000},null,0,{"$f":"IF(I95<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,5,FALSE)","v":"Required if treatment of hydrocarbon contamination is required to be fast tracked."},null,null,0,3.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,2,FALSE)","v":"On-site remediation of hydrocarbon contaminated soils - using a mobile treatment unit"},"Y",null,{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,4,FALSE)","v":165},null,0,"",{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,5,FALSE)","v":"Additional cost as the treatment process is fast tracked."},null,null,0,3.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and dispose of asbestos (<750 m2)"},"Y",null,{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,4,FALSE)","v":50},null,0,"",{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,5,FALSE)","v":"Where an assessment/estimation has been made to confirm the volume of asbestos to be removed."},null,null,0,3.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and dispose of asbestos (>750 m2)"},"Y",null,{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,4,FALSE)","v":40},null,0,"",{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,5,FALSE)","v":"Where an assessment/estimation has been made to confirm the volume of asbestos to be removed."},null,null,0,3.1,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill - fees (asbestos)"},"Y",null,{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,4,FALSE)","v":290},null,0,"",{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,5,FALSE)","v":"Landfill fees to regional landfill."},null,null,0,3.11,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,2,FALSE)","v":"Treatment of known Acid Sulfate Soils"},"Y",null,{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,4,FALSE)","v":2580},null,0,"",{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ASS is treatable via neutralisation and does not require capping and isolation. Assumes 1% by weight lime addition and treatment to 100 mm depth only."},null,null,0,3.12,null,{"$f":"E100","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of plastic liner (i.e. dam, leach pad, sump etc.)"},"Y",null,{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,4,FALSE)","v":1},null,{"$f":"IF($E101=\"Y\",IF(I101=0,F101*H101,F101*I101),\"\")","v":0},{"$f":"IF(I101<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for cutting using ripping tynes and on-site disposal of the liner."},null,null,0,3.13,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage brine/salt for disposal (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E102=\"Y\",IF(I102=0,IF($H102=\"Select from List\",\"\",IF(I102=0,F102*H102,\"\")),F102*I102),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,5,FALSE)","v":"Costs for haulage to location for authorised disposal."},null,null,{"$f":"IF(I102=\"\",0,1)","v":0},{"$f":"IF(Q102=1,\"3.14-\",IF(Q102=2,\"3.14a\",IF(Q102=3,\"3.14b\",IF(Q102=4,\"3.14c\",IF(Q102=5,\"3.14d\",\"3.14\")))))","v":"3.14-"},{"$f":"VLOOKUP(K102,Select_Haul_distance_Here_index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,2,FALSE)","v":"Brine disposal to landfill - fees only"},"Y",null,{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,4,FALSE)","v":288},null,{"$f":"IF($E104=\"Y\",IF(I104=0,F104*H104,F104*I104),\"\")","v":0},"",{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate for trackable liquid levy of $78.20 per tonne and authorised disposal to landfill."},null,null,{"$f":"IF(I104=\"\",0,1)","v":0},"3.14d",null,{"$f":"E104","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage water (clean or contaminated) (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E105=\"Y\",IF(I105=0,IF($H105=\"Select from List\",\"\",IF(I105=0,F105*H105,\"\")),F105*I105),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes transport in a 20,000 L tanker. Add disposal costs to additional items where warranted."},null,null,{"$f":"IF(I105=\"\",0,1)","v":0},{"$f":"IF(Q105=1,\"3.15-\",IF(Q105=2,\"3.15a\",IF(Q105=3,\"3.15b\",IF(Q105=4,\"3.15c\",IF(Q105=5,\"3.15d\",\"3.15\")))))","v":"3.15-"},{"$f":"VLOOKUP(K105,Select_Haul_Dist_315_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,{"$f":"C82&\" Subtotal\"","v":"Contaminated Materials Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J82:J105)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Vents, Shafts and Boreholes",{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 1 - Coal bore hole\nExploration boreholes – rehabilitate coal boreholes and drill pads as required"},"Y",null,{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,3,FALSE)","v":"depth (m)"},{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,4,FALSE)","v":44.55},null,{"$f":"IF($E108=\"Y\",IF(I108=0,F108*H108,F108*I108),\"\")","v":0},{"$f":"IF(I108<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost to grout and cap an open exploration borehole.  Assume a 20 m x 20 m drill pad requires rehabilitation - push cover of nearby growth media, rip and seed."},null,null,{"$f":"IF(I108=\"\",0,1)","v":0},"4.06a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P109,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 3 - Mineral RAB and aircore drill holes\nExploration boreholes – backfill open  Rotary Airblast (RAB) or aircore drill holes with cuttings"},"Y",null,{"$f":"VLOOKUP($P109,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P109,'Cost Schedule'!$B:$F,4,FALSE)","v":42.5},null,0,"",{"$f":"VLOOKUP($P109,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include cutting of casing, installation of a casing cap, and/or manually backfilling the hole with drill cuttings.  Does not include reshaping / ripping the drill pad, amelioration / seeding etc. "},null,null,0,"4.06b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P110,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 2 - Mineral drill hole requiring grouting\nExploration boreholes – grout and cap open bore holes"},"Y",null,{"$f":"VLOOKUP($P110,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P110,'Cost Schedule'!$B:$F,4,FALSE)","v":5700},null,0,"",{"$f":"VLOOKUP($P110,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes grouting and capping 100 - 200 m exploration boreholes to meet the requirements of Departmental Guidelines."},null,null,0,4.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,2,FALSE)","v":"Boreholes – cap and seal open bore holes with steel casing (i.e., goaf drainage etc.)"},"Y",null,{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,4,FALSE)","v":6960},null,0,"",{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,5,FALSE)","v":"Holes deeper than 100 m - includes cutting steel collar 6 m below surface, grouting and capping."},null,null,0,4.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,2,FALSE)","v":"Boreholes – cap and seal open bore holes - surface-to-in-seam gas drainage"},"Y",null,{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,4,FALSE)","v":17890},null,0,"",{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,5,FALSE)","v":"Surface-to-in-seam gas drainage boreholes."},null,null,0,4.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,2,FALSE)","v":"Boreholes – cap and seal open bore holes - vertical gas drainage"},"Y",null,{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,4,FALSE)","v":16000},null,0,"",{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,5,FALSE)","v":"Vertical gas drainage boreholes."},null,null,0,4.0999999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,2,FALSE)","v":"Boreholes – grout (with concrete) cap and seal bore holes (i.e. where sealing aquifers)"},"Y",null,{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,4,FALSE)","v":35000},null,0,"",{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes multi skin sleaves to prevent aquifer mixing."},null,null,0,4.1100000000000003,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,2,FALSE)","v":"Boreholes – cap and seal service boreholes for UG coal operations"},"Y",null,{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,4,FALSE)","v":45000},null,{"$f":"IF($E115=\"Y\",IF(I115=0,F115*H115,F115*I115),\"\")","v":0},{"$f":"IF(I115<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes large diameter boreholes used for supplying electricity (66kV), compressed air, water, solsenic etc."},null,null,0,4.12,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P116,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 4 - Mineral diamond drill hole\nRehabilitation of diamond drill holes and pad including sealing drill holes for mineral exploration"},"Y",null,{"$f":"VLOOKUP($P116,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P116,'Cost Schedule'!$B:$F,4,FALSE)","v":2070},null,{"$f":"IF($E116=\"Y\",IF(I116=0,F116*H116,F116*I116),\"\")","v":0},{"$f":"IF(I116<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P116,'Cost Schedule'!$B:$F,5,FALSE)","v":"Bog out cuttings, remove fencing, remove rubbish, push sumps in, rehabilitate pads and tracks, cut and plug collars.  Includes labour and equipment, disposal of rubbish locally on site"},null,null,0,4.13,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 5 - Mineral reverse circulation drill holes\nRehabilitation of reverse circulation drill holes and pad including sealing drill holes for mineral exploration"},"Y",null,{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,4,FALSE)","v":1340},null,{"$f":"IF($E117=\"Y\",IF(I117=0,F117*H117,F117*I117),\"\")","v":0},{"$f":"IF(I117<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,5,FALSE)","v":"Sealing required, but not complete filling with concrete/grout"},null,null,0,4.1399999999999997,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 6 - Rehabilitation of drill hole collars\nRehabilitation of drill hole collars (mineral exploration)"},"Y",null,{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,4,FALSE)","v":415},null,0,"",{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cut collar, remove, cap, backfill capped collar and cover with nearby organic or growth material"},null,null,0,4.1500000000000004,null,"Y"]
[null,null,{"$f":"C108&\" Subtotal\"","v":"Vents, Shafts and Boreholes Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J108:J118)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Roads and Tracks",{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – minor works including deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,4,FALSE)","v":1040},null,{"$f":"IF($E120=\"Y\",IF(I120=0,F120*H120,F120*I120),\"\")","v":0},{"$f":"IF(I120<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ~6 m road width - 16H Grader."},null,null,0,5.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P121,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / access  tracks / vehicle park-up areas with windrows and/or small earthen bunds – minor earthworks and deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P121,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P121,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,0,"",{"$f":"VLOOKUP($P121,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - no seed"},null,null,0,5.0199999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,4,FALSE)","v":3700},null,0,"",{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,4,FALSE)","v":4485},null,0,"",{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P124,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P124,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P124,'Cost Schedule'!$B:$F,4,FALSE)","v":4870},null,0,"",{"$f":"VLOOKUP($P124,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,4,FALSE)","v":7025},null,0,"",{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.0599999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P126,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove stabilised material (blue metal, aggregate etc.) from roadways and disposal on-site/locally (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P126,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P126,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E126=\"Y\",IF(I126=\"\",IF($H126=\"Select from List\",\"\",IF(I126=0,F126*H126,\"\")),F126*I126),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P126,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the scraping and removal of the volume of stabilised material from the road, laydown or other surface using an excavator, dozer and grader to enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q126=1,\"5.07-\",IF(Q126=2,\"5.07a\",IF(Q126=3,\"5.07b\",IF(Q126=4,\"5.07c\",IF(Q126=5,\"5.07d\",\"5.07\")))))","v":"5.07-"},{"$f":"VLOOKUP(K126,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,{"$f":"VLOOKUP($P127,'Cost Schedule'!$B:$F,3,FALSE)","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(I126<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R126","v":"Y"}]
[null,null,{"$f":"C120&\" Subtotal\"","v":"Roads and Tracks Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J120:J127)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Earthworks / Structural Works (Landform Establishment)",{"$f":"VLOOKUP($P129,'Cost Schedule'!$B:$F,2,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit – Select Push Length"},"Y",null,"m3",{"$f":"VLOOKUP($P129,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E129=\"Y\",IF(I129=\"\",IF($H129=\"Select from List\",\"\",IF(I129=0,F129*H129,\"\")),F129*I129),\"\")","v":""},"Select Push Length Here",{"$f":"VLOOKUP($P129,'Cost Schedule'!$B:$F,5,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit"},null,null,0,{"$f":"IF(Q129=1,\"7.01-\",IF(Q129=2,\"7.01a\",IF(Q129=3,\"7.01b\",IF(Q129=4,\"7.01c\",IF(Q129=5,\"7.01d\",\"7.01-\")))))","v":"7.01-"},{"$f":"VLOOKUP(K129,Select_Push_Length_Index,2,FALSE)","v":1},{"$f":"E129","v":"Y"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I129<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P130,'Cost Schedule'!$B:$F,5,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"R129","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P131,'Cost Schedule'!$B:$F,2,FALSE)","v":"Minor reshaping and pushing"},"Y",null,{"$f":"VLOOKUP($P131,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P131,'Cost Schedule'!$B:$F,4,FALSE)","v":3900},null,{"$f":"IF($E131=\"Y\",IF(I131=0,F131*H131,F131*I131),\"\")","v":0},{"$f":"IF(I131<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P131,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation)."},null,null,{"$f":"IF(I131=\"\",0,1)","v":0},7.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P132,'Cost Schedule'!$B:$F,2,FALSE)","v":"Structural works, banks, waterways - contour banks, drainage channels and other soil conservation measures"},"Y",null,{"$f":"VLOOKUP($P132,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P132,'Cost Schedule'!$B:$F,4,FALSE)","v":1600},null,{"$f":"IF($E132=\"Y\",IF(I132=0,F132*H132,F132*I132),\"\")","v":0},{"$f":"IF(I132<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P132,'Cost Schedule'!$B:$F,5,FALSE)","v":"Combination of dozer and excavator work plus grader for ~4 hours each per ha."},null,null,{"$f":"IF(I132=\"\",0,1)","v":0},7.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P133,'Cost Schedule'!$B:$F,2,FALSE)","v":"Fill dams, voids etc. - Source local material, cart and spread to cap or backfill, cap thickness determined by approval / permit (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P133,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E133=\"Y\",IF(I133=\"\",IF($H133=\"Select from List\",\"\",IF(I133=0,F133*H133,\"\")),F133*I133),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P133,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of material requiring backfill using an excavator and scraper to fill the void and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q133=1,\"9.02-\",IF(Q133=2,\"9.02a\",IF(Q133=3,\"9.02b\",IF(Q133=4,\"9.02c\",IF(Q133=5,\"9.02d\",\"7.01-\")))))","v":"9.02-"},{"$f":"VLOOKUP(K133,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I133<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R133","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P135,'Cost Schedule'!$B:$F,2,FALSE)","v":"Shotcrete application on cuttings and steep slopes"},"Y",null,{"$f":"VLOOKUP($P135,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P135,'Cost Schedule'!$B:$F,4,FALSE)","v":185},null,{"$f":"IF($E135=\"Y\",IF(I135=0,F135*H135,F135*I135),\"\")","v":0},{"$f":"IF(I135<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P135,'Cost Schedule'!$B:$F,5,FALSE)","v":"This rate is used to rehabilitate steep slopes of weathered rock, roadway cuttings, etc that cannot be cut back and stabilised."},null,null,{"$f":"IF(I135=\"\",0,1)","v":0},9.0299999999999994,null,{"$f":"E135","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P136,'Cost Schedule'!$B:$F,2,FALSE)","v":"Trim, rock rake & deep rip (includes levelling / landscaping and rip in 1 direction)"},"Y",null,{"$f":"VLOOKUP($P136,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P136,'Cost Schedule'!$B:$F,4,FALSE)","v":1130},null,{"$f":"IF($E136=\"Y\",IF(I136=0,F136*H136,F136*I136),\"\")","v":0},{"$f":"IF(I136<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P136,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertaken using D10 dozer and 16M grader."},null,null,{"$f":"IF(I136=\"\",0,1)","v":0},9.0399999999999991,null,{"$f":"E136","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P137,'Cost Schedule'!$B:$F,2,FALSE)","v":"Deep rip hard stand / lay down areas"},"Y",null,{"$f":"VLOOKUP($P137,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P137,'Cost Schedule'!$B:$F,4,FALSE)","v":960},null,{"$f":"IF($E137=\"Y\",IF(I137=0,F137*H137,F137*I137),\"\")","v":0},{"$f":"IF(I137<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P137,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 deep ripping."},null,null,{"$f":"IF(I137=\"\",0,1)","v":0},9.0500000000000007,null,{"$f":"E137","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P138,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construction of spine drains / drop structures and/or stabilising water course entry points - required for large catchments"},"Y",null,{"$f":"VLOOKUP($P138,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P138,'Cost Schedule'!$B:$F,4,FALSE)","v":27},null,{"$f":"IF($E138=\"Y\",IF(I138=0,F138*H138,F138*I138),\"\")","v":0},{"$f":"IF(I138<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P138,'Cost Schedule'!$B:$F,5,FALSE)","v":"Installation of on-site rock material (rip-rap) where managing water run-off from disturbed land and/or upon entry to water courses - prevents erosion of gully head (assumes competent material is locally available). If required to be sourced off site, assume an additional $20/m2."},null,null,{"$f":"IF(I138=\"\",0,1)","v":0},7.04,null,"Y"]
[null,null,{"$f":"C129&\" Subtotal\"","v":"Earthworks / Structural Works (Landform Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J129:J138)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment)",{"$f":"VLOOKUP($P140,'Cost Schedule'!$B:$F,2,FALSE)","v":"Source, cart and spread growth media (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P140,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E140=\"Y\",IF(I140=\"\",IF($H140=\"Select from List\",\"\",IF(I140=0,F140*H140,\"\")),F140*I140),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P140,'Cost Schedule'!$B:$F,5,FALSE)","v":"If topsoil is not available on-site, then Virgin Excavated Natural Material (VENM) may need to be externally sourced."},null,null,0,{"$f":"IF(Q140=1,\"9.01-\",IF(Q140=2,\"9.01a\",IF(Q140=3,\"9.01b\",IF(Q140=4,\"9.01c\",IF(Q140=5,\"9.01d\",\"7.01-\")))))","v":"9.01-"},{"$f":"VLOOKUP(K140,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I140<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R140","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P142,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting mature trees (>15 cm)"},"Y",null,{"$f":"VLOOKUP($P142,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P142,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,{"$f":"IF($E142=\"Y\",IF(I142=0,F142*H142,F142*I142),\"\")","v":0},{"$f":"IF(I142<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P142,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,{"$f":"IF(I142=\"\",0,1)","v":0},9.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P143,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting tube stock (<15 cm)"},"Y",null,{"$f":"VLOOKUP($P143,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P143,'Cost Schedule'!$B:$F,4,FALSE)","v":6.6},null,0,"",{"$f":"VLOOKUP($P143,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,0,9.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P144,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (pasture grass species)"},"Y",null,{"$f":"VLOOKUP($P144,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P144,'Cost Schedule'!$B:$F,4,FALSE)","v":1875},null,0,"",{"$f":"VLOOKUP($P144,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P145,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (tree or native grass species)"},"Y",null,{"$f":"VLOOKUP($P145,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P145,'Cost Schedule'!$B:$F,4,FALSE)","v":4135},null,0,"",{"$f":"VLOOKUP($P145,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P146,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with native seed"},"Y",null,{"$f":"VLOOKUP($P146,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P146,'Cost Schedule'!$B:$F,4,FALSE)","v":1.9},null,0,"",{"$f":"VLOOKUP($P146,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Native seed +$1.00"},null,null,0,"9.10a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P147,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with pasture seed"},"Y",null,{"$f":"VLOOKUP($P147,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P147,'Cost Schedule'!$B:$F,4,FALSE)","v":0.43},null,{"$f":"IF($E147=\"Y\",IF(I147=0,F147*H147,F147*I147),\"\")","v":0},{"$f":"IF(I147<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P147,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Pasture seed +$0.10"},null,null,0,"9.10b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P148,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - base grade or standard for flat areas that can be irrigated by water cart"},"Y",null,{"$f":"VLOOKUP($P148,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P148,'Cost Schedule'!$B:$F,4,FALSE)","v":0.8},null,{"$f":"IF($E148=\"Y\",IF(I148=0,F148*H148,F148*I148),\"\")","v":0},{"$f":"IF(I148<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P148,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on flat areas with a gradient of less than 4:1, and where irrigation from water cart may be possible.  Industry standard application rate of 2500kg/ha.  Product will last short term (less than 3 months) and vegetation is required to grow ASAP for stability.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P149,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - bonded fibre matrix grade for steep areas to stabilise up to 12 months"},"Y",null,{"$f":"VLOOKUP($P149,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P149,'Cost Schedule'!$B:$F,4,FALSE)","v":1.8},null,{"$f":"IF($E149=\"Y\",IF(I149=0,F149*H149,F149*I149),\"\")","v":0},{"$f":"IF(I149<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P149,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on steep areas where stabilisation is required for up to 12 months. Application rate of ~3500kg/ha.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P150,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - high performance flexible growth medium grade "},"Y",null,{"$f":"VLOOKUP($P150,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P150,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,{"$f":"IF($E150=\"Y\",IF(I150=0,F150*H150,F150*I150),\"\")","v":0},{"$f":"IF(I150<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P150,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on extreme slopes where stabilisation is required for up to 18 months. Application rate of ~4,000kg/ha minimum.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P151,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (pasture)"},"Y",null,{"$f":"VLOOKUP($P151,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P151,'Cost Schedule'!$B:$F,4,FALSE)","v":420},null,0,"",{"$f":"VLOOKUP($P151,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 250 kg / ha. These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.11,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P152,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (trees)"},"Y",null,{"$f":"VLOOKUP($P152,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P152,'Cost Schedule'!$B:$F,4,FALSE)","v":140},null,0,"",{"$f":"VLOOKUP($P152,'Cost Schedule'!$B:$F,5,FALSE)","v":"These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.1199999999999992,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P153,'Cost Schedule'!$B:$F,2,FALSE)","v":"Spoil amelioration (adding lime / gypsum etc.)"},"Y",null,{"$f":"VLOOKUP($P153,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P153,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,0,"",{"$f":"VLOOKUP($P153,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 2.5 t / ha as an average application rate."},null,null,0,9.1300000000000008,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P154,'Cost Schedule'!$B:$F,2,FALSE)","v":"growth media amelioration with biosolids"},"Y",null,{"$f":"VLOOKUP($P154,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P154,'Cost Schedule'!$B:$F,4,FALSE)","v":1015},null,0,"",{"$f":"VLOOKUP($P154,'Cost Schedule'!$B:$F,5,FALSE)","v":"Recent experience with agronomy projects."},null,null,0,9.14,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P155,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct no-climb stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P155,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P155,'Cost Schedule'!$B:$F,4,FALSE)","v":22},null,0,"",{"$f":"VLOOKUP($P155,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for no-climb stock fencing."},null,null,0,9.16,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P156,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct standard stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P156,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P156,'Cost Schedule'!$B:$F,4,FALSE)","v":13},null,0,"",{"$f":"VLOOKUP($P156,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for standard stock fencing."},null,null,0,9.17,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P157,'Cost Schedule'!$B:$F,2,FALSE)","v":"Purchase and erect warning signs"},"Y",null,{"$f":"VLOOKUP($P157,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P157,'Cost Schedule'!$B:$F,4,FALSE)","v":250},null,0,"",{"$f":"VLOOKUP($P157,'Cost Schedule'!$B:$F,5,FALSE)","v":"Compliance with AS 1319-1994 - Safety signs for the occupational environment - installed every 25 m."},null,null,0,9.18,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P158,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources virgin excavated natural material (VENM) for growth media."},"Y",null,{"$f":"VLOOKUP($P158,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P158,'Cost Schedule'!$B:$F,4,FALSE)","v":80.8},null,0,"",{"$f":"VLOOKUP($P158,'Cost Schedule'!$B:$F,5,FALSE)","v":"D7 to spread material at $205/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $70/m3 for imported fill material."},null,null,0,9.19,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P159,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources a combination of virgin excavated natural material (VENM) and spoil from large excavation for filing voids and/or capping etc."},"Y",null,{"$f":"VLOOKUP($P159,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P159,'Cost Schedule'!$B:$F,4,FALSE)","v":72.5},null,{"$f":"IF($E159=\"Y\",IF(I159=0,F159*H159,F159*I159),\"\")","v":0},{"$f":"IF(I159<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P159,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 push into void at $270/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $60/m3 for imported fill material."},null,null,0,9.1999999999999993,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P160,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clearing and grubbing of trees and vegetation"},"Y",null,{"$f":"VLOOKUP($P160,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P160,'Cost Schedule'!$B:$F,4,FALSE)","v":4730},null,{"$f":"IF($E160=\"Y\",IF(I160=0,F160*H160,F160*I160),\"\")","v":0},{"$f":"IF(I160<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P160,'Cost Schedule'!$B:$F,5,FALSE)","v":"Clearing and grubbing of light vegetation growth e.g. regrowth"},null,null,0,9.2100000000000009,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P161,'Cost Schedule'!$B:$F,2,FALSE)","v":"Topsoil stripping"},"Y",null,{"$f":"VLOOKUP($P161,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P161,'Cost Schedule'!$B:$F,4,FALSE)","v":4.8624999999999998},null,{"$f":"IF($E161=\"Y\",IF(I161=0,F161*H161,F161*I161),\"\")","v":0},{"$f":"IF(I161<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P161,'Cost Schedule'!$B:$F,5,FALSE)","v":"Stripping or topsoil at an approximate depth of 0.2 m into stockpiles; load and haul to final rehabilitation location required or respreading where necessary."},null,null,0,9.2200000000000006,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P162,'Cost Schedule'!$B:$F,2,FALSE)","v":"Growth media supplementation with manure"},"Y",null,{"$f":"VLOOKUP($P162,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P162,'Cost Schedule'!$B:$F,4,FALSE)","v":747.5},null,{"$f":"IF($E162=\"Y\",IF(I162=0,F162*H162,F162*I162),\"\")","v":0},{"$f":"IF(I162<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P162,'Cost Schedule'!$B:$F,5,FALSE)","v":"Addition of manure to improve soil quality."},null,null,0,9.23,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P163,'Cost Schedule'!$B:$F,2,FALSE)","v":"Utilise biotic soil media - organic topsoil alternative"},"Y",null,{"$f":"VLOOKUP($P163,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P163,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,0,"",{"$f":"VLOOKUP($P163,'Cost Schedule'!$B:$F,5,FALSE)","v":"Material that can be applied as an alternative to spreading topsoil prior to hydromulching."},null,null,0,"9.24a",null,"Y"]
[null,null,{"$f":"C140&\" Subtotal\"","v":"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J140:J163)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Water Management",{"$f":"VLOOKUP($P165,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clean water dams to be retained after decommissioning – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P165,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P165,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E165=\"Y\",IF(I165=0,F165*H165,F165*I165),\"\")","v":0},{"$f":"IF(I165<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P165,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) @ ~$200 per hour and pasture grass."},null,null,{"$f":"IF(I165=\"\",0,1)","v":0},"10.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P166,'Cost Schedule'!$B:$F,2,FALSE)","v":"Large clean water dams (i.e. ≥ 2 ha) to be retained after mine closure – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P166,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P166,'Cost Schedule'!$B:$F,4,FALSE)","v":10500},null,{"$f":"IF($E166=\"Y\",IF(I166=0,F166*H166,F166*I166),\"\")","v":0},{"$f":"IF(I166<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P166,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) + pasture grass."},null,null,{"$f":"IF(I166=\"\",0,1)","v":0},"10.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P167,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove sediments from the floor of the dam to enable it to be converted into clean water structure (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P167,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P167,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E167=\"Y\",IF(I167=\"\",IF($H167=\"Select from List\",\"\",IF(I167=0,F167*H167,\"\")),F167*I167),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P167,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of contaminated sediment requiring removal using an excavator, truck and dozer to clean out the dam."},null,null,{"$f":"IF(I167=\"\",0,1)","v":0},{"$f":"IF(Q167=1,\"10.04-\",IF(Q167=2,\"10.04a\",IF(Q167=3,\"10.04b\",IF(Q167=4,\"10.04c\",IF(Q167=5,\"10.04d\",\"10.04-\")))))","v":"10.04-"},{"$f":"VLOOKUP(K167,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I167<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R167","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P169,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of evaporation fans and/or other water transfer and management infrastructure"},"Y",null,{"$f":"VLOOKUP($P169,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P169,'Cost Schedule'!$B:$F,4,FALSE)","v":25000},null,{"$f":"IF($E169=\"Y\",IF(I169=0,F169*H169,F169*I169),\"\")","v":0},{"$f":"IF(I169<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P169,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for removal of water management infrastructure."},null,null,{"$f":"IF(I169=\"\",0,1)","v":0},10.050000000000001,null,"Y"]
[null,null,{"$f":"C165&\" Subtotal\"","v":"Water Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J165:J169)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Maintenance of Rehabilitated Areas",{"$f":"VLOOKUP($P171,'Cost Schedule'!$B:$F,2,FALSE)","v":"Maintenance of areas that have been shaped and seeded and revegetation has been 'successful'"},"Y",null,{"$f":"VLOOKUP($P171,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P171,'Cost Schedule'!$B:$F,4,FALSE)","v":925},null,{"$f":"IF($E171=\"Y\",IF(I171=0,F171*H171,F171*I171),\"\")","v":0},{"$f":"IF(I171<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P171,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rehabilitation maintenance might include re-seeding, watering, fertilising, minor re-shaping, erosion control, inspections/audits - does not include major repair works."},null,null,{"$f":"IF(I171=\"\",0,1)","v":0},12.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P172,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - minor"},"Y",null,{"$f":"VLOOKUP($P172,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P172,'Cost Schedule'!$B:$F,4,FALSE)","v":1200},null,{"$f":"IF($E172=\"Y\",IF(I172=0,F172*H172,F172*I172),\"\")","v":0},{"$f":"IF(I172<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P172,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring minor repair - rills, minor growth media replacement."},null,null,{"$f":"IF(I172=\"\",0,1)","v":0},12.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P173,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - moderate"},"Y",null,{"$f":"VLOOKUP($P173,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P173,'Cost Schedule'!$B:$F,4,FALSE)","v":1700},null,{"$f":"IF($E173=\"Y\",IF(I173=0,F173*H173,F173*I173),\"\")","v":0},{"$f":"IF(I173<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P173,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring moderate repair - rills, significant growth media replacement."},null,null,{"$f":"IF(I173=\"\",0,1)","v":0},12.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P174,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - major"},"Y",null,{"$f":"VLOOKUP($P174,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P174,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E174=\"Y\",IF(I174=0,F174*H174,F174*I174),\"\")","v":0},{"$f":"IF(I174<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P174,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring major repair - rills, gullies, growth media replacement, some level of additional surface water management."},null,null,{"$f":"IF(I174=\"\",0,1)","v":0},12.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P175,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - total failure of landform"},"Y",null,{"$f":"VLOOKUP($P175,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P175,'Cost Schedule'!$B:$F,4,FALSE)","v":40000},null,{"$f":"IF($E175=\"Y\",IF(I175=0,F175*H175,F175*I175),\"\")","v":0},{"$f":"IF(I175<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P175,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas that require extensive rehabilitation repair - re-design and re-construction of landform."},null,null,{"$f":"IF(I175=\"\",0,1)","v":0},12.09,null,"Y"]
[null,null,{"$f":"C171&\" Subtotal\"","v":"Maintenance of Rehabilitated Areas Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J171:J175)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Items","Other 1 <insert>","N",null,null,"This is ",null,{"$f":"IF($E177=\"Y\",IF(I177=0,F177*H177,F177*I177),\"\")","v":""},{"$f":"IF(I177<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I177=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 2 <insert>","N",null,null,"deliberately ",null,{"$f":"IF($E178=\"Y\",IF(I178=0,F178*H178,F178*I178),\"\")","v":""},{"$f":"IF(I178<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I178=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 3 <insert>","N",null,null,"left blank ",null,{"$f":"IF($E179=\"Y\",IF(I179=0,F179*H179,F179*I179),\"\")","v":""},{"$f":"IF(I179<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I179=\"\",0,1)","v":0},null,null,"N"]
[null,null,{"$f":"C177&\" Subtotal\"","v":"Additional Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J177:J179)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"TXRESULT","Total Cost for Infrastructure Domain",null,null,null,null,null,{"$f":"SUM(J77,J81,J107,J119,J128,J139,J164,J170,J176,J180)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Open Cut Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Domain 2b: Tailings & Rejects",null,{"$f":"D286","v":"Total Cost for Tailings & Rejects Domain"},null,null,null,null,null,null,{"$f":"J286","v":0},null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Assumptions: Record any relevant assumptions to this domain below:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Key Rehabilitation Area Data for Domain",null,"Enter data below manually",null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Landform Establishment:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Growth Media Development:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Ecosystem Establishment:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,"Chg","Link","List","Y"]
[null,null,"Contaminated Materials",{"$f":"VLOOKUP($P196,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake a preliminary site investigation (Phase 1). This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple studies may be required."},"Y",null,{"$f":"VLOOKUP($P196,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P196,'Cost Schedule'!$B:$F,4,FALSE)","v":15000},null,{"$f":"IF($E196=\"Y\",IF(I196=0,F196*H196,F196*I196),\"\")","v":0},{"$f":"IF(I196<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P196,'Cost Schedule'!$B:$F,5,FALSE)","v":"The preliminary investigation would include at minimum a desktop assessment of the area and site history, incidents, etc. as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 1 assessment (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nA cluster may include:\n- Mine infrastructure (i.e., fuel / chemical store, workshop, vehicle wash-down, sewage treatment etc.)\n- Processing plants (i.e., ore and product storage, mine waste storage and disposal, rail load-out etc.)\n- Remote pit-top facilities (i.e., vehicle re-fuel, sewage treatment, secondary workshop, chemical storage etc.)"},null,null,{"$f":"IF(I196=\"\",0,1)","v":0},"3.01a",null,{"$f":"E196","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P197,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake an intrusive site investigation on sites with small footprints to investigate e.g. ≤15 ha. This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple intrusive investigations should be included."},"Y",null,{"$f":"VLOOKUP($P197,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P197,'Cost Schedule'!$B:$F,4,FALSE)","v":44000},null,0,"",{"$f":"VLOOKUP($P197,'Cost Schedule'!$B:$F,5,FALSE)","v":"The intrusive investigation would include at minimum a site walkover and field sampling as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 2 intrusive investigation (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nNote: An intrusive investigation is not required for all contaminated areas and should be applied considering the rehabilitation program, site history, location, etc.\nA cluster area where it is highly anticipated that contamination has occurred (i.e., underground tanks / pipes that are known to have leaked, chemical stores with earthen bunds, around ineffective oil/water separators etc.) and further field work is required involving intrusive investigation.\nAssumes site is easily accessible and a small area e.g. ~10-15 ha requires investigation and testing (test pits, boreholes, etc.) based on Sampling and Analysis Quality Plan.  Includes SAQP, fieldwork, sampling and analysis."},null,null,0,"3.01b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P198,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake an intrusive site investigation on sites with large footprints to investigate e.g. >15 ha. This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple intrusive investigations should be included."},"Y",null,{"$f":"VLOOKUP($P198,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P198,'Cost Schedule'!$B:$F,4,FALSE)","v":106000},null,0,"",{"$f":"VLOOKUP($P198,'Cost Schedule'!$B:$F,5,FALSE)","v":"The intrusive investigation would include at minimum a site walkover and field sampling as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 2 intrusive investigation (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nNote: An intrusive investigation is not required for all contaminated areas and should be applied considering the rehabilitation program, site history, location, etc.\nA cluster area where it is highly anticipated that contamination has occurred (i.e., underground tanks / pipes that are known to have leaked, chemical stores with earthen bunds, around ineffective oil/water separators etc.) and further field work is required involving intrusive investigation.\nAssume site has a history of contamination and/or a large area >15 ha requires investigation and testing (test pits, boreholes, etc.) based on Sampling and Analysis Quality Plan.    Includes SAQP, fieldwork, sampling and analysis."},null,null,0,"3.01c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P199,'Cost Schedule'!$B:$F,2,FALSE)","v":"Develop a Remediation Action Plan on sites with small footprints based on outcomes of intrusive investigation including strategies to address contamination exceedances"},"Y",null,{"$f":"VLOOKUP($P199,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P199,'Cost Schedule'!$B:$F,4,FALSE)","v":35000},null,0,"",{"$f":"VLOOKUP($P199,'Cost Schedule'!$B:$F,5,FALSE)","v":"Develop remediation plan for approval including designs and detailed costs.  Costs may increase if detailed designs required for construction."},null,null,0,"3.01d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P200,'Cost Schedule'!$B:$F,2,FALSE)","v":"Develop a Remediation Action Plan on sites with large footprints based on outcomes of intrusive investigation including strategies to address contamination exceedances"},"Y",null,{"$f":"VLOOKUP($P200,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P200,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E200=\"Y\",IF(I200=0,F200*0,F200*I200),\"\")","v":0},"",{"$f":"VLOOKUP($P200,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes complex site; detailed design drawings required for cover."},null,null,0,"3.01e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P201,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of contaminated water from tanks, bunded areas and sumps"},"Y",null,{"$f":"VLOOKUP($P201,'Cost Schedule'!$B:$F,3,FALSE)","v":"L"},{"$f":"VLOOKUP($P201,'Cost Schedule'!$B:$F,4,FALSE)","v":0.35},null,0,"",{"$f":"VLOOKUP($P201,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost for recent sump clean-up from resource activity - requires specialists to treat."},null,null,0,3.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P202,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove material (carbonaceous / metalliferous spillage or otherwise) from footprint of the process facility (leach pads) / stockpile area (ROM product) / roads and dump in a void on-site (Select Haul Distance from list)"},"Y",null,"m3",{"$f":"VLOOKUP($P202,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E202=\"Y\",IF(I202=\"\",IF($H202=\"Select from List\",\"\",IF(I202=0,F202*H202,\"\")),F202*I202),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P202,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes scraping and removal of the volume of carbonaceous material using dozer, grader etc. to make safe an area and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q202=1,\"3.03-\",IF(Q202=2,\"3.03a\",IF(Q202=3,\"3.03b\",IF(Q202=4,\"3.03c\",IF(Q202=5,\"3.03d\",\"3.03a\")))))","v":"3.03-"},{"$f":"VLOOKUP(K202,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I202<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R202","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P204,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and dispose of Hazardous classified contaminated material off site to a licensed landfill.  Assumes cartage to a licensed landfill."},"Y",null,{"$f":"VLOOKUP($P204,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P204,'Cost Schedule'!$B:$F,4,FALSE)","v":800},null,{"$f":"IF($E204=\"Y\",IF(I204=0,F204*H204,F204*I204),\"\")","v":0},{"$f":"IF(I204<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P204,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,{"$f":"IF(I204=\"\",0,1)","v":0},"3.04a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P205,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and disposal of Restricted classified contaminated material off site to a licensed landfill.  Add $50/m3 for cartage from regional areas"},"Y",null,{"$f":"VLOOKUP($P205,'Cost Schedule'!$B:$F,3,FALSE)","v":"m4"},{"$f":"VLOOKUP($P205,'Cost Schedule'!$B:$F,4,FALSE)","v":660},null,{"$f":"IF($E205=\"Y\",IF(I205=0,F205*H205,F205*I205),\"\")","v":0},{"$f":"IF(I205<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P205,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,0,"3.04b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P206,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and disposal of Low Level contaminated material off site to a licensed landfill.  Add $50/m3 for cartage to regional landfill"},"Y",null,{"$f":"VLOOKUP($P206,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P206,'Cost Schedule'!$B:$F,4,FALSE)","v":220},null,0,{"$f":"IF(I206<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P206,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,null,3.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P207,'Cost Schedule'!$B:$F,2,FALSE)","v":"Onsite remediation of hydrocarbon contaminated soils manual land farming (Select Volume from List)"},"y",null,{"$f":"VLOOKUP($P207,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P207,'[3]Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E207=\"Y\",IF(I207=\"\",IF($H207=\"Select from List\",\"\",IF(I207=0,F207*H207,\"\")),F207*I207),\"\")","v":""},"Select Volume Here","Spreading of contaminated soils on a prepared surface and stimulation of aerobic microbial activity within the soils through aeration and/or the addition of minerals, nutrients and moisture to promote the aerobic degradation of organic chemicals - time frame of up to 24 months.",null,null,{"$f":"IF(I209=\"\",0,1)","v":0},{"$f":"IF(Q207=1,\"3.06-\",IF(Q207=2,\"3.06a\",IF(Q207=3,\"3.06b\",IF(Q207=4,\"3.06c\",IF(Q207=5,\"3.06d\",\"3.06\")))))","v":"3.06-"},{"$f":"VLOOKUP(K207,Select_Volume_Index,2,FALSE)","v":1},"y"]
[null,null,null,null,null,null,null,{"$f":"VLOOKUP($P208,'[3]Cost Schedule'!$B:$F,4,FALSE)","v":0},null,null,{"$f":"IF(I207<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R207","v":"y"}]
[null,null,null,{"$f":"VLOOKUP($P209,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation of cement stabilisation plant and equipment for hydrocarbon (i.e., PAH, long chain hydrocarbons, etc.) contaminated soil treatment"},"Y",null,{"$f":"VLOOKUP($P209,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P209,'Cost Schedule'!$B:$F,4,FALSE)","v":150000},null,0,{"$f":"IF(I209<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P209,'Cost Schedule'!$B:$F,5,FALSE)","v":"Required if treatment of hydrocarbon contamination is required to be fast tracked."},null,null,0,3.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P210,'Cost Schedule'!$B:$F,2,FALSE)","v":"On-site remediation of hydrocarbon contaminated soils - using a mobile treatment unit"},"Y",null,{"$f":"VLOOKUP($P210,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P210,'Cost Schedule'!$B:$F,4,FALSE)","v":165},null,0,"",{"$f":"VLOOKUP($P210,'Cost Schedule'!$B:$F,5,FALSE)","v":"Additional cost as the treatment process is fast tracked."},null,null,0,3.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P211,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and dispose of asbestos (<750 m2)"},"Y",null,{"$f":"VLOOKUP($P211,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P211,'Cost Schedule'!$B:$F,4,FALSE)","v":50},null,0,"",{"$f":"VLOOKUP($P211,'Cost Schedule'!$B:$F,5,FALSE)","v":"Where an assessment/estimation has been made to confirm the volume of asbestos to be removed."},null,null,0,3.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P212,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and dispose of asbestos (>750 m2)"},"Y",null,{"$f":"VLOOKUP($P212,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P212,'Cost Schedule'!$B:$F,4,FALSE)","v":40},null,0,"",{"$f":"VLOOKUP($P212,'Cost Schedule'!$B:$F,5,FALSE)","v":"Where an assessment/estimation has been made to confirm the volume of asbestos to be removed."},null,null,0,3.1,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P213,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill - fees (asbestos)"},"Y",null,{"$f":"VLOOKUP($P213,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P213,'Cost Schedule'!$B:$F,4,FALSE)","v":290},null,0,"",{"$f":"VLOOKUP($P213,'Cost Schedule'!$B:$F,5,FALSE)","v":"Landfill fees to regional landfill."},null,null,0,3.11,null,"Y"]
[null,null,{"$f":"C196&\" Subtotal\"","v":"Contaminated Materials Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J196:J213)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Roads and Tracks",{"$f":"VLOOKUP($P215,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – minor works including deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P215,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P215,'Cost Schedule'!$B:$F,4,FALSE)","v":1040},null,{"$f":"IF($E215=\"Y\",IF(I215=0,F215*H215,F215*I215),\"\")","v":0},{"$f":"IF(I215<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P215,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ~6 m road width - 16H Grader."},null,null,{"$f":"IF(I215=\"\",0,1)","v":0},5.01,null,{"$f":"E215","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P216,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / access  tracks / vehicle park-up areas with windrows and/or small earthen bunds – minor earthworks and deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P216,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P216,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,0,"",{"$f":"VLOOKUP($P216,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - no seed"},null,null,0,5.0199999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P217,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P217,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P217,'Cost Schedule'!$B:$F,4,FALSE)","v":3700},null,0,"",{"$f":"VLOOKUP($P217,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P218,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P218,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P218,'Cost Schedule'!$B:$F,4,FALSE)","v":4485},null,0,"",{"$f":"VLOOKUP($P218,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P219,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P219,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P219,'Cost Schedule'!$B:$F,4,FALSE)","v":4870},null,0,"",{"$f":"VLOOKUP($P219,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P220,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P220,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P220,'Cost Schedule'!$B:$F,4,FALSE)","v":7025},null,0,"",{"$f":"VLOOKUP($P220,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.0599999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P221,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove stabilised material (blue metal, aggregate etc.) from roadways and disposal on-site/locally (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P221,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P221,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E221=\"Y\",IF(I221=\"\",IF($H221=\"Select from List\",\"\",IF(I221=0,F221*H221,\"\")),F221*I221),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P221,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the scraping and removal of the volume of stabilised material from the road, laydown or other surface using an excavator, dozer and grader to enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q221=1,\"5.07-\",IF(Q221=2,\"5.07a\",IF(Q221=3,\"5.07b\",IF(Q221=4,\"5.07c\",IF(Q221=5,\"5.07d\",\"5.07\")))))","v":"5.07-"},{"$f":"VLOOKUP(K221,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,{"$f":"VLOOKUP($P222,'Cost Schedule'!$B:$F,3,FALSE)","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(I221<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R221","v":"Y"}]
[null,null,{"$f":"C224&\" Subtotal\"","v":"Earthworks / Structural Works (Landform Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J215:J222)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Earthworks / Structural Works (Landform Establishment)",{"$f":"VLOOKUP($P224,'Cost Schedule'!$B:$F,2,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit – Select Push Length"},"Y",null,"m3",{"$f":"VLOOKUP($P224,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E224=\"Y\",IF(I224=\"\",IF($H224=\"Select from List\",\"\",IF(I224=0,F224*H224,\"\")),F224*I224),\"\")","v":""},"Select Push Length Here",{"$f":"VLOOKUP($P224,'Cost Schedule'!$B:$F,5,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit"},null,null,0,{"$f":"IF(Q224=1,\"7.01-\",IF(Q224=2,\"7.01a\",IF(Q224=3,\"7.01b\",IF(Q224=4,\"7.01c\",IF(Q224=5,\"7.01d\",\"7.01-\")))))","v":"7.01-"},{"$f":"VLOOKUP(K224,Select_Push_Length_Index,2,FALSE)","v":1},{"$f":"E224","v":"Y"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I224<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R224","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P226,'Cost Schedule'!$B:$F,2,FALSE)","v":"Minor reshaping and pushing"},"Y",null,{"$f":"VLOOKUP($P226,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P226,'Cost Schedule'!$B:$F,4,FALSE)","v":3900},null,{"$f":"IF($E226=\"Y\",IF(I226=0,F226*H226,F226*I226),\"\")","v":0},{"$f":"IF(I226<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P226,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation)."},null,null,{"$f":"IF(I226=\"\",0,1)","v":0},7.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P227,'Cost Schedule'!$B:$F,2,FALSE)","v":"Fill dams, voids etc. - Source local material, cart and spread to cap or backfill, cap thickness determined by approval / permit (Select Haul Distance from List)"},"y",null,"m3",{"$f":"VLOOKUP($P227,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E227=\"Y\",IF(I227=\"\",IF($H227=\"Select from List\",\"\",IF(I227=0,F227*H227,\"\")),F227*I227),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P227,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of material requiring backfill using an excavator and scraper to fill the void and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q227=1,\"9.02-\",IF(Q227=2,\"9.02a\",IF(Q227=3,\"9.02b\",IF(Q227=4,\"9.02c\",IF(Q227=5,\"9.02d\",\"7.01-\")))))","v":"9.02-"},{"$f":"VLOOKUP(K227,Select_Haul_Distance_Index,2,FALSE)","v":1},"y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I227<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R227","v":"y"}]
[null,null,null,{"$f":"VLOOKUP($P229,'Cost Schedule'!$B:$F,2,FALSE)","v":"Trim, rock rake & deep rip (includes levelling / landscaping and rip in 1 direction)"},"Y",null,{"$f":"VLOOKUP($P229,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P229,'Cost Schedule'!$B:$F,4,FALSE)","v":1130},null,{"$f":"IF($E229=\"Y\",IF(I229=0,F229*H229,F229*I229),\"\")","v":0},{"$f":"IF(I229<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P229,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertaken using D10 dozer and 16M grader."},null,null,{"$f":"IF(I229=\"\",0,1)","v":0},9.0399999999999991,null,{"$f":"E229","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P230,'Cost Schedule'!$B:$F,2,FALSE)","v":"Structural works, banks, waterways - contour banks, drainage channels and other soil conservation measures"},"Y",null,{"$f":"VLOOKUP($P230,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P230,'Cost Schedule'!$B:$F,4,FALSE)","v":1600},null,0,{"$f":"IF(I230<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P230,'Cost Schedule'!$B:$F,5,FALSE)","v":"Combination of dozer and excavator work plus grader for ~4 hours each per ha."},null,null,{"$f":"IF(I230=\"\",0,1)","v":0},7.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P231,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construction of spine drains / drop structures and/or stabilising water course entry points - required for large catchments"},"Y",null,{"$f":"VLOOKUP($P231,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P231,'Cost Schedule'!$B:$F,4,FALSE)","v":27},null,0,{"$f":"IF(I231<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P231,'Cost Schedule'!$B:$F,5,FALSE)","v":"Installation of on-site rock material (rip-rap) where managing water run-off from disturbed land and/or upon entry to water courses - prevents erosion of gully head (assumes competent material is locally available). If required to be sourced off site, assume an additional $20/m2."},null,null,{"$f":"IF(I231=\"\",0,1)","v":0},7.04,null,"Y"]
[null,null,{"$f":"C224&\" Subtotal\"","v":"Earthworks / Structural Works (Landform Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J224:J231)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Mine Waste",{"$f":"VLOOKUP($P233,'Cost Schedule'!$B:$F,2,FALSE)","v":"Ideal Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with little chemical reactivity (no to low risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or low to moderate propensity for spontaneous combustion) and good physical properties (not significantly  hydrophilic, shear strength does not limit equipment choice, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P233,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P233,'Cost Schedule'!$B:$F,4,FALSE)","v":82000},null,{"$f":"IF($E233=\"Y\",IF(I233=0,F233*H233,F233*I233),\"\")","v":0},{"$f":"IF(I233<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P233,'Cost Schedule'!$B:$F,5,FALSE)","v":"This includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume material with the appropriate chemical and physical properties. This rate assumes suitable capping material is available on site within 10 km, and an average cap thickness of approximately 0.5 m to 1 mand 0.15 m - 0.2 m growth media (assume at least 1 m thick cover required for carbonaceous material covers). Water quality from runoff, seepage etc. meets site-specific environment water quality values.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,null,8.01,null,{"$f":"E233","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P234,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P234,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P234,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E234=\"Y\",IF(I234=0,F234*0,F234*I234),\"\")","v":0},"",{"$f":"VLOOKUP($P234,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,null,"8.01a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P235,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P235,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P235,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E235=\"Y\",IF(I235=0,F235*0,F235*I235),\"\")","v":0},"",{"$f":"VLOOKUP($P235,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,null,"8.01b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P236,'Cost Schedule'!$B:$F,2,FALSE)","v":"Efficient Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with moderate chemical reactivity (low to medium risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or low to moderate propensity for spontaneous combustion) and moderate physical properties (not significantly  hydrophilic, shear strength limits equipment choice somewhat, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P236,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P236,'Cost Schedule'!$B:$F,4,FALSE)","v":146500},null,0,"",{"$f":"VLOOKUP($P236,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume of material to cap / cover facilities where the tailings or rejects base is at a strength that enables economically efficient construction methods with small plant. This rate assumes suitable capping material is available on site within 10 km, and an average cap thickness ranging from >1 m to 2 m thickness constructed in 1 m layers + growth media up to 0.2 m depth.\nThis may require additional materials (such as capillary breaks, geofabric, etc.) - use alternate rate cells below, specific material types (e.g. acid neutralising / consuming materials, competent rock etc.) , and associated activities (i.e., load / haul / place / crush / screen / borrow etc.).\nCosts for haulage of specialised/additional materials must be added separately if required.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,{"$f":"IF(I236=\"\",0,1)","v":0},8.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P237,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P237,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P237,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E237=\"Y\",IF(I237=0,F237*0,F237*I237),\"\")","v":0},"",{"$f":"VLOOKUP($P237,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,{"$f":"IF(I237=\"\",0,1)","v":0},"8.02a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P238,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P238,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P238,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E238=\"Y\",IF(I238=0,F238*0,F238*I238),\"\")","v":0},"",{"$f":"VLOOKUP($P238,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,{"$f":"IF(I238=\"\",0,1)","v":0},"8.02b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P239,'Cost Schedule'!$B:$F,2,FALSE)","v":"Adverse Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with moderate chemical reactivity (medium to high risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or moderate to high propensity for spontaneous combustion) and moderate physical properties (not significantly  hydrophilic, shear strength limits equipment choice somewhat, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P239,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P239,'Cost Schedule'!$B:$F,4,FALSE)","v":313000},null,0,"",{"$f":"VLOOKUP($P239,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume of material to cap / cover facilities of high geochemical risk, and / or low shear strength that prohibits economically efficient construction methods.  This rate assumes suitable capping material/s are available on site within 10 km, and an average cap thickness of approximately >2 m + growth media up to 0.2 m depth.\nThis may require additional materials (i.e., capillary breaks, geofabric, etc.), specific material types (e.g. acid neutralising / consuming materials, competent rock etc.), and associated activities (i.e., load / haul / place / crush / screen / borrow etc.).\nCosts for haulage of specialised materials must be added separately if required.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,{"$f":"IF(I239=\"\",0,1)","v":0},8.0299999999999994,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P240,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P240,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P240,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E240=\"Y\",IF(I240=0,F240*0,F240*I240),\"\")","v":0},"",{"$f":"VLOOKUP($P240,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,{"$f":"IF(I240=\"\",0,1)","v":0},"8.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P241,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P241,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P241,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E241=\"Y\",IF(I241=0,F241*0,F241*I241),\"\")","v":0},"",{"$f":"VLOOKUP($P241,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P242,'Cost Schedule'!$B:$F,2,FALSE)","v":"Difficult Tailings Capping- reshaping, capping / sealing of weak or soft surfaced tailings facility with poor physical properties (significantly  hydrophilic, low shear strength limits equipment choice greatly, artificial strengthening required) OR visible adverse impacts on legacy sites from chemical reactivity over lengthy exposure prior to rehabilitation"},"Y",null,{"$f":"VLOOKUP($P242,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P242,'Cost Schedule'!$B:$F,4,FALSE)","v":843000},null,{"$f":"IF($E242=\"Y\",IF(I242=0,F242*H242,F242*I242),\"\")","v":0},"",{"$f":"VLOOKUP($P242,'Cost Schedule'!$B:$F,5,FALSE)","v":"This option is typically driven by time constraints and/or when tailings properties significantly restrict adequate desiccation, resulting in  a tailings shear strength that is very weak excluding access by conventional small plant.\nSmall equipment used for rehabilitation.\nThis excludes any additional material required to form the final landform profile in addition to this cap.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,0,8.0399999999999991,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P243,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P243,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P243,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E243=\"Y\",IF(I243=0,F243*0,F243*I243),\"\")","v":0},"",{"$f":"VLOOKUP($P243,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.04a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P244,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P244,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P244,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E244=\"Y\",IF(I244=0,F244*0,F244*I244),\"\")","v":0},"",{"$f":"VLOOKUP($P244,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.04b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P245,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage soil / weathered rock / sediment e.g. capping/covers, removal of contamination, etc.  (Select Haul Distance from List)"},"Y",null,{"$f":"VLOOKUP($P245,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P245,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E245=\"Y\",IF(I245=\"\",IF($H245=\"Select from List\",\"\",IF(I245=0,F245*H245,\"\")),F245*I245),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P245,'Cost Schedule'!$B:$F,5,FALSE)","v":"Capping/cover material available within 50 km round trip e.g. waste / overburden dumps, borrow areas, etc."},null,null,0,{"$f":"IF(Q245=1,\"8.05-\",IF(Q245=2,\"8.05a\",IF(Q245=3,\"8.05b\",IF(Q245=4,\"8.05c\",IF(Q245=5,\"8.05d\",\"8.05\")))))","v":"8.05-"},{"$f":"VLOOKUP(K245,Select_Haul_Dist_805_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I245<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,{"$f":"C233&\" Subtotal\"","v":"Mine Waste Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J233:J245)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment)",{"$f":"VLOOKUP($P248,'Cost Schedule'!$B:$F,2,FALSE)","v":"Source, cart and spread growth media (Select Haul Distance from List)"},"y",null,"m3",{"$f":"VLOOKUP($P248,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E248=\"Y\",IF(I248=\"\",IF($H248=\"Select from List\",\"\",IF(I248=0,F248*H248,\"\")),F248*I248),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P248,'Cost Schedule'!$B:$F,5,FALSE)","v":"If topsoil is not available on-site, then Virgin Excavated Natural Material (VENM) may need to be externally sourced."},null,null,0,{"$f":"IF(Q248=1,\"9.01-\",IF(Q248=2,\"9.01a\",IF(Q248=3,\"9.01b\",IF(Q248=4,\"9.01c\",IF(Q248=5,\"9.01d\",\"7.01-\")))))","v":"9.01-"},{"$f":"VLOOKUP(K248,Select_Haul_Distance_Index,2,FALSE)","v":1},"y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I248<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R248","v":"y"}]
[null,null,null,{"$f":"VLOOKUP($P250,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (pasture grass species)"},"Y",null,{"$f":"VLOOKUP($P250,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P250,'Cost Schedule'!$B:$F,4,FALSE)","v":1875},null,{"$f":"IF($E250=\"Y\",IF(I250=0,F250*H250,F250*I250),\"\")","v":0},{"$f":"IF(I250<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P250,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,{"$f":"IF(I250=\"\",0,1)","v":0},9.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P251,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (tree or native grass species)"},"Y",null,{"$f":"VLOOKUP($P251,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P251,'Cost Schedule'!$B:$F,4,FALSE)","v":4135},null,0,"",{"$f":"VLOOKUP($P251,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P252,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with native seed"},"Y",null,{"$f":"VLOOKUP($P252,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P252,'Cost Schedule'!$B:$F,4,FALSE)","v":1.9},null,0,"",{"$f":"VLOOKUP($P252,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Native seed +$1.00"},null,null,0,"9.10a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P253,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with pasture seed"},"Y",null,{"$f":"VLOOKUP($P253,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P253,'Cost Schedule'!$B:$F,4,FALSE)","v":0.43},null,{"$f":"IF($E253=\"Y\",IF(I253=0,F253*H253,F253*I253),\"\")","v":0},{"$f":"IF(I253<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P253,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Pasture seed +$0.10"},null,null,0,"9.10b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P254,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - base grade or standard for flat areas that can be irrigated by water cart"},"Y",null,{"$f":"VLOOKUP($P254,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P254,'Cost Schedule'!$B:$F,4,FALSE)","v":0.8},null,{"$f":"IF($E254=\"Y\",IF(I254=0,F254*H254,F254*I254),\"\")","v":0},{"$f":"IF(I254<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P254,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on flat areas with a gradient of less than 4:1, and where irrigation from water cart may be possible.  Industry standard application rate of 2500kg/ha.  Product will last short term (less than 3 months) and vegetation is required to grow ASAP for stability.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P255,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - bonded fibre matrix grade for steep areas to stabilise up to 12 months"},"Y",null,{"$f":"VLOOKUP($P255,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P255,'Cost Schedule'!$B:$F,4,FALSE)","v":1.8},null,{"$f":"IF($E255=\"Y\",IF(I255=0,F255*H255,F255*I255),\"\")","v":0},{"$f":"IF(I255<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P255,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on steep areas where stabilisation is required for up to 12 months. Application rate of ~3500kg/ha.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P256,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - high performance flexible growth medium grade "},"Y",null,{"$f":"VLOOKUP($P256,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P256,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,{"$f":"IF($E256=\"Y\",IF(I256=0,F256*H256,F256*I256),\"\")","v":0},{"$f":"IF(I256<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P256,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on extreme slopes where stabilisation is required for up to 18 months. Application rate of ~4,000kg/ha minimum.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P257,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (pasture)"},"Y",null,{"$f":"VLOOKUP($P257,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P257,'Cost Schedule'!$B:$F,4,FALSE)","v":420},null,0,"",{"$f":"VLOOKUP($P257,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 250 kg / ha. These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.11,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P258,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (trees)"},"Y",null,{"$f":"VLOOKUP($P258,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P258,'Cost Schedule'!$B:$F,4,FALSE)","v":140},null,0,"",{"$f":"VLOOKUP($P258,'Cost Schedule'!$B:$F,5,FALSE)","v":"These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.1199999999999992,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P259,'Cost Schedule'!$B:$F,2,FALSE)","v":"Spoil amelioration (adding lime / gypsum etc.)"},"Y",null,{"$f":"VLOOKUP($P259,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P259,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,0,"",{"$f":"VLOOKUP($P259,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 2.5 t / ha as an average application rate."},null,null,0,9.1300000000000008,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P260,'Cost Schedule'!$B:$F,2,FALSE)","v":"growth media amelioration with biosolids"},"Y",null,{"$f":"VLOOKUP($P260,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P260,'Cost Schedule'!$B:$F,4,FALSE)","v":1015},null,0,"",{"$f":"VLOOKUP($P260,'Cost Schedule'!$B:$F,5,FALSE)","v":"Recent experience with agronomy projects."},null,null,0,9.14,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P261,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct no-climb stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P261,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P261,'Cost Schedule'!$B:$F,4,FALSE)","v":22},null,0,"",{"$f":"VLOOKUP($P261,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for no-climb stock fencing."},null,null,0,9.16,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P262,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct standard stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P262,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P262,'Cost Schedule'!$B:$F,4,FALSE)","v":13},null,0,"",{"$f":"VLOOKUP($P262,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for standard stock fencing."},null,null,0,9.17,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P263,'Cost Schedule'!$B:$F,2,FALSE)","v":"Purchase and erect warning signs"},"Y",null,{"$f":"VLOOKUP($P263,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P263,'Cost Schedule'!$B:$F,4,FALSE)","v":250},null,0,"",{"$f":"VLOOKUP($P263,'Cost Schedule'!$B:$F,5,FALSE)","v":"Compliance with AS 1319-1994 - Safety signs for the occupational environment - installed every 25 m."},null,null,0,9.18,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P264,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources virgin excavated natural material (VENM) for growth media."},"Y",null,{"$f":"VLOOKUP($P264,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P264,'Cost Schedule'!$B:$F,4,FALSE)","v":80.8},null,0,"",{"$f":"VLOOKUP($P264,'Cost Schedule'!$B:$F,5,FALSE)","v":"D7 to spread material at $205/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $70/m3 for imported fill material."},null,null,0,9.19,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P265,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources a combination of virgin excavated natural material (VENM) and spoil from large excavation for filing voids and/or capping etc."},"Y",null,{"$f":"VLOOKUP($P265,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P265,'Cost Schedule'!$B:$F,4,FALSE)","v":72.5},null,{"$f":"IF($E265=\"Y\",IF(I265=0,F265*H265,F265*I265),\"\")","v":0},{"$f":"IF(I265<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P265,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 push into void at $270/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $60/m3 for imported fill material."},null,null,0,9.1999999999999993,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P266,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clearing and grubbing of trees and vegetation"},"Y",null,{"$f":"VLOOKUP($P266,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P266,'Cost Schedule'!$B:$F,4,FALSE)","v":4730},null,{"$f":"IF($E266=\"Y\",IF(I266=0,F266*H266,F266*I266),\"\")","v":0},{"$f":"IF(I266<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P266,'Cost Schedule'!$B:$F,5,FALSE)","v":"Clearing and grubbing of light vegetation growth e.g. regrowth"},null,null,0,9.2100000000000009,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P267,'Cost Schedule'!$B:$F,2,FALSE)","v":"Topsoil stripping"},"Y",null,{"$f":"VLOOKUP($P267,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P267,'Cost Schedule'!$B:$F,4,FALSE)","v":4.8624999999999998},null,{"$f":"IF($E267=\"Y\",IF(I267=0,F267*H267,F267*I267),\"\")","v":0},{"$f":"IF(I267<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P267,'Cost Schedule'!$B:$F,5,FALSE)","v":"Stripping or topsoil at an approximate depth of 0.2 m into stockpiles; load and haul to final rehabilitation location required or respreading where necessary."},null,null,0,9.2200000000000006,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P268,'Cost Schedule'!$B:$F,2,FALSE)","v":"Growth media supplementation with manure"},"Y",null,{"$f":"VLOOKUP($P268,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P268,'Cost Schedule'!$B:$F,4,FALSE)","v":747.5},null,{"$f":"IF($E268=\"Y\",IF(I268=0,F268*H268,F268*I268),\"\")","v":0},{"$f":"IF(I268<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P268,'Cost Schedule'!$B:$F,5,FALSE)","v":"Addition of manure to improve soil quality."},null,null,0,9.23,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P269,'Cost Schedule'!$B:$F,2,FALSE)","v":"Utilise biotic soil media - organic topsoil alternative"},"Y",null,{"$f":"VLOOKUP($P269,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P269,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,0,"",{"$f":"VLOOKUP($P269,'Cost Schedule'!$B:$F,5,FALSE)","v":"Material that can be applied as an alternative to spreading topsoil prior to hydromulching."},null,null,0,"9.24a",null,"Y"]
[null,null,{"$f":"C248&\" Subtotal\"","v":"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J248:J269)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Water Management",{"$f":"VLOOKUP($P271,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clean water dams to be retained after decommissioning – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P271,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P271,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E271=\"Y\",IF(I271=0,F271*H271,F271*I271),\"\")","v":0},{"$f":"IF(I271<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P271,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) @ ~$200 per hour and pasture grass."},null,null,{"$f":"IF(I271=\"\",0,1)","v":0},"10.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P272,'Cost Schedule'!$B:$F,2,FALSE)","v":"Large clean water dams (i.e. ≥ 2 ha) to be retained after mine closure – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P272,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P272,'Cost Schedule'!$B:$F,4,FALSE)","v":10500},null,{"$f":"IF($E272=\"Y\",IF(I272=0,F272*H272,F272*I272),\"\")","v":0},{"$f":"IF(I272<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P272,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) + pasture grass."},null,null,{"$f":"IF(I272=\"\",0,1)","v":0},"10.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P273,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove sediments from the floor of the dam to enable it to be converted into clean water structure (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P273,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P273,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E273=\"Y\",IF(I273=\"\",IF($H273=\"Select from List\",\"\",IF(I273=0,F273*H273,\"\")),F273*I273),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P273,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of contaminated sediment requiring removal using an excavator, truck and dozer to clean out the dam."},null,null,{"$f":"IF(I273=\"\",0,1)","v":0},{"$f":"IF(Q273=1,\"10.04-\",IF(Q273=2,\"10.04a\",IF(Q273=3,\"10.04b\",IF(Q273=4,\"10.04c\",IF(Q273=5,\"10.04d\",\"10.04-\")))))","v":"10.04-"},{"$f":"VLOOKUP(K273,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I273<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R273","v":"Y"}]
[null,null,{"$f":"C271&\" Subtotal\"","v":"Water Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J271:J274)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Maintenance of Rehabilitated Areas",{"$f":"VLOOKUP($P276,'Cost Schedule'!$B:$F,2,FALSE)","v":"Maintenance of areas that have been shaped and seeded and revegetation has been 'successful'"},"Y",null,{"$f":"VLOOKUP($P276,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P276,'Cost Schedule'!$B:$F,4,FALSE)","v":925},null,{"$f":"IF($E276=\"Y\",IF(I276=0,F276*H276,F276*I276),\"\")","v":0},{"$f":"IF(I276<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P276,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rehabilitation maintenance might include re-seeding, watering, fertilising, minor re-shaping, erosion control, inspections/audits - does not include major repair works."},null,null,{"$f":"IF(I276=\"\",0,1)","v":0},12.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P277,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - minor"},"Y",null,{"$f":"VLOOKUP($P277,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P277,'Cost Schedule'!$B:$F,4,FALSE)","v":1200},null,{"$f":"IF($E277=\"Y\",IF(I277=0,F277*H277,F277*I277),\"\")","v":0},{"$f":"IF(I277<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P277,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring minor repair - rills, minor growth media replacement."},null,null,{"$f":"IF(I277=\"\",0,1)","v":0},12.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P278,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - moderate"},"Y",null,{"$f":"VLOOKUP($P278,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P278,'Cost Schedule'!$B:$F,4,FALSE)","v":1700},null,{"$f":"IF($E278=\"Y\",IF(I278=0,F278*H278,F278*I278),\"\")","v":0},{"$f":"IF(I278<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P278,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring moderate repair - rills, significant growth media replacement."},null,null,{"$f":"IF(I278=\"\",0,1)","v":0},12.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P279,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - major"},"Y",null,{"$f":"VLOOKUP($P279,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P279,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E279=\"Y\",IF(I279=0,F279*H279,F279*I279),\"\")","v":0},{"$f":"IF(I279<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P279,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring major repair - rills, gullies, growth media replacement, some level of additional surface water management."},null,null,{"$f":"IF(I279=\"\",0,1)","v":0},12.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P280,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - total failure of landform"},"Y",null,{"$f":"VLOOKUP($P280,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P280,'Cost Schedule'!$B:$F,4,FALSE)","v":40000},null,{"$f":"IF($E280=\"Y\",IF(I280=0,F280*H280,F280*I280),\"\")","v":0},{"$f":"IF(I280<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P280,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas that require extensive rehabilitation repair - re-design and re-construction of landform."},null,null,{"$f":"IF(I280=\"\",0,1)","v":0},12.09,null,"Y"]
[null,null,{"$f":"C276&\" Subtotal\"","v":"Maintenance of Rehabilitated Areas Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J276:J280)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Items","Other 1 <insert>","N",null,null,"This is ",null,{"$f":"IF($E282=\"Y\",IF(I282=0,F282*H282,F282*I282),\"\")","v":""},{"$f":"IF(I282<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I282=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 2 <insert>","N",null,null,"deliberately ",null,{"$f":"IF($E283=\"Y\",IF(I283=0,F283*H283,F283*I283),\"\")","v":""},{"$f":"IF(I283<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I283=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 3 <insert>","N",null,null,"left blank ",null,{"$f":"IF($E284=\"Y\",IF(I284=0,F284*H284,F284*I284),\"\")","v":""},{"$f":"IF(I284<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I284=\"\",0,1)","v":0},null,null,"N"]
[null,null,{"$f":"C282&\" Subtotal\"","v":"Additional Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J282:J284)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"TXRESULT","Total Cost for Tailings & Rejects Domain",null,null,null,null,null,{"$f":"SUM(J285,J281,J275,J270,J247,J232,J223,J214)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,"Open Cut Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,"Domain 3b: Overburden & Waste",null,{"$f":"D383","v":"Total Cost for Overburden & Waste Domain"},null,null,null,null,null,null,{"$f":"J383","v":0},null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,"Additional Assumptions: Record any relevant assumptions to this domain below:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"Key Rehabilitation Area Data for Domain",null,"Enter data below manually",null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"Total Landform Establishment:",null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"Total Growth Media Development:",null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"Total Ecosystem Establishment:",null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,"Chg","Link","List","y"]
[null,null,"Contaminated Materials",{"$f":"VLOOKUP($P301,'Cost Schedule'!$B:$F,2,FALSE)","v":"Treatment of known Acid Sulfate Soils"},"Y",null,{"$f":"VLOOKUP($P301,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P301,'Cost Schedule'!$B:$F,4,FALSE)","v":2580},null,{"$f":"IF($E301=\"Y\",IF(I301=0,F301*H301,F301*I301),\"\")","v":0},{"$f":"IF(I301<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P301,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ASS is treatable via neutralisation and does not require capping and isolation. Assumes 1% by weight lime addition and treatment to 100 mm depth only."},null,null,{"$f":"IF(I301=\"\",0,1)","v":0},3.12,null,{"$f":"E301","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P302,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of plastic liner (i.e. dam, leach pad, sump etc.)"},"Y",null,{"$f":"VLOOKUP($P302,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P302,'Cost Schedule'!$B:$F,4,FALSE)","v":1},null,{"$f":"IF($E302=\"Y\",IF(I302=0,F302*H302,F302*I302),\"\")","v":0},{"$f":"IF(I302<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P302,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for cutting using ripping tynes and on-site disposal of the liner."},null,null,{"$f":"IF(I302=\"\",0,1)","v":0},3.13,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P303,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage brine/salt for disposal (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P303,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P303,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E303=\"Y\",IF(I303=0,IF($H303=\"Select from List\",\"\",IF(I303=0,F303*H303,\"\")),F303*I303),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P303,'Cost Schedule'!$B:$F,5,FALSE)","v":"Costs for haulage to location for authorised disposal."},null,null,{"$f":"IF(I303=\"\",0,1)","v":0},{"$f":"IF(Q303=1,\"3.14-\",IF(Q303=2,\"3.14a\",IF(Q303=3,\"3.14b\",IF(Q303=4,\"3.14c\",IF(Q303=5,\"3.14d\",\"3.14\")))))","v":"3.14-"},{"$f":"VLOOKUP(K303,Select_Haul_distance_Here_index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I304<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,null,{"$f":"VLOOKUP($P305,'Cost Schedule'!$B:$F,2,FALSE)","v":"Brine disposal to landfill - fees only"},"Y",null,{"$f":"VLOOKUP($P305,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P305,'Cost Schedule'!$B:$F,4,FALSE)","v":288},null,{"$f":"IF($E305=\"Y\",IF(I305=0,F305*H305,F305*I305),\"\")","v":0},{"$f":"IF(I305<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P305,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate for trackable liquid levy of $78.20 per tonne and authorised disposal to landfill."},null,null,{"$f":"IF(I305=\"\",0,1)","v":0},"3.14d",null,{"$f":"E305","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P306,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage water (clean or contaminated) (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P306,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P306,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E306=\"Y\",IF(I306=0,IF($H306=\"Select from List\",\"\",IF(I306=0,F306*H306,\"\")),F306*I306),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P306,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes transport in a 20,000 L tanker. Add disposal costs to additional items where warranted."},null,null,{"$f":"IF(I306=\"\",0,1)","v":0},{"$f":"IF(Q306=1,\"3.15-\",IF(Q306=2,\"3.15a\",IF(Q306=3,\"3.15b\",IF(Q306=4,\"3.15c\",IF(Q306=5,\"3.15d\",\"3.15\")))))","v":"3.15-"},{"$f":"VLOOKUP(K306,Select_Haul_Dist_315_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I307<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,{"$f":"C301&\" Subtotal\"","v":"Contaminated Materials Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J301:J306)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Roads and Tracks",{"$f":"VLOOKUP($P309,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – minor works including deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P309,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P309,'Cost Schedule'!$B:$F,4,FALSE)","v":1040},null,{"$f":"IF($E309=\"Y\",IF(I309=0,F309*H309,F309*I309),\"\")","v":0},"",{"$f":"VLOOKUP($P309,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ~6 m road width - 16H Grader."},null,null,{"$f":"IF(I309=\"\",0,1)","v":0},5.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P310,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / access  tracks / vehicle park-up areas with windrows and/or small earthen bunds – minor earthworks and deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P310,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P310,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,0,"",{"$f":"VLOOKUP($P310,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - no seed"},null,null,0,5.0199999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P311,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P311,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P311,'Cost Schedule'!$B:$F,4,FALSE)","v":3700},null,0,"",{"$f":"VLOOKUP($P311,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P312,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P312,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P312,'Cost Schedule'!$B:$F,4,FALSE)","v":4485},null,0,"",{"$f":"VLOOKUP($P312,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P313,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P313,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P313,'Cost Schedule'!$B:$F,4,FALSE)","v":4870},null,0,"",{"$f":"VLOOKUP($P313,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P314,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P314,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P314,'Cost Schedule'!$B:$F,4,FALSE)","v":7025},null,0,"",{"$f":"VLOOKUP($P314,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.0599999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P315,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove stabilised material (blue metal, aggregate etc.) from roadways and disposal on-site/locally (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P315,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P315,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E315=\"Y\",IF(I315=\"\",IF($H315=\"Select from List\",\"\",IF(I315=0,F315*H315,\"\")),F315*I315),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P315,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the scraping and removal of the volume of stabilised material from the road, laydown or other surface using an excavator, dozer and grader to enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q315=1,\"5.07-\",IF(Q315=2,\"5.07a\",IF(Q315=3,\"5.07b\",IF(Q315=4,\"5.07c\",IF(Q315=5,\"5.07d\",\"5.07\")))))","v":"5.07-"},{"$f":"VLOOKUP(K315,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,{"$f":"VLOOKUP($P316,'Cost Schedule'!$B:$F,3,FALSE)","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(I315<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R315","v":"Y"}]
[null,null,{"$f":"C309&\" Subtotal\"","v":"Roads and Tracks Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J309:J316)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Earthworks / Structural Works (Landform Establishment)",{"$f":"VLOOKUP($P318,'Cost Schedule'!$B:$F,2,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit – Select Push Length"},"Y",null,"m3",{"$f":"VLOOKUP($P318,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E318=\"Y\",IF(I318=\"\",IF($H318=\"Select from List\",\"\",IF(I318=0,F318*H318,\"\")),F318*I318),\"\")","v":""},"Select Push Length Here",{"$f":"VLOOKUP($P318,'Cost Schedule'!$B:$F,5,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit"},null,null,0,{"$f":"IF(Q318=1,\"7.01-\",IF(Q318=2,\"7.01a\",IF(Q318=3,\"7.01b\",IF(Q318=4,\"7.01c\",IF(Q318=5,\"7.01d\",\"7.01-\")))))","v":"7.01-"},{"$f":"VLOOKUP(K318,Select_Push_Length_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I318<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R318","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P320,'Cost Schedule'!$B:$F,2,FALSE)","v":"Minor reshaping and pushing"},"Y",null,{"$f":"VLOOKUP($P320,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P320,'Cost Schedule'!$B:$F,4,FALSE)","v":3900},null,{"$f":"IF($E320=\"Y\",IF(I320=0,F320*H320,F320*I320),\"\")","v":0},{"$f":"IF(I320<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P320,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation)."},null,null,{"$f":"IF(I320=\"\",0,1)","v":0},7.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P321,'Cost Schedule'!$B:$F,2,FALSE)","v":"Fill dams, voids etc. - Source local material, cart and spread to cap or backfill, cap thickness determined by approval / permit (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P321,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E321=\"Y\",IF(I321=\"\",IF($H321=\"Select from List\",\"\",IF(I321=0,F321*H321,\"\")),F321*I321),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P321,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of material requiring backfill using an excavator and scraper to fill the void and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q321=1,\"9.02-\",IF(Q321=2,\"9.02a\",IF(Q321=3,\"9.02b\",IF(Q321=4,\"9.02c\",IF(Q321=5,\"9.02d\",\"7.01-\")))))","v":"9.02-"},{"$f":"VLOOKUP(K321,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I321<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R321","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P323,'Cost Schedule'!$B:$F,2,FALSE)","v":"Shotcrete application on cuttings and steep slopes"},"Y",null,{"$f":"VLOOKUP($P323,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P323,'Cost Schedule'!$B:$F,4,FALSE)","v":185},null,{"$f":"IF($E323=\"Y\",IF(I323=0,F323*H323,F323*I323),\"\")","v":0},{"$f":"IF(I323<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P323,'Cost Schedule'!$B:$F,5,FALSE)","v":"This rate is used to rehabilitate steep slopes of weathered rock, roadway cuttings, etc that cannot be cut back and stabilised."},null,null,{"$f":"IF(I323=\"\",0,1)","v":0},9.0299999999999994,null,{"$f":"E323","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P324,'Cost Schedule'!$B:$F,2,FALSE)","v":"Trim, rock rake & deep rip (includes levelling / landscaping and rip in 1 direction)"},"Y",null,{"$f":"VLOOKUP($P324,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P324,'Cost Schedule'!$B:$F,4,FALSE)","v":1130},null,{"$f":"IF($E324=\"Y\",IF(I324=0,F324*H324,F324*I324),\"\")","v":0},{"$f":"IF(I324<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P324,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertaken using D10 dozer and 16M grader."},null,null,{"$f":"IF(I324=\"\",0,1)","v":0},9.0399999999999991,null,{"$f":"E324","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P325,'Cost Schedule'!$B:$F,2,FALSE)","v":"Structural works, banks, waterways - contour banks, drainage channels and other soil conservation measures"},"Y",null,{"$f":"VLOOKUP($P325,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P325,'Cost Schedule'!$B:$F,4,FALSE)","v":1600},null,0,{"$f":"IF(I325<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P325,'Cost Schedule'!$B:$F,5,FALSE)","v":"Combination of dozer and excavator work plus grader for ~4 hours each per ha."},null,null,{"$f":"IF(I325=\"\",0,1)","v":0},7.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P326,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construction of spine drains / drop structures and/or stabilising water course entry points - required for large catchments"},"Y",null,{"$f":"VLOOKUP($P326,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P326,'Cost Schedule'!$B:$F,4,FALSE)","v":27},null,0,{"$f":"IF(I326<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P326,'Cost Schedule'!$B:$F,5,FALSE)","v":"Installation of on-site rock material (rip-rap) where managing water run-off from disturbed land and/or upon entry to water courses - prevents erosion of gully head (assumes competent material is locally available). If required to be sourced off site, assume an additional $20/m2."},null,null,{"$f":"IF(I326=\"\",0,1)","v":0},7.04,null,"Y"]
[null,null,{"$f":"C318&\" Subtotal\"","v":"Earthworks / Structural Works (Landform Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J318:J326)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Mine Waste",{"$f":"VLOOKUP($P328,'Cost Schedule'!$B:$F,2,FALSE)","v":"Ideal Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with little chemical reactivity (no to low risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or low to moderate propensity for spontaneous combustion) and good physical properties (not significantly  hydrophilic, shear strength does not limit equipment choice, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P328,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P328,'Cost Schedule'!$B:$F,4,FALSE)","v":82000},null,{"$f":"IF($E328=\"Y\",IF(I328=0,F328*H328,F328*I328),\"\")","v":0},{"$f":"IF(I328<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P328,'Cost Schedule'!$B:$F,5,FALSE)","v":"This includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume material with the appropriate chemical and physical properties. This rate assumes suitable capping material is available on site within 10 km, and an average cap thickness of approximately 0.5 m to 1 mand 0.15 m - 0.2 m growth media (assume at least 1 m thick cover required for carbonaceous material covers). Water quality from runoff, seepage etc. meets site-specific environment water quality values.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,null,8.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P329,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P329,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P329,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E329=\"Y\",IF(I329=0,F329*0,F329*I329),\"\")","v":0},"",{"$f":"VLOOKUP($P329,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,null,"8.01a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P330,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P330,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P330,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E330=\"Y\",IF(I330=0,F330*0,F330*I330),\"\")","v":0},"",{"$f":"VLOOKUP($P330,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,null,"8.01b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P331,'Cost Schedule'!$B:$F,2,FALSE)","v":"Efficient Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with moderate chemical reactivity (low to medium risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or low to moderate propensity for spontaneous combustion) and moderate physical properties (not significantly  hydrophilic, shear strength limits equipment choice somewhat, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P331,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P331,'Cost Schedule'!$B:$F,4,FALSE)","v":146500},null,0,"",{"$f":"VLOOKUP($P331,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume of material to cap / cover facilities where the tailings or rejects base is at a strength that enables economically efficient construction methods with small plant. This rate assumes suitable capping material is available on site within 10 km, and an average cap thickness ranging from >1 m to 2 m thickness constructed in 1 m layers + growth media up to 0.2 m depth.\nThis may require additional materials (such as capillary breaks, geofabric, etc.) - use alternate rate cells below, specific material types (e.g. acid neutralising / consuming materials, competent rock etc.) , and associated activities (i.e., load / haul / place / crush / screen / borrow etc.).\nCosts for haulage of specialised/additional materials must be added separately if required.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,{"$f":"IF(I331=\"\",0,1)","v":0},8.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P332,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P332,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P332,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E332=\"Y\",IF(I332=0,F332*0,F332*I332),\"\")","v":0},"",{"$f":"VLOOKUP($P332,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,null,"8.02a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P333,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P333,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P333,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E333=\"Y\",IF(I333=0,F333*0,F333*I333),\"\")","v":0},"",{"$f":"VLOOKUP($P333,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,null,"8.02b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P334,'Cost Schedule'!$B:$F,2,FALSE)","v":"Adverse Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with moderate chemical reactivity (medium to high risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or moderate to high propensity for spontaneous combustion) and moderate physical properties (not significantly  hydrophilic, shear strength limits equipment choice somewhat, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P334,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P334,'Cost Schedule'!$B:$F,4,FALSE)","v":313000},null,0,"",{"$f":"VLOOKUP($P334,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume of material to cap / cover facilities of high geochemical risk, and / or low shear strength that prohibits economically efficient construction methods.  This rate assumes suitable capping material/s are available on site within 10 km, and an average cap thickness of approximately >2 m + growth media up to 0.2 m depth.\nThis may require additional materials (i.e., capillary breaks, geofabric, etc.), specific material types (e.g. acid neutralising / consuming materials, competent rock etc.), and associated activities (i.e., load / haul / place / crush / screen / borrow etc.).\nCosts for haulage of specialised materials must be added separately if required.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,{"$f":"IF(I334=\"\",0,1)","v":0},8.0299999999999994,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P335,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P335,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P335,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E335=\"Y\",IF(I335=0,F335*0,F335*I335),\"\")","v":0},"",{"$f":"VLOOKUP($P335,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P336,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P336,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P336,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E336=\"Y\",IF(I336=0,F336*0,F336*I336),\"\")","v":0},"",{"$f":"VLOOKUP($P336,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P337,'Cost Schedule'!$B:$F,2,FALSE)","v":"Difficult Tailings Capping- reshaping, capping / sealing of weak or soft surfaced tailings facility with poor physical properties (significantly  hydrophilic, low shear strength limits equipment choice greatly, artificial strengthening required) OR visible adverse impacts on legacy sites from chemical reactivity over lengthy exposure prior to rehabilitation"},"Y",null,{"$f":"VLOOKUP($P337,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P337,'Cost Schedule'!$B:$F,4,FALSE)","v":843000},null,{"$f":"IF($E337=\"Y\",IF(I337=0,F337*H337,F337*I337),\"\")","v":0},"",{"$f":"VLOOKUP($P337,'Cost Schedule'!$B:$F,5,FALSE)","v":"This option is typically driven by time constraints and/or when tailings properties significantly restrict adequate desiccation, resulting in  a tailings shear strength that is very weak excluding access by conventional small plant.\nSmall equipment used for rehabilitation.\nThis excludes any additional material required to form the final landform profile in addition to this cap.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,0,8.0399999999999991,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P338,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P338,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P338,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E338=\"Y\",IF(I338=0,F338*0,F338*I338),\"\")","v":0},"",{"$f":"VLOOKUP($P338,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.04a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P339,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P339,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P339,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E339=\"Y\",IF(I339=0,F339*0,F339*I339),\"\")","v":0},"",{"$f":"VLOOKUP($P339,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.04b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P340,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage soil / weathered rock / sediment e.g. capping/covers, removal of contamination, etc.  (Select Haul Distance from List)"},"Y",null,{"$f":"VLOOKUP($P340,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P340,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E340=\"Y\",IF(I340=0,IF($H340=\"Select from List\",\"\",IF(I340=0,F340*H340,\"\")),F340*I340),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P340,'Cost Schedule'!$B:$F,5,FALSE)","v":"Capping/cover material available within 50 km round trip e.g. waste / overburden dumps, borrow areas, etc."},null,null,0,{"$f":"IF(Q340=1,\"8.05-\",IF(Q340=2,\"8.05a\",IF(Q340=3,\"8.05b\",IF(Q340=4,\"8.05c\",IF(Q340=5,\"8.05d\",\"8.05\")))))","v":"8.05-"},{"$f":"VLOOKUP(K340,Select_Haul_Dist_805_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I340<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,{"$f":"C328&\" Subtotal\"","v":"Mine Waste Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J328:J340)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment)",{"$f":"VLOOKUP($P343,'Cost Schedule'!$B:$F,2,FALSE)","v":"Source, cart and spread growth media (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P343,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E343=\"Y\",IF(I343=\"\",IF($H343=\"Select from List\",\"\",IF(I343=0,F343*H343,\"\")),F343*I343),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P343,'Cost Schedule'!$B:$F,5,FALSE)","v":"If topsoil is not available on-site, then Virgin Excavated Natural Material (VENM) may need to be externally sourced."},null,null,0,{"$f":"IF(Q343=1,\"9.01-\",IF(Q343=2,\"9.01a\",IF(Q343=3,\"9.01b\",IF(Q343=4,\"9.01c\",IF(Q343=5,\"9.01d\",\"7.01-\")))))","v":"9.01-"},{"$f":"VLOOKUP(K343,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I343<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R343","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P345,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting mature trees (>15 cm)"},"Y",null,{"$f":"VLOOKUP($P345,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P345,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,{"$f":"IF($E345=\"Y\",IF(I345=0,F345*H345,F345*I345),\"\")","v":0},{"$f":"IF(I345<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P345,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,{"$f":"IF(I345=\"\",0,1)","v":0},9.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P346,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting tube stock (<15 cm)"},"Y",null,{"$f":"VLOOKUP($P346,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P346,'Cost Schedule'!$B:$F,4,FALSE)","v":6.6},null,0,"",{"$f":"VLOOKUP($P346,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,0,9.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P347,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (pasture grass species)"},"Y",null,{"$f":"VLOOKUP($P347,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P347,'Cost Schedule'!$B:$F,4,FALSE)","v":1875},null,0,"",{"$f":"VLOOKUP($P347,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P348,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (tree or native grass species)"},"Y",null,{"$f":"VLOOKUP($P348,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P348,'Cost Schedule'!$B:$F,4,FALSE)","v":4135},null,0,"",{"$f":"VLOOKUP($P348,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P349,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with native seed"},"Y",null,{"$f":"VLOOKUP($P349,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P349,'Cost Schedule'!$B:$F,4,FALSE)","v":1.9},null,0,"",{"$f":"VLOOKUP($P349,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Native seed +$1.00"},null,null,0,"9.10a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P350,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with pasture seed"},"Y",null,{"$f":"VLOOKUP($P350,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P350,'Cost Schedule'!$B:$F,4,FALSE)","v":0.43},null,{"$f":"IF($E350=\"Y\",IF(I350=0,F350*H350,F350*I350),\"\")","v":0},{"$f":"IF(I350<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P350,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Pasture seed +$0.10"},null,null,0,"9.10b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P351,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - base grade or standard for flat areas that can be irrigated by water cart"},"Y",null,{"$f":"VLOOKUP($P351,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P351,'Cost Schedule'!$B:$F,4,FALSE)","v":0.8},null,{"$f":"IF($E351=\"Y\",IF(I351=0,F351*H351,F351*I351),\"\")","v":0},{"$f":"IF(I351<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P351,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on flat areas with a gradient of less than 4:1, and where irrigation from water cart may be possible.  Industry standard application rate of 2500kg/ha.  Product will last short term (less than 3 months) and vegetation is required to grow ASAP for stability.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P352,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - bonded fibre matrix grade for steep areas to stabilise up to 12 months"},"Y",null,{"$f":"VLOOKUP($P352,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P352,'Cost Schedule'!$B:$F,4,FALSE)","v":1.8},null,{"$f":"IF($E352=\"Y\",IF(I352=0,F352*H352,F352*I352),\"\")","v":0},{"$f":"IF(I352<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P352,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on steep areas where stabilisation is required for up to 12 months. Application rate of ~3500kg/ha.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P353,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - high performance flexible growth medium grade "},"Y",null,{"$f":"VLOOKUP($P353,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P353,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,{"$f":"IF($E353=\"Y\",IF(I353=0,F353*H353,F353*I353),\"\")","v":0},{"$f":"IF(I353<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P353,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on extreme slopes where stabilisation is required for up to 18 months. Application rate of ~4,000kg/ha minimum.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P354,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (pasture)"},"Y",null,{"$f":"VLOOKUP($P354,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P354,'Cost Schedule'!$B:$F,4,FALSE)","v":420},null,0,"",{"$f":"VLOOKUP($P354,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 250 kg / ha. These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.11,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P355,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (trees)"},"Y",null,{"$f":"VLOOKUP($P355,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P355,'Cost Schedule'!$B:$F,4,FALSE)","v":140},null,0,"",{"$f":"VLOOKUP($P355,'Cost Schedule'!$B:$F,5,FALSE)","v":"These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.1199999999999992,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P356,'Cost Schedule'!$B:$F,2,FALSE)","v":"Spoil amelioration (adding lime / gypsum etc.)"},"Y",null,{"$f":"VLOOKUP($P356,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P356,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,0,"",{"$f":"VLOOKUP($P356,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 2.5 t / ha as an average application rate."},null,null,0,9.1300000000000008,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P357,'Cost Schedule'!$B:$F,2,FALSE)","v":"growth media amelioration with biosolids"},"Y",null,{"$f":"VLOOKUP($P357,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P357,'Cost Schedule'!$B:$F,4,FALSE)","v":1015},null,0,"",{"$f":"VLOOKUP($P357,'Cost Schedule'!$B:$F,5,FALSE)","v":"Recent experience with agronomy projects."},null,null,0,9.14,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P358,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct no-climb stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P358,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P358,'Cost Schedule'!$B:$F,4,FALSE)","v":22},null,0,"",{"$f":"VLOOKUP($P358,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for no-climb stock fencing."},null,null,0,9.16,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P359,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct standard stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P359,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P359,'Cost Schedule'!$B:$F,4,FALSE)","v":13},null,0,"",{"$f":"VLOOKUP($P359,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for standard stock fencing."},null,null,0,9.17,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P360,'Cost Schedule'!$B:$F,2,FALSE)","v":"Purchase and erect warning signs"},"Y",null,{"$f":"VLOOKUP($P360,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P360,'Cost Schedule'!$B:$F,4,FALSE)","v":250},null,0,"",{"$f":"VLOOKUP($P360,'Cost Schedule'!$B:$F,5,FALSE)","v":"Compliance with AS 1319-1994 - Safety signs for the occupational environment - installed every 25 m."},null,null,0,9.18,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P361,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources virgin excavated natural material (VENM) for growth media."},"Y",null,{"$f":"VLOOKUP($P361,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P361,'Cost Schedule'!$B:$F,4,FALSE)","v":80.8},null,0,"",{"$f":"VLOOKUP($P361,'Cost Schedule'!$B:$F,5,FALSE)","v":"D7 to spread material at $205/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $70/m3 for imported fill material."},null,null,0,9.19,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P362,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources a combination of virgin excavated natural material (VENM) and spoil from large excavation for filing voids and/or capping etc."},"Y",null,{"$f":"VLOOKUP($P362,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P362,'Cost Schedule'!$B:$F,4,FALSE)","v":72.5},null,{"$f":"IF($E362=\"Y\",IF(I362=0,F362*H362,F362*I362),\"\")","v":0},{"$f":"IF(I362<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P362,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 push into void at $270/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $60/m3 for imported fill material."},null,null,0,9.1999999999999993,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P363,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clearing and grubbing of trees and vegetation"},"Y",null,{"$f":"VLOOKUP($P363,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P363,'Cost Schedule'!$B:$F,4,FALSE)","v":4730},null,{"$f":"IF($E363=\"Y\",IF(I363=0,F363*H363,F363*I363),\"\")","v":0},{"$f":"IF(I363<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P363,'Cost Schedule'!$B:$F,5,FALSE)","v":"Clearing and grubbing of light vegetation growth e.g. regrowth"},null,null,0,9.2100000000000009,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P364,'Cost Schedule'!$B:$F,2,FALSE)","v":"Topsoil stripping"},"Y",null,{"$f":"VLOOKUP($P364,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P364,'Cost Schedule'!$B:$F,4,FALSE)","v":4.8624999999999998},null,{"$f":"IF($E364=\"Y\",IF(I364=0,F364*H364,F364*I364),\"\")","v":0},{"$f":"IF(I364<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P364,'Cost Schedule'!$B:$F,5,FALSE)","v":"Stripping or topsoil at an approximate depth of 0.2 m into stockpiles; load and haul to final rehabilitation location required or respreading where necessary."},null,null,0,9.2200000000000006,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P365,'Cost Schedule'!$B:$F,2,FALSE)","v":"Growth media supplementation with manure"},"Y",null,{"$f":"VLOOKUP($P365,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P365,'Cost Schedule'!$B:$F,4,FALSE)","v":747.5},null,{"$f":"IF($E365=\"Y\",IF(I365=0,F365*H365,F365*I365),\"\")","v":0},{"$f":"IF(I365<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P365,'Cost Schedule'!$B:$F,5,FALSE)","v":"Addition of manure to improve soil quality."},null,null,0,9.23,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P366,'Cost Schedule'!$B:$F,2,FALSE)","v":"Utilise biotic soil media - organic topsoil alternative"},"Y",null,{"$f":"VLOOKUP($P366,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P366,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,0,"",{"$f":"VLOOKUP($P366,'Cost Schedule'!$B:$F,5,FALSE)","v":"Material that can be applied as an alternative to spreading topsoil prior to hydromulching."},null,null,0,"9.24a",null,"Y"]
[null,null,{"$f":"C343&\" Subtotal\"","v":"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J343:J366)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Water Management",{"$f":"VLOOKUP($P368,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clean water dams to be retained after decommissioning – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P368,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P368,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E368=\"Y\",IF(I368=0,F368*H368,F368*I368),\"\")","v":0},{"$f":"IF(I368<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P368,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) @ ~$200 per hour and pasture grass."},null,null,{"$f":"IF(I368=\"\",0,1)","v":0},"10.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P369,'Cost Schedule'!$B:$F,2,FALSE)","v":"Large clean water dams (i.e. ≥ 2 ha) to be retained after mine closure – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P369,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P369,'Cost Schedule'!$B:$F,4,FALSE)","v":10500},null,{"$f":"IF($E369=\"Y\",IF(I369=0,F369*H369,F369*I369),\"\")","v":0},{"$f":"IF(I369<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P369,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) + pasture grass."},null,null,{"$f":"IF(I369=\"\",0,1)","v":0},"10.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P370,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove sediments from the floor of the dam to enable it to be converted into clean water structure (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P370,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P370,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E370=\"Y\",IF(I370=\"\",IF($H370=\"Select from List\",\"\",IF(I370=0,F370*H370,\"\")),F370*I370),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P370,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of contaminated sediment requiring removal using an excavator, truck and dozer to clean out the dam."},null,null,{"$f":"IF(I370=\"\",0,1)","v":0},{"$f":"IF(Q370=1,\"10.04-\",IF(Q370=2,\"10.04a\",IF(Q370=3,\"10.04b\",IF(Q370=4,\"10.04c\",IF(Q370=5,\"10.04d\",\"10.04-\")))))","v":"10.04-"},{"$f":"VLOOKUP(K370,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I370<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R370","v":"Y"}]
[null,null,{"$f":"C368&\" Subtotal\"","v":"Water Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J368:J371)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Maintenance of Rehabilitated Areas",{"$f":"VLOOKUP($P373,'Cost Schedule'!$B:$F,2,FALSE)","v":"Maintenance of areas that have been shaped and seeded and revegetation has been 'successful'"},"Y",null,{"$f":"VLOOKUP($P373,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P373,'Cost Schedule'!$B:$F,4,FALSE)","v":925},null,{"$f":"IF($E373=\"Y\",IF(I373=0,F373*H373,F373*I373),\"\")","v":0},{"$f":"IF(I373<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P373,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rehabilitation maintenance might include re-seeding, watering, fertilising, minor re-shaping, erosion control, inspections/audits - does not include major repair works."},null,null,{"$f":"IF(I373=\"\",0,1)","v":0},12.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P374,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - minor"},"Y",null,{"$f":"VLOOKUP($P374,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P374,'Cost Schedule'!$B:$F,4,FALSE)","v":1200},null,{"$f":"IF($E374=\"Y\",IF(I374=0,F374*H374,F374*I374),\"\")","v":0},{"$f":"IF(I374<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P374,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring minor repair - rills, minor growth media replacement."},null,null,{"$f":"IF(I374=\"\",0,1)","v":0},12.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P375,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - moderate"},"Y",null,{"$f":"VLOOKUP($P375,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P375,'Cost Schedule'!$B:$F,4,FALSE)","v":1700},null,{"$f":"IF($E375=\"Y\",IF(I375=0,F375*H375,F375*I375),\"\")","v":0},{"$f":"IF(I375<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P375,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring moderate repair - rills, significant growth media replacement."},null,null,{"$f":"IF(I375=\"\",0,1)","v":0},12.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P376,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - major"},"Y",null,{"$f":"VLOOKUP($P376,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P376,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E376=\"Y\",IF(I376=0,F376*H376,F376*I376),\"\")","v":0},{"$f":"IF(I376<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P376,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring major repair - rills, gullies, growth media replacement, some level of additional surface water management."},null,null,{"$f":"IF(I376=\"\",0,1)","v":0},12.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P377,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - total failure of landform"},"Y",null,{"$f":"VLOOKUP($P377,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P377,'Cost Schedule'!$B:$F,4,FALSE)","v":40000},null,{"$f":"IF($E377=\"Y\",IF(I377=0,F377*H377,F377*I377),\"\")","v":0},{"$f":"IF(I377<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P377,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas that require extensive rehabilitation repair - re-design and re-construction of landform."},null,null,{"$f":"IF(I377=\"\",0,1)","v":0},12.09,null,"Y"]
[null,null,{"$f":"C373&\" Subtotal\"","v":"Maintenance of Rehabilitated Areas Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J373:J377)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Additional Items","Other 1 <insert>","N",null,null,"This is ",null,{"$f":"IF($E379=\"Y\",IF(I379=0,F379*H379,F379*I379),\"\")","v":""},{"$f":"IF(I379<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I379=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 2 <insert>","N",null,null,"deliberately ",null,{"$f":"IF($E380=\"Y\",IF(I380=0,F380*H380,F380*I380),\"\")","v":""},{"$f":"IF(I380<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I380=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 3 <insert>","N",null,null,"left blank ",null,{"$f":"IF($E381=\"Y\",IF(I381=0,F381*H381,F381*I381),\"\")","v":""},{"$f":"IF(I381<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I381=\"\",0,1)","v":0},null,null,"N"]
[null,null,{"$f":"C379&\" Subtotal\"","v":"Additional Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J379:J381)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"TXRESULT","Total Cost for Overburden & Waste Domain",null,null,null,null,null,{"$f":"SUM(J382,J378,J372,J367,J342,J327,J317,J308)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,"Open Cut Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,"Domain 4b: Active Mine & Voids",null,{"$f":"D450","v":"Total Cost for Active Mine & Voids Domain"},null,null,null,null,null,null,{"$f":"J450","v":0},null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,"Additional Assumptions: Record any relevant assumptions to this domain below:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"Key Rehabilitation Area Data for Domain",null,"Enter data below manually",null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"Total Landform Establishment:",null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"Total Growth Media Development:",null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"Total Ecosystem Establishment:",null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,"Chg","Link","List","y"]
[null,null,"Open Cut",{"$f":"VLOOKUP($P398,'Cost Schedule'!$B:$F,2,FALSE)","v":"Active pit area – benches blasted and doze to acceptable grade"},"Y",null,{"$f":"VLOOKUP($P398,'Cost Schedule'!$B:$F,3,FALSE)","v":"Lm"},{"$f":"VLOOKUP($P398,'Cost Schedule'!$B:$F,4,FALSE)","v":1.93},null,{"$f":"IF($E398=\"Y\",IF(I398=0,F398*H398,F398*I398),\"\")","v":0},{"$f":"IF(I398<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P398,'Cost Schedule'!$B:$F,5,FALSE)","v":"Blasting in a 8x9 pattern of bench height 25 m with D11 push of 50-75 m."},null,null,{"$f":"IF(I398=\"\",0,1)","v":0},6.01,null,{"$f":"E398","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P399,'Cost Schedule'!$B:$F,2,FALSE)","v":"Drill & blast faces to make safe"},"Y",null,{"$f":"VLOOKUP($P399,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P399,'Cost Schedule'!$B:$F,4,FALSE)","v":0.95},null,{"$f":"IF($E399=\"Y\",IF(I399=0,F399*H399,F399*I399),\"\")","v":0},{"$f":"IF(I399<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P399,'Cost Schedule'!$B:$F,5,FALSE)","v":"Bulk Drilling say 8*9 pattern, assuming a stem height of 6 m, charge length of 19 m, explosive density of 0.9, diameter of 229 mm, explosives at 665.3 kg/hole with a powder factor of 0.37 with an approximate bench height of 25 m."},null,null,{"$f":"IF(I399=\"\",0,1)","v":0},6.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P400,'Cost Schedule'!$B:$F,2,FALSE)","v":"High wall treatment – (trench and safety berm)"},"Y",null,{"$f":"VLOOKUP($P400,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P400,'Cost Schedule'!$B:$F,4,FALSE)","v":90},null,{"$f":"IF($E400=\"Y\",IF(I400=0,F400*H400,F400*I400),\"\")","v":0},{"$f":"IF(I400<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P400,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 dozer, 16H Grader and revegetation with pasture grass."},null,null,{"$f":"IF(I400=\"\",0,1)","v":0},6.03,null,"Y"]
[null,null,{"$f":"C398&\" Subtotal\"","v":"Open Cut Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J398:J400)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Earthworks / Structural Works (Landform Establishment)",{"$f":"VLOOKUP($P402,'Cost Schedule'!$B:$F,2,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit – Select Push Length"},"Y",null,"m3",{"$f":"VLOOKUP($P402,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E402=\"Y\",IF(I402=\"\",IF($H402=\"Select from List\",\"\",IF(I402=0,F402*H402,\"\")),F402*I402),\"\")","v":""},"Select Push Length Here",{"$f":"VLOOKUP($P402,'Cost Schedule'!$B:$F,5,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit"},null,null,0,{"$f":"IF(Q402=1,\"7.01-\",IF(Q402=2,\"7.01a\",IF(Q402=3,\"7.01b\",IF(Q402=4,\"7.01c\",IF(Q402=5,\"7.01d\",\"7.01-\")))))","v":"7.01-"},{"$f":"VLOOKUP(K402,Select_Push_Length_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I402<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R402","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P404,'Cost Schedule'!$B:$F,2,FALSE)","v":"Minor reshaping and pushing"},"Y",null,{"$f":"VLOOKUP($P404,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P404,'Cost Schedule'!$B:$F,4,FALSE)","v":3900},null,{"$f":"IF($E404=\"Y\",IF(I404=0,F404*H404,F404*I404),\"\")","v":0},{"$f":"IF(I404<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P404,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation)."},null,null,{"$f":"IF(I404=\"\",0,1)","v":0},7.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P405,'Cost Schedule'!$B:$F,2,FALSE)","v":"Fill dams, voids etc. - Source local material, cart and spread to cap or backfill, cap thickness determined by approval / permit (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P405,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E405=\"Y\",IF(I405=\"\",IF($H405=\"Select from List\",\"\",IF(I405=0,F405*H405,\"\")),F405*I405))","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P405,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of material requiring backfill using an excavator and scraper to fill the void and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q405=1,\"9.02-\",IF(Q405=2,\"9.02a\",IF(Q405=3,\"9.02b\",IF(Q405=4,\"9.02c\",IF(Q405=5,\"9.02d\",\"7.01-\")))))","v":"9.02-"},{"$f":"VLOOKUP(K405,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I405<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R405","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P407,'Cost Schedule'!$B:$F,2,FALSE)","v":"Shotcrete application on cuttings and steep slopes"},"Y",null,{"$f":"VLOOKUP($P407,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P407,'Cost Schedule'!$B:$F,4,FALSE)","v":185},null,{"$f":"IF($E407=\"Y\",IF(I407=0,F407*H407,F407*I407),\"\")","v":0},{"$f":"IF(I407<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P407,'Cost Schedule'!$B:$F,5,FALSE)","v":"This rate is used to rehabilitate steep slopes of weathered rock, roadway cuttings, etc that cannot be cut back and stabilised."},null,null,{"$f":"IF(I407=\"\",0,1)","v":0},9.0299999999999994,null,{"$f":"E407","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P408,'Cost Schedule'!$B:$F,2,FALSE)","v":"Trim, rock rake & deep rip (includes levelling / landscaping and rip in 1 direction)"},"Y",null,{"$f":"VLOOKUP($P408,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P408,'Cost Schedule'!$B:$F,4,FALSE)","v":1130},null,{"$f":"IF($E408=\"Y\",IF(I408=0,F408*H408,F408*I408),\"\")","v":0},{"$f":"IF(I408<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P408,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertaken using D10 dozer and 16M grader."},null,null,{"$f":"IF(I408=\"\",0,1)","v":0},9.0399999999999991,null,{"$f":"E408","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P409,'Cost Schedule'!$B:$F,2,FALSE)","v":"Structural works, banks, waterways - contour banks, drainage channels and other soil conservation measures"},"Y",null,{"$f":"VLOOKUP($P409,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P409,'Cost Schedule'!$B:$F,4,FALSE)","v":1600},null,0,{"$f":"IF(I409<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P409,'Cost Schedule'!$B:$F,5,FALSE)","v":"Combination of dozer and excavator work plus grader for ~4 hours each per ha."},null,null,{"$f":"IF(I409=\"\",0,1)","v":0},7.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P410,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construction of spine drains / drop structures and/or stabilising water course entry points - required for large catchments"},"Y",null,{"$f":"VLOOKUP($P410,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P410,'Cost Schedule'!$B:$F,4,FALSE)","v":27},null,0,{"$f":"IF(I410<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P410,'Cost Schedule'!$B:$F,5,FALSE)","v":"Installation of on-site rock material (rip-rap) where managing water run-off from disturbed land and/or upon entry to water courses - prevents erosion of gully head (assumes competent material is locally available). If required to be sourced off site, assume an additional $20/m2."},null,null,{"$f":"IF(I410=\"\",0,1)","v":0},7.04,null,"Y"]
[null,null,{"$f":"C402&\" Subtotal\"","v":"Earthworks / Structural Works (Landform Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J402:J410)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment)",{"$f":"VLOOKUP($P412,'Cost Schedule'!$B:$F,2,FALSE)","v":"Source, cart and spread growth media (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P412,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E412=\"Y\",IF(I412=\"\",IF($H412=\"Select from List\",\"\",IF(I412=0,F412*H412,\"\")),F412*I412),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P412,'Cost Schedule'!$B:$F,5,FALSE)","v":"If topsoil is not available on-site, then Virgin Excavated Natural Material (VENM) may need to be externally sourced."},null,null,0,{"$f":"IF(Q412=1,\"9.01-\",IF(Q412=2,\"9.01a\",IF(Q412=3,\"9.01b\",IF(Q412=4,\"9.01c\",IF(Q412=5,\"9.01d\",\"7.01-\")))))","v":"9.01-"},{"$f":"VLOOKUP(K412,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I412<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R412","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P414,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting mature trees (>15 cm)"},"Y",null,{"$f":"VLOOKUP($P414,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P414,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,{"$f":"IF($E414=\"Y\",IF(I414=0,F414*H414,F414*I414),\"\")","v":0},{"$f":"IF(I414<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P414,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,{"$f":"IF(I414=\"\",0,1)","v":0},9.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P415,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting tube stock (<15 cm)"},"Y",null,{"$f":"VLOOKUP($P415,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P415,'Cost Schedule'!$B:$F,4,FALSE)","v":6.6},null,0,"",{"$f":"VLOOKUP($P415,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,0,9.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P416,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (pasture grass species)"},"Y",null,{"$f":"VLOOKUP($P416,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P416,'Cost Schedule'!$B:$F,4,FALSE)","v":1875},null,0,"",{"$f":"VLOOKUP($P416,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P417,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (tree or native grass species)"},"Y",null,{"$f":"VLOOKUP($P417,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P417,'Cost Schedule'!$B:$F,4,FALSE)","v":4135},null,0,"",{"$f":"VLOOKUP($P417,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P418,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with native seed"},"Y",null,{"$f":"VLOOKUP($P418,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P418,'Cost Schedule'!$B:$F,4,FALSE)","v":1.9},null,0,"",{"$f":"VLOOKUP($P418,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Native seed +$1.00"},null,null,0,"9.10a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P419,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with pasture seed"},"Y",null,{"$f":"VLOOKUP($P419,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P419,'Cost Schedule'!$B:$F,4,FALSE)","v":0.43},null,{"$f":"IF($E419=\"Y\",IF(I419=0,F419*H419,F419*I419),\"\")","v":0},{"$f":"IF(I419<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P419,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Pasture seed +$0.10"},null,null,0,"9.10b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P420,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - base grade or standard for flat areas that can be irrigated by water cart"},"Y",null,{"$f":"VLOOKUP($P420,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P420,'Cost Schedule'!$B:$F,4,FALSE)","v":0.8},null,{"$f":"IF($E420=\"Y\",IF(I420=0,F420*H420,F420*I420),\"\")","v":0},{"$f":"IF(I420<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P420,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on flat areas with a gradient of less than 4:1, and where irrigation from water cart may be possible.  Industry standard application rate of 2500kg/ha.  Product will last short term (less than 3 months) and vegetation is required to grow ASAP for stability.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P421,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - bonded fibre matrix grade for steep areas to stabilise up to 12 months"},"Y",null,{"$f":"VLOOKUP($P421,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P421,'Cost Schedule'!$B:$F,4,FALSE)","v":1.8},null,{"$f":"IF($E421=\"Y\",IF(I421=0,F421*H421,F421*I421),\"\")","v":0},{"$f":"IF(I421<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P421,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on steep areas where stabilisation is required for up to 12 months. Application rate of ~3500kg/ha.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P422,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - high performance flexible growth medium grade "},"Y",null,{"$f":"VLOOKUP($P422,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P422,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,{"$f":"IF($E422=\"Y\",IF(I422=0,F422*H422,F422*I422),\"\")","v":0},{"$f":"IF(I422<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P422,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on extreme slopes where stabilisation is required for up to 18 months. Application rate of ~4,000kg/ha minimum.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P423,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (pasture)"},"Y",null,{"$f":"VLOOKUP($P423,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P423,'Cost Schedule'!$B:$F,4,FALSE)","v":420},null,0,"",{"$f":"VLOOKUP($P423,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 250 kg / ha. These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.11,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P424,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (trees)"},"Y",null,{"$f":"VLOOKUP($P424,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P424,'Cost Schedule'!$B:$F,4,FALSE)","v":140},null,0,"",{"$f":"VLOOKUP($P424,'Cost Schedule'!$B:$F,5,FALSE)","v":"These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.1199999999999992,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P425,'Cost Schedule'!$B:$F,2,FALSE)","v":"Spoil amelioration (adding lime / gypsum etc.)"},"Y",null,{"$f":"VLOOKUP($P425,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P425,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,0,"",{"$f":"VLOOKUP($P425,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 2.5 t / ha as an average application rate."},null,null,0,9.1300000000000008,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P426,'Cost Schedule'!$B:$F,2,FALSE)","v":"growth media amelioration with biosolids"},"Y",null,{"$f":"VLOOKUP($P426,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P426,'Cost Schedule'!$B:$F,4,FALSE)","v":1015},null,0,"",{"$f":"VLOOKUP($P426,'Cost Schedule'!$B:$F,5,FALSE)","v":"Recent experience with agronomy projects."},null,null,0,9.14,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P427,'Cost Schedule'!$B:$F,2,FALSE)","v":"Security fence around steep section of high wall"},"Y",null,{"$f":"VLOOKUP($P427,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P427,'Cost Schedule'!$B:$F,4,FALSE)","v":64},null,0,"",{"$f":"VLOOKUP($P427,'Cost Schedule'!$B:$F,5,FALSE)","v":"1800mm x 3 barb chain-link mesh security fence and gate standard 2.5mm mesh & 32 mm post not concreted"},null,null,0,9.15,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P428,'Cost Schedule'!$B:$F,2,FALSE)","v":"Purchase and erect warning signs"},"Y",null,{"$f":"VLOOKUP($P428,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P428,'Cost Schedule'!$B:$F,4,FALSE)","v":250},null,0,"",{"$f":"VLOOKUP($P428,'Cost Schedule'!$B:$F,5,FALSE)","v":"Compliance with AS 1319-1994 - Safety signs for the occupational environment - installed every 25 m."},null,null,0,9.18,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P429,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources a combination of virgin excavated natural material (VENM) and spoil from large excavation for filing voids and/or capping etc."},"Y",null,{"$f":"VLOOKUP($P429,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P429,'Cost Schedule'!$B:$F,4,FALSE)","v":72.5},null,0,"",{"$f":"VLOOKUP($P429,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 push into void at $270/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $60/m3 for imported fill material."},null,null,0,9.1999999999999993,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P430,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clearing and grubbing of trees and vegetation"},"Y",null,{"$f":"VLOOKUP($P430,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P430,'Cost Schedule'!$B:$F,4,FALSE)","v":4730},null,{"$f":"IF($E430=\"Y\",IF(I430=0,F430*H430,F430*I430),\"\")","v":0},{"$f":"IF(I430<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P430,'Cost Schedule'!$B:$F,5,FALSE)","v":"Clearing and grubbing of light vegetation growth e.g. regrowth"},null,null,0,9.2100000000000009,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P431,'Cost Schedule'!$B:$F,2,FALSE)","v":"Topsoil stripping"},"Y",null,{"$f":"VLOOKUP($P431,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P431,'Cost Schedule'!$B:$F,4,FALSE)","v":4.8624999999999998},null,{"$f":"IF($E431=\"Y\",IF(I431=0,F431*H431,F431*I431),\"\")","v":0},{"$f":"IF(I431<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P431,'Cost Schedule'!$B:$F,5,FALSE)","v":"Stripping or topsoil at an approximate depth of 0.2 m into stockpiles; load and haul to final rehabilitation location required or respreading where necessary."},null,null,0,9.2200000000000006,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P432,'Cost Schedule'!$B:$F,2,FALSE)","v":"Growth media supplementation with manure"},"Y",null,{"$f":"VLOOKUP($P432,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P432,'Cost Schedule'!$B:$F,4,FALSE)","v":747.5},null,{"$f":"IF($E432=\"Y\",IF(I432=0,F432*H432,F432*I432),\"\")","v":0},{"$f":"IF(I432<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P432,'Cost Schedule'!$B:$F,5,FALSE)","v":"Addition of manure to improve soil quality."},null,null,0,9.23,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P433,'Cost Schedule'!$B:$F,2,FALSE)","v":"Utilise biotic soil media - organic topsoil alternative"},"Y",null,{"$f":"VLOOKUP($P433,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P433,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,0,"",{"$f":"VLOOKUP($P433,'Cost Schedule'!$B:$F,5,FALSE)","v":"Material that can be applied as an alternative to spreading topsoil prior to hydromulching."},null,null,0,"9.24a",null,"Y"]
[null,null,{"$f":"C412&\" Subtotal\"","v":"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J412:J433)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Water Management",{"$f":"VLOOKUP($P435,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clean water dams to be retained after decommissioning – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P435,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P435,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E435=\"Y\",IF(I435=0,F435*H435,F435*I435),\"\")","v":0},{"$f":"IF(I435<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P435,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) @ ~$200 per hour and pasture grass."},null,null,{"$f":"IF(I435=\"\",0,1)","v":0},"10.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P436,'Cost Schedule'!$B:$F,2,FALSE)","v":"Large clean water dams (i.e. ≥ 2 ha) to be retained after mine closure – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P436,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P436,'Cost Schedule'!$B:$F,4,FALSE)","v":10500},null,{"$f":"IF($E436=\"Y\",IF(I436=0,F436*H436,F436*I436),\"\")","v":0},{"$f":"IF(I436<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P436,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) + pasture grass."},null,null,0,"10.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P437,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove sediments from the floor of the dam to enable it to be converted into clean water structure (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P437,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P437,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E437=\"Y\",IF(I437=\"\",IF($H437=\"Select from List\",\"\",IF(I437=0,F437*H437,\"\")),F437*I437),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P437,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of contaminated sediment requiring removal using an excavator, truck and dozer to clean out the dam."},null,null,{"$f":"IF(I437=\"\",0,1)","v":0},{"$f":"IF(Q437=1,\"10.04-\",IF(Q437=2,\"10.04a\",IF(Q437=3,\"10.04b\",IF(Q437=4,\"10.04c\",IF(Q437=5,\"10.04d\",\"10.04-\")))))","v":"10.04-"},{"$f":"VLOOKUP(K437,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I437<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R437","v":"Y"}]
[null,null,{"$f":"C435&\" Subtotal\"","v":"Water Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J435:J438)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Maintenance of Rehabilitated Areas",{"$f":"VLOOKUP($P440,'Cost Schedule'!$B:$F,2,FALSE)","v":"Maintenance of areas that have been shaped and seeded and revegetation has been 'successful'"},"Y",null,{"$f":"VLOOKUP($P440,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P440,'Cost Schedule'!$B:$F,4,FALSE)","v":925},null,{"$f":"IF($E440=\"Y\",IF(I440=0,F440*H440,F440*I440),\"\")","v":0},{"$f":"IF(I440<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P440,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rehabilitation maintenance might include re-seeding, watering, fertilising, minor re-shaping, erosion control, inspections/audits - does not include major repair works."},null,null,{"$f":"IF(I440=\"\",0,1)","v":0},12.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P441,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - minor"},"Y",null,{"$f":"VLOOKUP($P441,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P441,'Cost Schedule'!$B:$F,4,FALSE)","v":1200},null,{"$f":"IF($E441=\"Y\",IF(I441=0,F441*H441,F441*I441),\"\")","v":0},{"$f":"IF(I441<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P441,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring minor repair - rills, minor growth media replacement."},null,null,{"$f":"IF(I441=\"\",0,1)","v":0},12.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P442,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - moderate"},"Y",null,{"$f":"VLOOKUP($P442,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P442,'Cost Schedule'!$B:$F,4,FALSE)","v":1700},null,{"$f":"IF($E442=\"Y\",IF(I442=0,F442*H442,F442*I442),\"\")","v":0},{"$f":"IF(I442<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P442,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring moderate repair - rills, significant growth media replacement."},null,null,{"$f":"IF(I442=\"\",0,1)","v":0},12.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P443,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - major"},"Y",null,{"$f":"VLOOKUP($P443,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P443,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E443=\"Y\",IF(I443=0,F443*H443,F443*I443),\"\")","v":0},{"$f":"IF(I443<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P443,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring major repair - rills, gullies, growth media replacement, some level of additional surface water management."},null,null,{"$f":"IF(I443=\"\",0,1)","v":0},12.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P444,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - total failure of landform"},"Y",null,{"$f":"VLOOKUP($P444,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P444,'Cost Schedule'!$B:$F,4,FALSE)","v":40000},null,{"$f":"IF($E444=\"Y\",IF(I444=0,F444*H444,F444*I444),\"\")","v":0},{"$f":"IF(I444<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P444,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas that require extensive rehabilitation repair - re-design and re-construction of landform."},null,null,{"$f":"IF(I444=\"\",0,1)","v":0},12.09,null,"Y"]
[null,null,{"$f":"C440&\" Subtotal\"","v":"Maintenance of Rehabilitated Areas Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J440:J444)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Additional Items","Other 1 <insert>","N",null,null,"This is ",null,{"$f":"IF($E446=\"Y\",IF(I446=0,F446*H446,F446*I446),\"\")","v":""},{"$f":"IF(I446<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I446=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 2 <insert>","N",null,null,"deliberately ",null,{"$f":"IF($E447=\"Y\",IF(I447=0,F447*H447,F447*I447),\"\")","v":""},{"$f":"IF(I447<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I447=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 3 <insert>","N",null,null,"left blank ",null,{"$f":"IF($E448=\"Y\",IF(I448=0,F448*H448,F448*I448),\"\")","v":""},{"$f":"IF(I448<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I448=\"\",0,1)","v":0},null,null,"N"]
[null,null,{"$f":"C446&\" Subtotal\"","v":"Additional Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J446:J448)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"TXRESULT","Total Cost for Active Mine & Voids Domain",null,null,null,null,null,{"$f":"SUM(J449,J445,J439,J434,J411,J401)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,"Open Cut Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,"Domain 5b: Management Activities",null,{"$f":"D500","v":"Total Cost for Management Activities"},null,null,null,null,null,null,{"$f":"J500","v":0},null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,"Additional Assumptions: Record any relevant assumptions to this domain below:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"Key Rehabilitation Area Data for Domain",null,"Enter data below manually",null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"Total Landform Establishment:",null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"Total Growth Media Development:",null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"Total Ecosystem Establishment:",null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,"Chg","Link","List","y"]
[null,null,"Water Management",{"$f":"VLOOKUP($P465,'Cost Schedule'!$B:$F,2,FALSE)","v":"On-site treatment of contaminated water due to high salt (includes removal of metals etc, brine disposal and cost of mobile water treatment unit)"},"Y",null,{"$f":"VLOOKUP($P465,'Cost Schedule'!$B:$F,3,FALSE)","v":"ML"},{"$f":"VLOOKUP($P465,'Cost Schedule'!$B:$F,4,FALSE)","v":3600},null,{"$f":"IF($E465=\"Y\",IF(I465=0,F465*H465,F465*I465),\"\")","v":0},{"$f":"IF(I465<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P465,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate can fluctuate depending on treatment type however this is a suitable standard rate for current programs at mining operations."},null,null,{"$f":"IF(I465=\"\",0,1)","v":0},10.01,null,{"$f":"E465","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P466,'Cost Schedule'!$B:$F,2,FALSE)","v":"On-site treatment of contaminated water due to low pH (incudes removal of metals etc, neutralisation treatments and cost of mobile water treatment unit"},"Y",null,{"$f":"VLOOKUP($P466,'Cost Schedule'!$B:$F,3,FALSE)","v":"ML"},{"$f":"VLOOKUP($P466,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,{"$f":"IF($E466=\"Y\",IF(I466=0,F466*H466,F466*I466),\"\")","v":0},{"$f":"IF(I466<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P466,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate can fluctuate depending on treatment type however this is a suitable standard rate for current programs at mining operations."},null,null,{"$f":"IF(I466=\"\",0,1)","v":0},10.02,null,"Y"]
[null,null,{"$f":"C465&\" Subtotal\"","v":"Water Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J465:J466)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Creek Diversions",{"$f":"VLOOKUP($P468,'Cost Schedule'!$B:$F,2,FALSE)","v":"Repairs and/or stabilisation of new or compromised water course diversion"},"Y",null,{"$f":"VLOOKUP($P468,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P468,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E468=\"Y\",IF(I468=0,F468*H468,F468*I468),\"\")","v":0},{"$f":"IF(I468<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P468,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes material is suitable for revegetating and has a reasonable chance of stabilising."},null,null,{"$f":"IF(I468=\"\",0,1)","v":0},11.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P469,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long term maintenance of water course diversion – Channel constructed through backfilled material"},"Y",null,{"$f":"VLOOKUP($P469,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P469,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,{"$f":"IF($E469=\"Y\",IF(I469=0,F469*H469,F469*I469),\"\")","v":0},{"$f":"IF(I469<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P469,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes maintenance has been kept up and significant works are not required."},null,null,{"$f":"IF(I469=\"\",0,1)","v":0},11.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P470,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long term maintenance of water course diversion – Channel constructed through competent material"},"Y",null,{"$f":"VLOOKUP($P470,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P470,'Cost Schedule'!$B:$F,4,FALSE)","v":750},null,{"$f":"IF($E470=\"Y\",IF(I470=0,F470*H470,F470*I470),\"\")","v":0},{"$f":"IF(I470<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P470,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes maintenance has been kept up and significant works are not required."},null,null,{"$f":"IF(I470=\"\",0,1)","v":0},11.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P471,'Cost Schedule'!$B:$F,2,FALSE)","v":"Installation of rock armouring"},"Y",null,{"$f":"VLOOKUP($P471,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P471,'Cost Schedule'!$B:$F,4,FALSE)","v":6},null,{"$f":"IF($E471=\"Y\",IF(I471=0,F471*H471,F471*I471),\"\")","v":0},{"$f":"IF(I471<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P471,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes competent material is locally available - multiply costs by 2 for sourcing and transporting from offsite location."},null,null,{"$f":"IF(I471=\"\",0,1)","v":0},11.04,null,"Y"]
[null,null,{"$f":"C468&\" Subtotal\"","v":"Creek Diversions Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J468:J471)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Maintenance of Rehabilitated Areas",{"$f":"VLOOKUP($P473,'Cost Schedule'!$B:$F,2,FALSE)","v":"Pest management on buffer lands, non-disturbed, and rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P473,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P473,'Cost Schedule'!$B:$F,4,FALSE)","v":150},null,{"$f":"IF($E473=\"Y\",IF(I473=0,F473*H473,F473*I473),\"\")","v":0},{"$f":"IF(I473<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P473,'Cost Schedule'!$B:$F,5,FALSE)","v":"Feral animal baiting programs if required  and waste materials required to be removed."},null,null,{"$f":"IF(I473=\"\",0,1)","v":0},12.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P474,'Cost Schedule'!$B:$F,2,FALSE)","v":"Land management of undisturbed areas (rehabilitation, weeds, ferals, erosion and sediment control works)"},"Y",null,{"$f":"VLOOKUP($P474,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P474,'Cost Schedule'!$B:$F,4,FALSE)","v":400},null,{"$f":"IF($E474=\"Y\",IF(I474=0,F474*H474,F474*I474),\"\")","v":0},{"$f":"IF(I474<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P474,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undisturbed areas within the lease boundary that require land management activities."},null,null,{"$f":"IF(I474=\"\",0,1)","v":0},12.03,null,"Y"]
[null,null,{"$f":"C473&\" Subtotal\"","v":"Maintenance of Rehabilitated Areas Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J473:J474)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Heritage Items",{"$f":"VLOOKUP($P476,'Cost Schedule'!$B:$F,2,FALSE)","v":"The restoration and care and maintenance of items that have heritage significance"},"Y",null,{"$f":"VLOOKUP($P476,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P476,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E476=\"Y\",IF(I476=0,F476*0,F476*I476),\"\")","v":0},{"$f":"IF(I476<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P476,'Cost Schedule'!$B:$F,5,FALSE)","v":"Item for the redistribution of Aboriginal artefacts, preservation of European heritage items or a combination of activities."},null,null,{"$f":"IF(I476=\"\",0,1)","v":0},13.01,null,"Y"]
[null,null,{"$f":"C476&\" Subtotal\"","v":"Heritage Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J476:J476)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Sundry Items",{"$f":"VLOOKUP($P478,'Cost Schedule'!$B:$F,2,FALSE)","v":"Development of an 'Unplanned' Project Closure Plan - State Significant Development with closure planning well progressed i.e. preferred cover design, closure environment modelled e.g. groundwater /subsidence / pit lakes, preliminary seal designs, etc. and only finalisation of detailed engineering deigns required"},"Y",null,{"$f":"VLOOKUP($P478,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P478,'Cost Schedule'!$B:$F,4,FALSE)","v":100000},null,{"$f":"IF($E478=\"Y\",IF(I478=0,F478*H478,F478*I478),\"\")","v":0},{"$f":"IF(I478<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P478,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum to be used to refine the conceptual closure plan into a detailed closure plan with execution strategies for rehabilitation activities.\nAssumes outcomes of studies readily available including modelling, landform design, geochemistry, demolition, etc.  Costs to finalise options by domain and finalise designs for construction.\nAssume a simple site e.g. single open cut, no legacy operations historic in the area, little social dependence, etc.\nDepending on site size, complexity, final land use requirements and knowledge base investigations can range from ~$75k to >$1 M.\nSites with more than 1 pit to add $50,000 to rate."},null,null,{"$f":"IF(I478=\"\",0,1)","v":0},"14.01a",null,{"$f":"E478","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P479,'Cost Schedule'!$B:$F,2,FALSE)","v":"Development of an 'Unplanned' Project Closure Plan - Non State Significant Development with at least ≥2 of the following aspects requiring closure planning, but no significant issues realised at this time: previous subsidence, medium or higher geochemistry risk and/or spontaneous combustion propensity, known/ likely contamination, tailings / rejects, final void"},"Y",null,{"$f":"VLOOKUP($P479,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P479,'Cost Schedule'!$B:$F,4,FALSE)","v":90000},null,0,"",{"$f":"VLOOKUP($P479,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum to be used to refine the conceptual closure plan into a detailed closure plan with execution strategies for rehabilitation activities.\nEstimated cost for developing closure plan including studies - basic to satisfy risks and decisions - includes risk assessment, options analysis, Closure Plan.\nSites with more than 1 pit to add $50,000 to rate."},null,null,0,"14.01b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P480,'Cost Schedule'!$B:$F,2,FALSE)","v":"Development of an 'Unplanned' Project Closure Plan - Non State Significant Development with no EPL and/or only one of the following relevant aspects: previous subsidence, low to medium geochemistry risk and/or spontaneous combustion propensity, known limited contamination, small approved final void"},"Y",null,{"$f":"VLOOKUP($P480,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P480,'Cost Schedule'!$B:$F,4,FALSE)","v":15000},null,0,"",{"$f":"VLOOKUP($P480,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes sediment control is the key concern for rehabilitation e.g. small mines, exploration operations.  Includes risk assessment, sampling and analyses on <5 samples, one study and Closure Plan."},null,null,0,"14.01c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P481,'Cost Schedule'!$B:$F,2,FALSE)","v":"Development of an 'Unplanned' Project Closure Plan - State Significant Development with only preliminary to conceptual closure planning in place"},"Y",null,{"$f":"VLOOKUP($P481,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P481,'Cost Schedule'!$B:$F,4,FALSE)","v":300000},null,0,"",{"$f":"VLOOKUP($P481,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes costs for key investigations and studies including designs e.g. geochemistry, Contamination Remediation Action Plan, subsidence risk, cover/capping and final landform, site wide surface water, etc.  Provisional sum to be used to refine the conceptual closure plan into a detailed closure plan with execution strategies for rehabilitation activities.\nAssume at least 15 types of studies required ranging from geotechnical to ecology and social, development of a closure plan including address of obligations.  Assume a simple site e.g. single open cut, no legacy operations historic in the area, little social dependence, etc.\nDepending on site size, complexity, final land use requirements and knowledge base investigations can range to >$3 M.\nSites with more than 1 pit to add $50,000 to rate."},null,null,0,"14.01d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P482,'Cost Schedule'!$B:$F,2,FALSE)","v":"Development of an 'Unplanned' Project Closure Plan - Non State Significant Development with at least ≥2 of the following aspects resulting in significant issues requiring remediation: previous subsidence, medium or higher geochemistry risk and/or spontaneous combustion propensity, known/ likely contamination, tailings / rejects, final void"},"Y",null,{"$f":"VLOOKUP($P482,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P482,'Cost Schedule'!$B:$F,4,FALSE)","v":125000},null,0,"",{"$f":"VLOOKUP($P482,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes costs for key investigations and studies including economic treatments and designs e.g. geochemistry, Contamination Remediation Action Plan, subsidence risk, cover/capping and final landform, site wide surface water, etc.  Provisional sum to be used to refine the conceptual closure plan into a detailed closure plan with execution strategies for rehabilitation activities."},null,null,0,"14.01e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P483,'Cost Schedule'!$B:$F,2,FALSE)","v":"Develop a Review of Environmental Factors (REF) to facilitate rehabilitation including contamination works."},"Y",null,{"$f":"VLOOKUP($P483,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P483,'Cost Schedule'!$B:$F,4,FALSE)","v":27950},null,0,"",{"$f":"VLOOKUP($P483,'Cost Schedule'!$B:$F,5,FALSE)","v":"Based on experience for a REF after completion of a detailed closure study (e.g. contamination investigation) costs could range from $10,000 to $100,000 ex GST.  Note this does not apply to a Statement of Environmental Effects or Environmental Impact Statement."},null,null,0,"14.01f",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P484,'Cost Schedule'!$B:$F,2,FALSE)","v":"Site security during closure"},"Y",null,{"$f":"VLOOKUP($P484,'Cost Schedule'!$B:$F,3,FALSE)","v":"yr."},{"$f":"VLOOKUP($P484,'Cost Schedule'!$B:$F,4,FALSE)","v":75000},null,{"$f":"IF($E484=\"Y\",IF(I484=0,F484*H484,F484*I484),\"\")","v":0},{"$f":"IF(I484<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P484,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for site security measures required during closure.  This includes nightly patrols and first response in the event of an out of hours incident."},null,null,{"$f":"IF(I484=\"\",0,1)","v":0},14.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P485,'Cost Schedule'!$B:$F,2,FALSE)","v":"Choose type of HAZMAT Clean-up required - cleaning and decontaminating plant and equipment, chemical storage locations, oil and grease traps, tanks, vessels, and pipe work etc"},"Y",null,{"$f":"VLOOKUP($P485,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P485,'Cost Schedule'!$B:$F,4,FALSE)","v":0},null,{"$f":"IF($E485=\"Y\",IF(I485=0,F485*H485,F485*I485),\"\")","v":0},"Select type of HAZMAT Clean-up Required",{"$f":"VLOOKUP($P485,'Cost Schedule'!$B:$F,5,FALSE)","v":"Type of HAZMAT Clean-up required - cleaning and decontaminating plant and equipment, chemical storage locations, oil and grease traps, tanks, vessels, and pipe work etc"},null,null,{"$f":"IF(I485=\"\",0,1)","v":0},{"$f":"IF(Q485=1,\"14.03-\",IF(Q485=2,\"14.03a\",IF(Q485=3,\"14.03b\",IF(Q485=4,\"14.03c\",IF(Q485=5,\"14.03d\",\"14.03\")))))","v":"14.03-"},{"$f":"VLOOKUP(K485,Select_HAZMAT_Index,2,FALSE)","v":1},"Y"]
[null,null,null,{"$f":"VLOOKUP($P486,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of radiation devices"},"Y",null,{"$f":"VLOOKUP($P486,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P486,'Cost Schedule'!$B:$F,4,FALSE)","v":31630},null,{"$f":"IF($E486=\"Y\",IF(I486=0,F486*H486,F486*I486),\"\")","v":0},{"$f":"IF(I486<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P486,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for removal and disposal of monitoring devices on conveyors using a radiation source (i.e., Americium – 241, Plutonium – 238, Caesium - 137 etc).\nSource Isotope type, quantity, strength, weight, source holder type, source holder weight, pick-up location (among others) will directly affect pricing. "},null,null,{"$f":"IF(I486=\"\",0,1)","v":0},14.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P487,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional fees for accessing State, Crown or other public lands for rehabilitation/remediation activities"},"Y",null,{"$f":"VLOOKUP($P487,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P487,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E487=\"Y\",IF(I487=0,F487*0,F487*I487),\"\")","v":0},{"$f":"IF(I487<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P487,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum."},null,null,{"$f":"IF(I487=\"\",0,1)","v":0},14.05,null,"Y"]
[null,null,{"$f":"C478&\" Subtotal\"","v":"Sundry Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J478:J487)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Mobilisation and Demobilisation",{"$f":"VLOOKUP($P489,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation for small mine or quarry  - small fleet"},"Y",null,{"$f":"VLOOKUP($P489,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P489,'Cost Schedule'!$B:$F,4,FALSE)","v":12000},null,{"$f":"IF($E489=\"Y\",IF(I489=0,F489*H489,F489*I489),\"\")","v":0},{"$f":"IF(I489<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P489,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,{"$f":"IF(I489=\"\",0,1)","v":0},"15.00a",null,{"$f":"E489","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P490,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation for small mine or quarry  - medium to large fleet"},"Y",null,{"$f":"VLOOKUP($P490,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P490,'Cost Schedule'!$B:$F,4,FALSE)","v":35000},null,{"$f":"IF($E490=\"Y\",IF(I490=0,F490*H490,F490*I490),\"\")","v":0},{"$f":"IF(I490<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P490,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,{"$f":"IF(I490=\"\",0,1)","v":0},"15.00b",null,{"$f":"E490","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P491,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation (Distance to site <150 km)"},"Y",null,{"$f":"VLOOKUP($P491,'Cost Schedule'!$B:$F,3,FALSE)","v":"item"},{"$f":"VLOOKUP($P491,'Cost Schedule'!$B:$F,4,FALSE)","v":100000},null,0,"",{"$f":"VLOOKUP($P491,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,0,15.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P492,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation (Distance to site >150 km but <500 km)"},"Y",null,{"$f":"VLOOKUP($P492,'Cost Schedule'!$B:$F,3,FALSE)","v":"item"},{"$f":"VLOOKUP($P492,'Cost Schedule'!$B:$F,4,FALSE)","v":150000},null,0,"",{"$f":"VLOOKUP($P492,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,0,15.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P493,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation (Distance to site >500 km but <1000 km)"},"Y",null,{"$f":"VLOOKUP($P493,'Cost Schedule'!$B:$F,3,FALSE)","v":"item"},{"$f":"VLOOKUP($P493,'Cost Schedule'!$B:$F,4,FALSE)","v":300000},null,0,"",{"$f":"VLOOKUP($P493,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,0,15.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P494,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation (Distance to site >1000 km)"},"Y",null,{"$f":"VLOOKUP($P494,'Cost Schedule'!$B:$F,3,FALSE)","v":"item"},{"$f":"VLOOKUP($P494,'Cost Schedule'!$B:$F,4,FALSE)","v":500000},null,0,"",{"$f":"VLOOKUP($P494,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,0,15.04,null,"Y"]
[null,null,{"$f":"C489&\" Subtotal\"","v":"Mobilisation and Demobilisation Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J489:J494)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Additional Items","Other 1 <insert>","N",null,null,"This is ",null,{"$f":"IF($E496=\"Y\",IF(I496=0,F496*H496,F496*I496),\"\")","v":""},{"$f":"IF(I496<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I496=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 2 <insert>","N",null,null,"deliberately ",null,{"$f":"IF($E497=\"Y\",IF(I497=0,F497*H497,F497*I497),\"\")","v":""},{"$f":"IF(I497<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I497=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 3 <insert>","N",null,null,"left blank ",null,{"$f":"IF($E498=\"Y\",IF(I498=0,F498*H498,F498*I498),\"\")","v":""},{"$f":"IF(I498<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I498=\"\",0,1)","v":0},null,null,"N"]
[null,null,{"$f":"C496&\" Subtotal\"","v":"Additional Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J496:J498)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"TXRESULT","Total Cost for Management Activities",null,null,null,null,null,{"$f":"SUM(J467,J472,J475,J477,J488,J495,J499)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]

{"sheet":"Open_Cut (3)","index":14,"n_rows":502,"n_cols":33,"rows_kept":502,"cut":false,"hidden":true,"merged":[[396,2,398,2],[391,2,391,8],[391,9,391,10],[500,3,500,8],[500,9,500,11],[7,2,7,8],[7,9,7,10],[8,2,8,8],[8,9,8,10],[9,2,9,8],[9,9,9,10],[10,2,10,8],[10,9,10,10],[489,2,494,2],[495,2,495,8],[476,2,476,8],[467,2,470,2],[471,2,471,8],[449,3,449,8],[449,9,449,11],[453,2,453,11],[457,2,457,8],[457,9,457,10],[458,2,458,8],[439,2,443,2],[444,2,444,8],[433,2,433,8],[410,8,411,8],[410,9,411,9],[471,14,471,16],[472,2,473,2],[474,2,474,8],[474,14,474,16],[464,2,465,2],[466,2,466,8],[466,14,466,16],[444,14,444,16],[445,2,447,2],[448,2,448,8],[448,14,448,16],[436,11,437,11],[436,14,437,14],[436,15,437,15],[436,16,437,16],[438,2,438,8],[438,14,438,16],[433,14,433,16],[434,2,437,2],[476,14,476,16],[477,2,487,2],[495,14,495,16],[496,2,498,2],[499,2,499,8],[499,14,499,16],[488,2,488,8],[488,14,488,16],[454,4,454,10],[459,2,459,8],[459,9,459,10],[460,2,460,8],[460,9,460,10],[461,2,461,8],[461,9,461,11],[458,9,458,10],[190,2,190,8],[190,9,190,10],[191,2,191,8],[191,9,191,10],[192,2,192,8],[192,9,192,11],[389,2,389,8],[389,9,389,10],[390,2,390,8],[390,9,390,10],[370,2,370,8],[341,11,342,11],[325,2,325,8],[315,2,315,8],[313,8,314,8],[313,9,314,9],[313,11,314,11],[299,2,304,2],[306,2,306,8],[274,2,278,2],[279,2,279,8],[268,2,268,8],[223,8,224,8],[223,9,224,9],[436,3,437,3],[436,4,437,4],[436,5,437,5],[436,6,437,6],[436,7,437,7],[436,8,437,8],[436,9,437,9],[410,14,411,14],[410,15,411,15],[403,8,404,8],[403,9,404,9],[403,11,404,11],[410,16,411,16],[410,2,432,2],[410,3,411,3],[410,4,411,4],[410,5,411,5],[410,6,411,6],[410,7,411,7],[410,11,411,11],[409,14,409,16],[409,2,409,8],[380,14,380,16],[381,3,381,8],[381,9,381,11],[385,2,385,11],[386,4,386,10],[393,2,393,8],[393,9,393,11],[399,14,399,16],[400,2,408,2],[400,3,401,3],[400,4,401,4],[400,5,401,5],[400,6,401,6],[400,7,401,7],[400,8,401,8],[400,9,401,9],[403,14,404,14],[403,15,404,15],[403,16,404,16],[399,2,399,8],[400,11,401,11],[400,14,401,14],[400,15,401,15],[400,16,401,16],[370,14,370,16],[371,2,375,2],[376,2,376,8],[376,14,376,16],[377,2,379,2],[368,8,369,8],[368,9,369,9],[368,11,369,11],[368,14,369,14],[368,15,369,15],[368,16,369,16],[366,2,369,2],[368,3,369,3],[368,4,369,4],[368,5,369,5],[368,6,369,6],[368,7,369,7],[341,14,342,14],[341,15,342,15],[341,16,342,16],[365,2,365,8],[365,14,365,16],[340,2,340,8],[340,14,340,16],[341,2,364,2],[341,3,342,3],[341,4,342,4],[341,5,342,5],[341,6,342,6],[341,7,342,7],[341,8,342,8],[341,9,342,9],[325,14,325,16],[316,11,317,11],[316,14,317,14],[316,15,317,15],[316,16,317,16],[319,3,320,3],[319,4,320,4],[319,5,320,5],[319,6,320,6],[319,7,320,7],[319,8,320,8],[315,14,315,16],[316,2,324,2],[316,3,317,3],[316,4,317,4],[316,5,317,5],[316,6,317,6],[316,7,317,7],[316,8,317,8],[316,9,317,9],[319,9,320,9],[319,11,320,11],[319,14,320,14],[319,15,320,15],[319,16,320,16],[313,14,314,14],[313,15,314,15],[313,16,314,16],[307,2,314,2],[313,3,314,3],[313,4,314,4],[313,5,314,5],[313,6,314,6],[313,7,314,7],[306,14,306,16],[294,2,294,8],[294,9,294,10],[295,2,295,8],[295,9,295,10],[284,3,284,8],[284,9,284,11],[288,2,288,11],[289,4,289,10],[292,2,292,8],[292,9,292,10],[293,2,293,8],[293,9,293,10],[296,2,296,8],[296,9,296,11],[304,11,305,11],[304,9,305,9],[304,8,305,8],[304,7,305,7],[304,6,305,6],[304,5,305,5],[304,4,305,4],[304,3,305,3],[279,14,279,16],[280,2,282,2],[283,2,283,8],[283,14,283,16],[271,9,272,9],[271,11,272,11],[271,14,272,14],[271,15,272,15],[271,16,272,16],[273,2,273,8],[273,14,273,16],[268,14,268,16],[269,2,272,2],[271,3,272,3],[271,4,272,4],[271,5,272,5],[271,6,272,6],[271,7,272,7],[271,8,272,8],[231,2,231,8],[231,14,231,16],[245,2,245,8],[245,14,245,16],[246,2,267,2],[246,3,247,3],[246,4,247,4],[246,5,247,5],[246,6,247,6],[246,16,247,16],[246,7,247,7],[246,8,247,8],[246,9,247,9],[246,11,247,11],[246,14,247,14],[246,15,247,15],[223,11,224,11],[223,14,224,14],[223,15,224,15],[223,16,224,16],[223,2,230,2],[223,3,224,3],[223,4,224,4],[223,5,224,5],[223,6,224,6],[223,7,224,7],[226,3,227,3],[226,4,227,4],[226,5,227,5],[226,6,227,6],[226,16,227,16],[226,7,227,7],[226,8,227,8],[226,9,227,9],[226,11,227,11],[226,14,227,14],[226,15,227,15],[220,11,221,11],[220,14,221,14],[220,15,221,15],[220,16,221,16],[222,2,222,8],[222,14,222,16],[213,2,213,8],[213,14,213,16],[214,2,221,2],[220,3,221,3],[220,4,221,4],[220,5,221,5],[220,6,221,6],[220,7,221,7],[220,8,221,8],[220,9,221,9],[206,8,207,8],[206,9,207,9],[206,11,207,11],[206,14,207,14],[206,15,207,15],[206,16,207,16],[201,9,202,9],[201,11,202,11],[201,14,202,14],[201,15,202,15],[201,16,202,16],[201,8,202,8],[206,3,207,3],[206,4,207,4],[206,5,207,5],[206,6,207,6],[206,7,207,7],[195,2,212,2],[201,3,202,3],[201,4,202,4],[201,5,202,5],[201,6,202,6],[201,7,202,7],[180,3,180,8],[180,9,180,11],[184,2,184,11],[185,4,185,10],[188,2,188,8],[188,9,188,10],[189,2,189,8],[189,9,189,10],[170,2,174,2],[175,2,175,8],[175,14,175,16],[176,2,178,2],[179,2,179,8],[179,14,179,16],[166,11,167,11],[166,14,167,14],[166,15,167,15],[166,16,167,16],[169,2,169,8],[169,14,169,16],[163,2,163,8],[163,14,163,16],[164,2,168,2],[166,3,167,3],[166,4,167,4],[166,5,167,5],[166,6,167,6],[166,7,167,7],[166,8,167,8],[166,9,167,9],[139,8,140,8],[139,9,140,9],[139,11,140,11],[139,14,140,14],[139,15,140,15],[139,16,140,16],[139,2,162,2],[139,3,140,3],[139,4,140,4],[139,5,140,5],[139,6,140,6],[139,7,140,7],[138,2,138,8],[138,14,138,16],[128,11,129,11],[128,14,129,14],[128,15,129,15],[128,16,129,16],[132,3,133,3],[132,4,133,4],[132,5,133,5],[132,6,133,6],[132,7,133,7],[132,8,133,8],[127,2,127,8],[127,14,127,16],[128,2,137,2],[128,3,129,3],[128,4,129,4],[128,5,129,5],[128,6,129,6],[128,7,129,7],[128,8,129,8],[128,9,129,9],[132,9,133,9],[132,11,133,11],[132,14,133,14],[132,15,133,15],[132,16,133,16],[125,8,126,8],[125,9,126,9],[125,11,126,11],[125,14,126,14],[125,15,126,15],[125,16,126,16],[119,2,126,2],[125,3,126,3],[125,4,126,4],[125,5,126,5],[125,6,126,6],[125,7,126,7],[106,2,106,8],[106,14,106,16],[107,2,117,2],[118,2,118,8],[118,14,118,16],[92,7,93,7],[92,8,93,8],[92,9,93,9],[92,11,93,11],[92,14,93,14],[92,15,93,15],[101,11,102,11],[101,9,102,9],[101,8,102,8],[101,7,102,7],[101,6,102,6],[101,5,102,5],[101,4,102,4],[101,3,102,3],[104,3,105,3],[87,8,88,8],[87,9,88,9],[87,11,88,11],[87,14,88,14],[87,15,88,15],[87,16,88,16],[81,2,104,2],[87,3,88,3],[87,4,88,4],[87,5,88,5],[87,6,88,6],[87,7,88,7],[92,3,93,3],[92,4,93,4],[92,5,93,5],[92,6,93,6],[92,16,93,16],[104,4,105,4],[104,5,105,5],[104,6,105,6],[104,7,105,7],[104,8,105,8],[104,9,105,9],[104,11,105,11],[14,2,75,2],[76,2,76,8],[76,14,76,16],[77,2,79,2],[80,2,80,8],[80,14,80,16],[11,2,11,8],[11,9,11,11],[3,2,3,11],[4,4,4,10],[243,11,244,11],[243,9,244,9],[243,8,244,8],[243,7,244,7],[243,6,244,6],[243,5,244,5],[243,4,244,4],[243,3,244,3],[301,11,302,11],[301,9,302,9],[301,8,302,8],[301,7,302,7],[301,6,302,6],[301,5,302,5],[301,4,302,4],[301,3,302,3],[338,11,339,11],[338,9,339,9],[338,8,339,8],[338,7,339,7],[338,6,339,6],[338,5,339,5],[338,4,339,4],[338,3,339,3],[484,11,485,11],[484,9,485,9],[484,8,485,8],[484,7,485,7],[484,6,485,6],[484,5,485,5],[484,4,485,4],[484,3,485,3],[392,2,392,8],[392,9,392,10],[380,2,380,8],[403,3,404,3],[403,4,404,4],[403,5,404,5],[403,6,404,6],[403,7,404,7]]}
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[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,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,"Open Cut Operations"]
[null,null,"Domain 1c: Infrastructure",null,{"$f":"D181","v":"Total Cost for Infrastructure Domain"},null,null,null,null,null,null,{"$f":"J181","v":0}]
[]
[null,null,"Additional Assumptions: Record any relevant assumptions to this domain below:"]
[null,null,null,null,null,null,null,null,null,"Key Rehabilitation Area Data for Domain",null,"Enter data below manually"]
[null,null,null,null,null,null,null,null,null,"Total Landform Establishment:"]
[null,null,null,null,null,null,null,null,null,"Total Growth Media Development:"]
[null,null,null,null,null,null,null,null,null,"Total Ecosystem Establishment:"]
[]
[]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,"Chg","Link","List","Print"]
[null,null,"Termination of Services and Demolition Works",{"$f":"VLOOKUP($P15,'Cost Schedule'!$B:$F,2,FALSE)","v":"Disconnect and terminate all services (Water, electricity, gas etc at point of attachment to site)"},"Y",null,{"$f":"VLOOKUP($P15,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P15,'Cost Schedule'!$B:$F,4,FALSE)","v":35000},null,{"$f":"IF($E15=\"Y\",IF(I15=0,F15*H15,F15*I15),\"\")","v":0},{"$f":"IF(I15<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P15,'Cost Schedule'!$B:$F,5,FALSE)","v":"For disconnection of all services, at building boundaries, physical cut at the point of attachment or distribution location.  If infrastructure is not consolidated (i.e., administration, camp and workshops are in separate places), consider multiple disconnection fees."},null,null,{"$f":"IF(I15=\"\",0,1)","v":0},1.01,null,{"$f":"E15","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,2,FALSE)","v":"Disconnect and terminate services at remote areas  (i.e. pump stations, remote workshops, sewage treatment plant etc.)"},"Y",null,{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,4,FALSE)","v":5850},null,{"$f":"IF($E16=\"Y\",IF(I16=0,F16*H16,F16*I16),\"\")","v":0},"",{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,5,FALSE)","v":"Used for infrastructure remote from primary connection.\nCan also be used for small mines / quarries that do not have dedicated supplies from supply authorities such as steel lattice power lines."},null,null,{"$f":"IF(I16=\"\",0,1)","v":0},1.02,null,{"$f":"E16","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of low/medium voltage powerlines including disconnection, rolling up the wires and removing the poles - does not include the removal of substations"},"Y",null,{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,3,FALSE)","v":"km"},{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,4,FALSE)","v":15000},null,0,"",{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,5,FALSE)","v":"Applies to power lines on stobie, concrete or similar poles."},null,null,0,1.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of power lines on tower or lattice structures (this includes disconnection, rolling up the wires and removing the structures) - does not include the removal of substations"},"Y",null,{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,3,FALSE)","v":"km"},{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,4,FALSE)","v":100000},null,0,"",{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,5,FALSE)","v":"Applies to power lines on steel tower and steel lattice structures assuming 3 towers / km."},null,null,0,1.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove small rail, road, water course overpass - manage potential interruptions and demolish and remove bridge supports/pylons/bridge structure etc. and dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,4,FALSE)","v":350000},null,0,"",{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,5,FALSE)","v":"Smaller structures - minimal civil works to demolish (constructed for the purposes of mining related works - does not include transport to regional disposal facility or equivalent)."},null,null,0,"1.05a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove medium rail, road, water course overpass - manage potential interruptions and demolish and remove bridge supports/pylons/bridge structure etc. and dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,4,FALSE)","v":500000},null,{"$f":"IF($E20=\"Y\",IF(I20=0,F20*H20,F20*I20),\"\")","v":0},{"$f":"IF(I20<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,5,FALSE)","v":"Medium structures - minimal civil works to demolish (constructed for the purposes of mining related works - does not include transport to regional disposal facility or equivalent)."},null,null,0,"1.05b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove large / significant rail, road, water course overpass - manage potential interruptions and demolish and remove bridge supports/pylons/bridge structure etc. and dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,4,FALSE)","v":1300000},null,{"$f":"IF($E21=\"Y\",IF(I21=0,F21*H21,F21*I21),\"\")","v":0},{"$f":"IF(I21<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,5,FALSE)","v":"Large structures - includes significant water management e.g. watercourse diversion and civil works to demolish (constructed for the purposes of mining related works - does not include transport to regional disposal facility or equivalent)."},null,null,0,"1.05c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and/or remove substations (assumes they are in a closed building). Dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,4,FALSE)","v":100},null,0,"",{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,5,FALSE)","v":"Simple structure to demolish mechanically (no labour required), assumes single story building with no asbestos and segregation of contents for scrap as applicable."},null,null,0,1.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove switchyard. Dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,4,FALSE)","v":75},null,0,"",{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes demolition and removal of all switchgear and transformers etc. and segregation of contents for scrap as applicable."},null,null,0,1.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove demountable structures on concrete stumps. Assumes not being re-used"},"Y",null,{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,4,FALSE)","v":40},null,0,"",{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,5,FALSE)","v":"Crib huts, temporary offices and other 'non permanent' structures. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove small buildings/tanks (admin buildings, single story accommodation etc) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,4,FALSE)","v":61},null,0,"",{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,5,FALSE)","v":"Simple structure to demolish, assumes no greater than 2 stories high. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.0900000000000001,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove light industrial buildings and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2/floor"},{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,4,FALSE)","v":90},null,0,"",{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,5,FALSE)","v":"Needs to be calculated per floor/level (Assume 1 floor/level = 3-4 m) - does not include transport to regional disposal facility or equivalent.  Assumes asbestos free and mechanically demolished."},null,null,0,1.1000000000000001,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove industrial buildings (workshops tyre change and servicing area etc not CHPP/process plant) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2/floor"},{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,4,FALSE)","v":130},null,0,"",{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,5,FALSE)","v":"Needs to be calculated per floor/level (Assume 1 floor/level = 3-4 m). Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1100000000000001,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove CHPP/process plant (include the area of each floor of the structure) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2/floor"},{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,4,FALSE)","v":225},null,0,"",{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,5,FALSE)","v":"Needs to be calculated per floor/level (Assume 1 floor/level = 3-4 m). Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1200000000000001,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, demolish and remove washery, crushers, hoppers, mills, furnaces, agglomeration, electrowinning, floatation, sizing stations, rotary breakers, etc (include the area of each floor of the structure) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2/floor"},{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,4,FALSE)","v":225},null,0,"",{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,5,FALSE)","v":"Needs to be calculated per floor/level (Assume 1 floor/level = 3-4 m). Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1299999999999999,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, demolish and remove stacker OR reclaimer (radial or luffing etc. with maneuverability for stockpile control) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,4,FALSE)","v":750000},null,0,"",{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost for removal of stacker or reclaim unit only. Does not include terminate services, remove rails and ballast etc. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1399999999999999,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, demolish and remove bucket wheel stacker/reclaimer and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,4,FALSE)","v":2000000},null,0,"",{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost for just removal of the bucket wheel stacker/reclaim units. Does not include terminate services, remove rails and ballast etc. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1499999999999999,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove stacker/reclaimer rails and ballast and demolish and remove concrete footings etc and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,4,FALSE)","v":75},null,0,"",{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes both rails, does not include the conveyor system. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1599999999999999,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, Cut and Remove 5000T coal silo and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,4,FALSE)","v":92500},null,0,"",{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,5,FALSE)","v":"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.17,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, Cut and Remove 3000 T coal silo and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,4,FALSE)","v":77500},null,0,"",{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,5,FALSE)","v":"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.18,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, Cut and Remove 1250 T coal silo and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,4,FALSE)","v":62500},null,0,"",{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,5,FALSE)","v":"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.19,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, Cut and Remove rail loading bins and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,4,FALSE)","v":65000},null,0,"",{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,5,FALSE)","v":"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.2,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and Remove large concrete rail loading bin - and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,4,FALSE)","v":460000},null,{"$f":"IF($E37=\"Y\",IF(I37=0,F37*H37,F37*I37),\"\")","v":0},{"$f":"IF(I37<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,5,FALSE)","v":"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent."},null,null,0,"1.20a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove onground conveyors, transfer stations & gantries (scrap only – does not include dismantling for reuse at another site) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,4,FALSE)","v":185},null,0,"",{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,5,FALSE)","v":"Estimate for on-ground conveyor including anything up to 10 m off the ground. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.21,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove elevated conveyors, transfer stations & gantries (scrap only, does not include dismantling for reuse at another site) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,4,FALSE)","v":295},null,0,"",{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,5,FALSE)","v":"Estimate for elevated conveyor up to ~10 m off the ground. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.22,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove overhead conveyors, transfer stations & gantries (scrap only, does not include dismantling for reuse at another site) and disposal on-site/locally. \n\nThis may include small scale fixed material stacking infrastructure"},"Y",null,{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,4,FALSE)","v":850},null,0,"",{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,5,FALSE)","v":"Estimate for overhead conveyor including conveyors that are >10 m off the ground that require a crane to remove. Does not include transport to regional disposal facility or equivalent."},null,null,{"$f":"IF(I40=\"\",0,1)","v":0},1.23,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and demolish conveyor from reclaim tunnel (Does not include excavation and demolition of reclaim tunnel roof)"},"Y",null,{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,4,FALSE)","v":150},null,0,"",{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,5,FALSE)","v":"Due to no canopy or infrastructure attached."},null,null,0,1.24,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolition of reclaim tunnel concrete (Assumes complete removal and dumping in mine pit void)"},"Y",null,{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,4,FALSE)","v":950},null,0,"",{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes this area will be used for another land-use that requires the structure to be dug up and re-buried somewhere else."},null,null,0,1.25,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolition and removal of vent raise fans, electrical substation and winch and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,4,FALSE)","v":25000},null,0,"",{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,5,FALSE)","v":"Does not include filling and capping the shaft. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.26,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove small tank clean (Thickener etc 3 - 9 m diameter) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,4,FALSE)","v":10000},null,0,"",{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean - contents removed.  If tank is full allow extra 30% for excavator and 2 men to dig out and dispose. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.27,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P45,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove medium tank clean (Thickener etc 10 - 15 m diameter) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P45,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P45,'Cost Schedule'!$B:$F,4,FALSE)","v":30000},null,0,"",{"$f":"VLOOKUP($P45,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean - contents removed.  If tank is full allow extra 30% for excavator and 2 men to dig out and dispose. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.28,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P46,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove large tank clean (Thickener etc 15 - 30 m diameter) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P46,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P46,'Cost Schedule'!$B:$F,4,FALSE)","v":45000},null,0,"",{"$f":"VLOOKUP($P46,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean - contents removed.  If tank is full allow extra 30% for excavator and 2 men to dig out and dispose. Does not include transport to regional disposal facility or equivalent."},null,null,{"$f":"IF(I46=\"\",0,1)","v":0},1.29,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove extra large tank clean (Thickener etc >30 m diameter) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,4,FALSE)","v":100000},null,0,"",{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean - contents removed.  If tank is full allow extra 30% for excavator and 2 men to dig out and dispose. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.3,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove tank clean (Thickener etc) >50 m diameter and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,4,FALSE)","v":100000},null,0,"",{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,5,FALSE)","v":"Estimate only - may require a detailed assessment from demolition expert due to specialised equipment required for removal. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.31,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of UG tank <5000 L - including pipes, bunds etc. and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,4,FALSE)","v":21000},null,0,"",{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean (contents removed), does not include transport to regional disposal facility or equivalent."},null,null,0,1.32,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of UG tank 5000 L - 15000 L - including pipes, bunds etc. and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,4,FALSE)","v":30000},null,0,"",{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean (contents removed), does not include transport to regional disposal facility or equivalent."},null,null,0,1.33,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove small underground pipe and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,4,FALSE)","v":25},null,0,"",{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,5,FALSE)","v":"For example: 300 mm pipes - 0.5 m deep, does not include transport to regional disposal facility or equivalent."},null,null,0,1.34,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P52,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove medium underground pipe and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P52,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P52,'Cost Schedule'!$B:$F,4,FALSE)","v":60},null,0,"",{"$f":"VLOOKUP($P52,'Cost Schedule'!$B:$F,5,FALSE)","v":"For example: 500 mm pipes - 1 m deep, does not include transport to regional disposal facility or equivalent."},null,null,0,1.35,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove large underground pipe and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,4,FALSE)","v":165},null,0,"",{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,5,FALSE)","v":"For example: 1 m pipes - 2 m deep."},null,null,0,1.36,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove above ground pipe (supported) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,4,FALSE)","v":12},null,0,"",{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,5,FALSE)","v":"~300 mm pipes and assumes pipes are in close proximity to infrastructure areas. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.37,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove surface pipelines (unsupported) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,0,"",{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,5,FALSE)","v":"~300 mm pipes and assumes pipes are used for water transfer between pits (or similar) and remotely located. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.38,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove pump and pontoon from small lake or dam including pipes and electrical supply or diesel tank/s"},"Y",null,{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,4,FALSE)","v":20000},null,0,"",{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes equipment for retrieval - boats, etc. and labour. Does not include transport to regional disposal facility or equivalent."},null,null,{"$f":"IF(I56=\"\",0,1)","v":0},1.39,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove bitumen (car park and access roads) and dispose on-site/locally"},"Y",null,{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,4,FALSE)","v":10},null,0,"",{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,5,FALSE)","v":"Scalp bitumen and stabilised material.  Generally haulage rates will be $0.60 - $1.20 / km, depending on truck fleet, loaders etc. For off-site disposal use alternate rate option and add $0.90 / km for transport. "},null,null,0,1.4,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove bitumen (airstrip) and dispose on-site/locally"},"Y",null,{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,4,FALSE)","v":20},null,0,"",{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,5,FALSE)","v":"Scalp bitumen and stabilised material.  Generally haulage rates will be $0.60 - $1.20 / km, depending on truck fleet, loaders etc. For off-site disposal use alternate rate option and add $0.90 / km for transport. "},null,null,0,1.41,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P59,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove concrete pads & footings (<300 mm thickness) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P59,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P59,'Cost Schedule'!$B:$F,4,FALSE)","v":36},null,0,"",{"$f":"VLOOKUP($P59,'Cost Schedule'!$B:$F,5,FALSE)","v":"Breaking up slab and disposal or for conversion to aggregate. Generally haulage rates will be $0.60 - $1.20 / km, depending on truck fleet, loaders etc.  For off-site disposal use alternate rate option and add $0.90 / km for transport."},null,null,0,1.42,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove concrete pads & footings (>300 mm thickness) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,4,FALSE)","v":75},null,0,"",{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,5,FALSE)","v":"Breaking up slab and disposal or for conversion to aggregate. Generally haulage rates will be $0.60 - $1.20 / km, depending on truck fleet, loaders etc. For off-site disposal use alternate rate option and add $0.90 / km for transport. "},null,null,0,1.43,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P61,'Cost Schedule'!$B:$F,2,FALSE)","v":"Crush concrete to make road aggregate - 75 mm"},"Y",null,{"$f":"VLOOKUP($P61,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P61,'Cost Schedule'!$B:$F,4,FALSE)","v":10},null,0,"",{"$f":"VLOOKUP($P61,'Cost Schedule'!$B:$F,5,FALSE)","v":"Does not include haulage of materials - assumes crushing plant is readily available."},null,null,0,1.44,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P62,'Cost Schedule'!$B:$F,2,FALSE)","v":"Crush concrete to make road aggregate - 50 mm"},"Y",null,{"$f":"VLOOKUP($P62,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P62,'Cost Schedule'!$B:$F,4,FALSE)","v":13},null,0,"",{"$f":"VLOOKUP($P62,'Cost Schedule'!$B:$F,5,FALSE)","v":"Does not include haulage of materials - assumes crushing plant is readily available."},null,null,0,1.45,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,2,FALSE)","v":"Crush concrete to make road aggregate - 30 mm"},"Y",null,{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,{"$f":"IF($E63=\"Y\",IF(I63=0,F63*H63,F63*I63),\"\")","v":0},{"$f":"IF(I63<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,5,FALSE)","v":"Does not include haulage of materials - assumes crushing plant is readily available."},null,null,0,1.46,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove fence (cyclone/wire fence) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,4,FALSE)","v":20},null,0,"",{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,5,FALSE)","v":"Roll up fence and remove posts."},null,null,0,1.47,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of small plastic tanks"},"Y",null,{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,0,"",{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,5,FALSE)","v":"Remove small poly tanks used for water storage, etc."},null,null,0,1.48,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove galvanised/corrugated light weight tanks"},"Y",null,{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,4,FALSE)","v":500},null,0,"",{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,5,FALSE)","v":"Demolish and remove small lightweight metal tanks.  No costs included for managing liquids, etc."},null,null,0,1.49,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove communication towers"},"Y",null,{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,4,FALSE)","v":5000},null,0,"",{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost includes demolition and removal of tower only; separate costs required for disconnection of services, demolition of footings, etc."},null,null,0,1.5,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of UG services (power within main gate areas, etc.)"},"Y",null,{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,4,FALSE)","v":50000},null,0,"",{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume service disconnection at the mine boundary is at surface level. This cost covers all fees and charges"},null,null,0,1.51,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P69,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (general waste) - haulage >10 km but <15 km"},"Y",null,{"$f":"VLOOKUP($P69,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P69,'Cost Schedule'!$B:$F,4,FALSE)","v":7},null,0,"",{"$f":"VLOOKUP($P69,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.52,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P70,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (general waste) - haulage >15 km but <25 km"},"Y",null,{"$f":"VLOOKUP($P70,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P70,'Cost Schedule'!$B:$F,4,FALSE)","v":9},null,0,"",{"$f":"VLOOKUP($P70,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.53,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P71,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (general waste) - haulage >25 km but <50 km"},"Y",null,{"$f":"VLOOKUP($P71,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P71,'Cost Schedule'!$B:$F,4,FALSE)","v":12.5},null,0,"",{"$f":"VLOOKUP($P71,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.54,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P72,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (industrial demolition / concrete / scrap metal) - haulage >10 km but <15 km"},"Y",null,{"$f":"VLOOKUP($P72,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P72,'Cost Schedule'!$B:$F,4,FALSE)","v":32},null,0,"",{"$f":"VLOOKUP($P72,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.55,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P73,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (industrial demolition / concrete / scrap metal) - haulage >15 km but <25 km"},"Y",null,{"$f":"VLOOKUP($P73,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P73,'Cost Schedule'!$B:$F,4,FALSE)","v":36},null,0,"",{"$f":"VLOOKUP($P73,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.56,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P74,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (industrial demolition / concrete / scrap metal) - haulage >25 km but <50 km"},"Y",null,{"$f":"VLOOKUP($P74,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P74,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E74=\"Y\",IF(I74=0,F74*0,F74*I74),\"\")","v":0},"",{"$f":"VLOOKUP($P74,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.57,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P75,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill - fees (general waste)"},"Y",null,{"$f":"VLOOKUP($P75,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P75,'Cost Schedule'!$B:$F,4,FALSE)","v":193},null,0,"",{"$f":"VLOOKUP($P75,'Cost Schedule'!$B:$F,5,FALSE)","v":"Fee for waste disposal of general waste to local Council landfill; transport rates separate. Please note that this is not applicable to operations with approval for building and demolition waste disposal on site."},null,null,{"$f":"IF(I75=\"\",0,1)","v":0},1.58,null,{"$f":"E75","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P76,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill - fees (industrial demolition / concrete / scrap metal)"},"Y",null,{"$f":"VLOOKUP($P76,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P76,'Cost Schedule'!$B:$F,4,FALSE)","v":174},null,0,"",{"$f":"VLOOKUP($P76,'Cost Schedule'!$B:$F,5,FALSE)","v":"Fee for waste disposal of industrial demolition / concrete / scrap metal waste to local Council landfill; transport rates separate.  Rate does not assume material is recyclable. Please note that this is not applicable to operations with approval for building and demolition waste disposal on site."},null,null,0,1.59,null,"Y"]
[null,null,{"$f":"C15&\" Subtotal\"","v":"Termination of Services and Demolition Works Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J15:J76)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Rail Infrastructure",{"$f":"VLOOKUP($P78,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove rail loop and spur, ballast etc. and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P78,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P78,'Cost Schedule'!$B:$F,4,FALSE)","v":60},null,0,{"$f":"IF(I78<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P78,'Cost Schedule'!$B:$F,5,FALSE)","v":"Remove all materials to allow area to be reshaped and rehabilitated - does not include transport to regional disposal facility or equivalent."},null,null,0,2.0099999999999998,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P79,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove train loading facilities and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P79,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P79,'Cost Schedule'!$B:$F,4,FALSE)","v":185},null,0,{"$f":"IF(I79<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P79,'Cost Schedule'!$B:$F,5,FALSE)","v":"Remove rail load point infrastructure including gantries and control structures. Does not include transport to regional disposal facility or equivalent."},null,null,0,2.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,2,FALSE)","v":"Reshape rail spur and load out areas. Does not include growth media and revegetation"},"Y",null,{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,4,FALSE)","v":2860},null,0,{"$f":"IF(I80<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer and 16 H Grader (50% utilisation)."},null,null,0,2.0299999999999998,null,"Y"]
[null,null,{"$f":"C78&\" Subtotal\"","v":"Rail Infrastructure Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J78:J80)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Contaminated Materials",{"$f":"VLOOKUP($P82,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake a preliminary site investigation (Phase 1). This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple studies may be required."},"Y",null,{"$f":"VLOOKUP($P82,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P82,'Cost Schedule'!$B:$F,4,FALSE)","v":15000},null,{"$f":"IF($E82=\"Y\",IF(I82=0,F82*H82,F82*I82),\"\")","v":0},{"$f":"IF(I82<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P82,'Cost Schedule'!$B:$F,5,FALSE)","v":"The preliminary investigation would include at minimum a desktop assessment of the area and site history, incidents, etc. as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 1 assessment (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nA cluster may include:\n- Mine infrastructure (i.e., fuel / chemical store, workshop, vehicle wash-down, sewage treatment etc.)\n- Processing plants (i.e., ore and product storage, mine waste storage and disposal, rail load-out etc.)\n- Remote pit-top facilities (i.e., vehicle re-fuel, sewage treatment, secondary workshop, chemical storage etc.)"},null,null,{"$f":"IF(I82=\"\",0,1)","v":0},"3.01a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P83,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake an intrusive site investigation on sites with small footprints to investigate e.g. ≤15 ha. This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple intrusive investigations should be included."},"Y",null,{"$f":"VLOOKUP($P83,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P83,'Cost Schedule'!$B:$F,4,FALSE)","v":44000},null,0,"",{"$f":"VLOOKUP($P83,'Cost Schedule'!$B:$F,5,FALSE)","v":"The intrusive investigation would include at minimum a site walkover and field sampling as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 2 intrusive investigation (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nNote: An intrusive investigation is not required for all contaminated areas and should be applied considering the rehabilitation program, site history, location, etc.\nA cluster area where it is highly anticipated that contamination has occurred (i.e., underground tanks / pipes that are known to have leaked, chemical stores with earthen bunds, around ineffective oil/water separators etc.) and further field work is required involving intrusive investigation.\nAssumes site is easily accessible and a small area e.g. ~10-15 ha requires investigation and testing (test pits, boreholes, etc.) based on Sampling and Analysis Quality Plan.  Includes SAQP, fieldwork, sampling and analysis."},null,null,0,"3.01b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P84,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake an intrusive site investigation on sites with large footprints to investigate e.g. >15 ha. This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple intrusive investigations should be included."},"Y",null,{"$f":"VLOOKUP($P84,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P84,'Cost Schedule'!$B:$F,4,FALSE)","v":106000},null,0,"",{"$f":"VLOOKUP($P84,'Cost Schedule'!$B:$F,5,FALSE)","v":"The intrusive investigation would include at minimum a site walkover and field sampling as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 2 intrusive investigation (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nNote: An intrusive investigation is not required for all contaminated areas and should be applied considering the rehabilitation program, site history, location, etc.\nA cluster area where it is highly anticipated that contamination has occurred (i.e., underground tanks / pipes that are known to have leaked, chemical stores with earthen bunds, around ineffective oil/water separators etc.) and further field work is required involving intrusive investigation.\nAssume site has a history of contamination and/or a large area >15 ha requires investigation and testing (test pits, boreholes, etc.) based on Sampling and Analysis Quality Plan.    Includes SAQP, fieldwork, sampling and analysis."},null,null,0,"3.01c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P85,'Cost Schedule'!$B:$F,2,FALSE)","v":"Develop a Remediation Action Plan on sites with small footprints based on outcomes of intrusive investigation including strategies to address contamination exceedances"},"Y",null,{"$f":"VLOOKUP($P85,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P85,'Cost Schedule'!$B:$F,4,FALSE)","v":35000},null,0,"",{"$f":"VLOOKUP($P85,'Cost Schedule'!$B:$F,5,FALSE)","v":"Develop remediation plan for approval including designs and detailed costs.  Costs may increase if detailed designs required for construction."},null,null,0,"3.01d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P86,'Cost Schedule'!$B:$F,2,FALSE)","v":"Develop a Remediation Action Plan on sites with large footprints based on outcomes of intrusive investigation including strategies to address contamination exceedances"},"Y",null,{"$f":"VLOOKUP($P86,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P86,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E86=\"Y\",IF(I86=0,F86*0,F86*I86),\"\")","v":0},"",{"$f":"VLOOKUP($P86,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes complex site; detailed design drawings required for cover."},null,null,0,"3.01e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P87,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of contaminated water from tanks, bunded areas and sumps"},"Y",null,{"$f":"VLOOKUP($P87,'Cost Schedule'!$B:$F,3,FALSE)","v":"L"},{"$f":"VLOOKUP($P87,'Cost Schedule'!$B:$F,4,FALSE)","v":0.35},null,0,"",{"$f":"VLOOKUP($P87,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost for recent sump clean-up from resource activity - requires specialists to treat."},null,null,0,3.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P88,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove material (carbonaceous / metalliferous spillage or otherwise) from footprint of the process facility (leach pads) / stockpile area (ROM product) / roads and dump in a void on-site (Select Haul Distance from list)"},"Y",null,"m3",{"$f":"VLOOKUP($P88,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E88=\"Y\",IF(I88=\"\",IF($H88=\"Select from List\",\"\",IF(I88=0,F88*H88,\"\")),F88*I88),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P88,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes scraping and removal of the volume of carbonaceous material using dozer, grader etc. to make safe an area and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q88=1,\"3.03-\",IF(Q88=2,\"3.03a\",IF(Q88=3,\"3.03b\",IF(Q88=4,\"3.03c\",IF(Q88=5,\"3.03d\",\"3.03\")))))","v":"3.03-"},{"$f":"VLOOKUP(K88,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,{"$f":"VLOOKUP($P89,'Cost Schedule'!$B:$F,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,{"$f":"IF(I88<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R88","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and dispose of Hazardous classified contaminated material off site to a licensed landfill.  Assumes cartage to a licensed landfill."},"Y",null,{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,4,FALSE)","v":800},null,{"$f":"IF($E90=\"Y\",IF(I90=0,F90*H90,F90*I90),\"\")","v":0},{"$f":"IF(I90<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,{"$f":"IF(I90=\"\",0,1)","v":0},"3.04a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and disposal of Restricted classified contaminated material off site to a licensed landfill.  Add $50/m3 for cartage from regional areas"},"Y",null,{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,3,FALSE)","v":"m4"},{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,4,FALSE)","v":660},null,{"$f":"IF($E91=\"Y\",IF(I91=0,F91*H91,F91*I91),\"\")","v":0},{"$f":"IF(I91<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,0,"3.04b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and disposal of Low Level contaminated material off site to a licensed landfill.  Add $50/m3 for cartage to regional landfill"},"Y",null,{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,4,FALSE)","v":220},null,0,{"$f":"IF(I92<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,0,3.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,2,FALSE)","v":"Onsite remediation of hydrocarbon contaminated soils manual land farming (Select Volume from List)"},"Y",null,{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E93=\"Y\",IF(I93=\"\",IF($H93=\"Select from List\",\"\",IF(I93=0,F93*H93,\"\")),F93*I93),\"\")","v":""},"Select Volume Here",{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,5,FALSE)","v":"Spreading of contaminated soils on a prepared surface and stimulation of aerobic microbial activity within the soils through aeration and/or the addition of minerals, nutrients and moisture to promote the aerobic degradation of organic chemicals - time frame of up to 24 months."},null,null,{"$f":"IF(I95=\"\",0,1)","v":0},{"$f":"IF(Q93=1,\"3.06-\",IF(Q93=2,\"3.06a\",IF(Q93=3,\"3.06b\",IF(Q93=4,\"3.06c\",IF(Q93=5,\"3.06d\",\"3.06\")))))","v":"3.06-"},{"$f":"VLOOKUP(K93,Select_Volume_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,{"$f":"VLOOKUP($P94,'Cost Schedule'!$B:$F,4,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(I93<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R93","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation of cement stabilisation plant and equipment for hydrocarbon (i.e., PAH, long chain hydrocarbons, etc.) contaminated soil treatment"},"Y",null,{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,4,FALSE)","v":150000},null,0,{"$f":"IF(I95<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,5,FALSE)","v":"Required if treatment of hydrocarbon contamination is required to be fast tracked."},null,null,0,3.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,2,FALSE)","v":"On-site remediation of hydrocarbon contaminated soils - using a mobile treatment unit"},"Y",null,{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,4,FALSE)","v":165},null,0,"",{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,5,FALSE)","v":"Additional cost as the treatment process is fast tracked."},null,null,0,3.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and dispose of asbestos (<750 m2)"},"Y",null,{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,4,FALSE)","v":50},null,0,"",{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,5,FALSE)","v":"Where an assessment/estimation has been made to confirm the volume of asbestos to be removed."},null,null,0,3.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and dispose of asbestos (>750 m2)"},"Y",null,{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,4,FALSE)","v":40},null,0,"",{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,5,FALSE)","v":"Where an assessment/estimation has been made to confirm the volume of asbestos to be removed."},null,null,0,3.1,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill - fees (asbestos)"},"Y",null,{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,4,FALSE)","v":290},null,0,"",{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,5,FALSE)","v":"Landfill fees to regional landfill."},null,null,0,3.11,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,2,FALSE)","v":"Treatment of known Acid Sulfate Soils"},"Y",null,{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,4,FALSE)","v":2580},null,0,"",{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ASS is treatable via neutralisation and does not require capping and isolation. Assumes 1% by weight lime addition and treatment to 100 mm depth only."},null,null,0,3.12,null,{"$f":"E100","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of plastic liner (i.e. dam, leach pad, sump etc.)"},"Y",null,{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,4,FALSE)","v":1},null,{"$f":"IF($E101=\"Y\",IF(I101=0,F101*H101,F101*I101),\"\")","v":0},{"$f":"IF(I101<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for cutting using ripping tynes and on-site disposal of the liner."},null,null,0,3.13,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage brine/salt for disposal (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E102=\"Y\",IF(I102=0,IF($H102=\"Select from List\",\"\",IF(I102=0,F102*H102,\"\")),F102*I102),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,5,FALSE)","v":"Costs for haulage to location for authorised disposal."},null,null,{"$f":"IF(I102=\"\",0,1)","v":0},{"$f":"IF(Q102=1,\"3.14-\",IF(Q102=2,\"3.14a\",IF(Q102=3,\"3.14b\",IF(Q102=4,\"3.14c\",IF(Q102=5,\"3.14d\",\"3.14\")))))","v":"3.14-"},{"$f":"VLOOKUP(K102,Select_Haul_distance_Here_index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I103<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,null,{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,2,FALSE)","v":"Brine disposal to landfill - fees only"},"Y",null,{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,4,FALSE)","v":288},null,{"$f":"IF($E104=\"Y\",IF(I104=0,F104*H104,F104*I104),\"\")","v":0},{"$f":"IF(I104<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate for trackable liquid levy of $78.20 per tonne and authorised disposal to landfill."},null,null,{"$f":"IF(I104=\"\",0,1)","v":0},"3.14d",null,{"$f":"E104","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage water (clean or contaminated) (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E105=\"Y\",IF(I105=0,IF($H105=\"Select from List\",\"\",IF(I105=0,F105*H105,\"\")),F105*I105),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes transport in a 20,000 L tanker. Add disposal costs to additional items where warranted."},null,null,{"$f":"IF(I105=\"\",0,1)","v":0},{"$f":"IF(Q105=1,\"3.15-\",IF(Q105=2,\"3.15a\",IF(Q105=3,\"3.15b\",IF(Q105=4,\"3.15c\",IF(Q105=5,\"3.15d\",\"3.15\")))))","v":"3.15-"},{"$f":"VLOOKUP(K105,Select_Haul_Dist_315_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I106<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,{"$f":"C82&\" Subtotal\"","v":"Contaminated Materials Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J82:J105)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Vents, Shafts and Boreholes",{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 1 - Coal bore hole\nExploration boreholes – rehabilitate coal boreholes and drill pads as required"},"Y",null,{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,3,FALSE)","v":"depth (m)"},{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,4,FALSE)","v":44.55},null,{"$f":"IF($E108=\"Y\",IF(I108=0,F108*H108,F108*I108),\"\")","v":0},"",{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost to grout and cap an open exploration borehole.  Assume a 20 m x 20 m drill pad requires rehabilitation - push cover of nearby growth media, rip and seed."},null,null,{"$f":"IF(I108=\"\",0,1)","v":0},"4.06a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P109,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 3 - Mineral RAB and aircore drill holes\nExploration boreholes – backfill open  Rotary Airblast (RAB) or aircore drill holes with cuttings"},"Y",null,{"$f":"VLOOKUP($P109,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P109,'Cost Schedule'!$B:$F,4,FALSE)","v":42.5},null,0,"",{"$f":"VLOOKUP($P109,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include cutting of casing, installation of a casing cap, and/or manually backfilling the hole with drill cuttings.  Does not include reshaping / ripping the drill pad, amelioration / seeding etc. "},null,null,0,"4.06b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P110,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 2 - Mineral drill hole requiring grouting\nExploration boreholes – grout and cap open bore holes"},"Y",null,{"$f":"VLOOKUP($P110,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P110,'Cost Schedule'!$B:$F,4,FALSE)","v":5700},null,0,"",{"$f":"VLOOKUP($P110,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes grouting and capping 100 - 200 m exploration boreholes to meet the requirements of Departmental Guidelines."},null,null,0,4.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,2,FALSE)","v":"Boreholes – cap and seal open bore holes with steel casing (i.e., goaf drainage etc.)"},"Y",null,{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,4,FALSE)","v":6960},null,0,"",{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,5,FALSE)","v":"Holes deeper than 100 m - includes cutting steel collar 6 m below surface, grouting and capping."},null,null,0,4.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,2,FALSE)","v":"Boreholes – cap and seal open bore holes - surface-to-in-seam gas drainage"},"Y",null,{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,4,FALSE)","v":17890},null,0,"",{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,5,FALSE)","v":"Surface-to-in-seam gas drainage boreholes."},null,null,0,4.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,2,FALSE)","v":"Boreholes – cap and seal open bore holes - vertical gas drainage"},"Y",null,{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,4,FALSE)","v":16000},null,0,"",{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,5,FALSE)","v":"Vertical gas drainage boreholes."},null,null,0,4.0999999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,2,FALSE)","v":"Boreholes – grout (with concrete) cap and seal bore holes (i.e. where sealing aquifers)"},"Y",null,{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,4,FALSE)","v":35000},null,0,"",{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes multi skin sleaves to prevent aquifer mixing."},null,null,0,4.1100000000000003,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,2,FALSE)","v":"Boreholes – cap and seal service boreholes for UG coal operations"},"Y",null,{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,4,FALSE)","v":45000},null,{"$f":"IF($E115=\"Y\",IF(I115=0,F115*H115,F115*I115),\"\")","v":0},{"$f":"IF(I115<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes large diameter boreholes used for supplying electricity (66kV), compressed air, water, solsenic etc."},null,null,0,4.12,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P116,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 4 - Mineral diamond drill hole\nRehabilitation of diamond drill holes and pad including sealing drill holes for mineral exploration"},"Y",null,{"$f":"VLOOKUP($P116,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P116,'Cost Schedule'!$B:$F,4,FALSE)","v":2070},null,{"$f":"IF($E116=\"Y\",IF(I116=0,F116*H116,F116*I116),\"\")","v":0},{"$f":"IF(I116<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P116,'Cost Schedule'!$B:$F,5,FALSE)","v":"Bog out cuttings, remove fencing, remove rubbish, push sumps in, rehabilitate pads and tracks, cut and plug collars.  Includes labour and equipment, disposal of rubbish locally on site"},null,null,0,4.13,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 5 - Mineral reverse circulation drill holes\nRehabilitation of reverse circulation drill holes and pad including sealing drill holes for mineral exploration"},"Y",null,{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,4,FALSE)","v":1340},null,{"$f":"IF($E117=\"Y\",IF(I117=0,F117*H117,F117*I117),\"\")","v":0},{"$f":"IF(I117<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,5,FALSE)","v":"Sealing required, but not complete filling with concrete/grout"},null,null,0,4.1399999999999997,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 6 - Rehabilitation of drill hole collars\nRehabilitation of drill hole collars (mineral exploration)"},"Y",null,{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,4,FALSE)","v":415},null,0,"",{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cut collar, remove, cap, backfill capped collar and cover with nearby organic or growth material"},null,null,0,4.1500000000000004,null,"Y"]
[null,null,{"$f":"C108&\" Subtotal\"","v":"Vents, Shafts and Boreholes Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J108:J118)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Roads and Tracks",{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – minor works including deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,4,FALSE)","v":1040},null,0,{"$f":"IF(I120<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ~6 m road width - 16H Grader."},null,null,0,5.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P121,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / access  tracks / vehicle park-up areas with windrows and/or small earthen bunds – minor earthworks and deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P121,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P121,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,0,"",{"$f":"VLOOKUP($P121,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - no seed"},null,null,0,5.0199999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,4,FALSE)","v":3700},null,0,"",{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,4,FALSE)","v":4485},null,0,"",{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P124,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P124,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P124,'Cost Schedule'!$B:$F,4,FALSE)","v":4870},null,0,"",{"$f":"VLOOKUP($P124,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,4,FALSE)","v":7025},null,0,"",{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.0599999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P126,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove stabilised material (blue metal, aggregate etc.) from roadways and disposal on-site/locally (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P126,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P126,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E126=\"Y\",IF(I126=\"\",IF($H126=\"Select from List\",\"\",IF(I126=0,F126*H126,\"\")),F126*I126),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P126,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the scraping and removal of the volume of stabilised material from the road, laydown or other surface using an excavator, dozer and grader to enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q126=1,\"5.07-\",IF(Q126=2,\"5.07a\",IF(Q126=3,\"5.07b\",IF(Q126=4,\"5.07c\",IF(Q126=5,\"5.07d\",\"5.07\")))))","v":"5.07-"},{"$f":"VLOOKUP(K126,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,{"$f":"VLOOKUP($P127,'Cost Schedule'!$B:$F,3,FALSE)","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(I126<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R126","v":"Y"}]
[null,null,{"$f":"C120&\" Subtotal\"","v":"Roads and Tracks Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J120:J127)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Earthworks / Structural Works (Landform Establishment)",{"$f":"VLOOKUP($P129,'Cost Schedule'!$B:$F,2,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit – Select Push Length"},"Y",null,"m3",{"$f":"VLOOKUP($P129,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E129=\"Y\",IF(I129=\"\",IF($H129=\"Select from List\",\"\",IF(I129=0,F129*H129,\"\")),F129*I129),\"\")","v":""},"Select Push Length Here",{"$f":"VLOOKUP($P129,'Cost Schedule'!$B:$F,5,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit"},null,null,0,{"$f":"IF(Q129=1,\"7.01-\",IF(Q129=2,\"7.01a\",IF(Q129=3,\"7.01b\",IF(Q129=4,\"7.01c\",IF(Q129=5,\"7.01d\",\"7.01-\")))))","v":"7.01-"},{"$f":"VLOOKUP(K129,Select_Push_Length_Index,2,FALSE)","v":1},{"$f":"E129","v":"Y"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I129<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P130,'Cost Schedule'!$B:$F,5,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"R129","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P131,'Cost Schedule'!$B:$F,2,FALSE)","v":"Minor reshaping and pushing"},"Y",null,{"$f":"VLOOKUP($P131,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P131,'Cost Schedule'!$B:$F,4,FALSE)","v":3900},null,{"$f":"IF($E131=\"Y\",IF(I131=0,F131*H131,F131*I131),\"\")","v":0},{"$f":"IF(I131<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P131,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation)."},null,null,{"$f":"IF(I131=\"\",0,1)","v":0},7.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P132,'Cost Schedule'!$B:$F,2,FALSE)","v":"Structural works, banks, waterways - contour banks, drainage channels and other soil conservation measures"},"Y",null,{"$f":"VLOOKUP($P132,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P132,'Cost Schedule'!$B:$F,4,FALSE)","v":1600},null,{"$f":"IF($E132=\"Y\",IF(I132=0,F132*H132,F132*I132),\"\")","v":0},{"$f":"IF(I132<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P132,'Cost Schedule'!$B:$F,5,FALSE)","v":"Combination of dozer and excavator work plus grader for ~4 hours each per ha."},null,null,{"$f":"IF(I132=\"\",0,1)","v":0},7.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P133,'Cost Schedule'!$B:$F,2,FALSE)","v":"Fill dams, voids etc. - Source local material, cart and spread to cap or backfill, cap thickness determined by approval / permit (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P133,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E133=\"Y\",IF(I133=\"\",IF($H133=\"Select from List\",\"\",IF(I133=0,F133*H133,\"\")),F133*I133),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P133,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of material requiring backfill using an excavator and scraper to fill the void and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q133=1,\"9.02-\",IF(Q133=2,\"9.02a\",IF(Q133=3,\"9.02b\",IF(Q133=4,\"9.02c\",IF(Q133=5,\"9.02d\",\"7.01-\")))))","v":"9.02-"},{"$f":"VLOOKUP(K133,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I133<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R133","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P135,'Cost Schedule'!$B:$F,2,FALSE)","v":"Shotcrete application on cuttings and steep slopes"},"Y",null,{"$f":"VLOOKUP($P135,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P135,'Cost Schedule'!$B:$F,4,FALSE)","v":185},null,{"$f":"IF($E135=\"Y\",IF(I135=0,F135*H135,F135*I135),\"\")","v":0},{"$f":"IF(I135<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P135,'Cost Schedule'!$B:$F,5,FALSE)","v":"This rate is used to rehabilitate steep slopes of weathered rock, roadway cuttings, etc that cannot be cut back and stabilised."},null,null,{"$f":"IF(I135=\"\",0,1)","v":0},9.0299999999999994,null,{"$f":"E135","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P136,'Cost Schedule'!$B:$F,2,FALSE)","v":"Trim, rock rake & deep rip (includes levelling / landscaping and rip in 1 direction)"},"Y",null,{"$f":"VLOOKUP($P136,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P136,'Cost Schedule'!$B:$F,4,FALSE)","v":1130},null,{"$f":"IF($E136=\"Y\",IF(I136=0,F136*H136,F136*I136),\"\")","v":0},{"$f":"IF(I136<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P136,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertaken using D10 dozer and 16M grader."},null,null,{"$f":"IF(I136=\"\",0,1)","v":0},9.0399999999999991,null,{"$f":"E136","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P137,'Cost Schedule'!$B:$F,2,FALSE)","v":"Deep rip hard stand / lay down areas"},"Y",null,{"$f":"VLOOKUP($P137,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P137,'Cost Schedule'!$B:$F,4,FALSE)","v":960},null,{"$f":"IF($E137=\"Y\",IF(I137=0,F137*H137,F137*I137),\"\")","v":0},{"$f":"IF(I137<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P137,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 deep ripping."},null,null,{"$f":"IF(I137=\"\",0,1)","v":0},9.0500000000000007,null,{"$f":"E137","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P138,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construction of spine drains / drop structures and/or stabilising water course entry points - required for large catchments"},"Y",null,{"$f":"VLOOKUP($P138,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P138,'Cost Schedule'!$B:$F,4,FALSE)","v":27},null,{"$f":"IF($E138=\"Y\",IF(I138=0,F138*H138,F138*I138),\"\")","v":0},{"$f":"IF(I138<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P138,'Cost Schedule'!$B:$F,5,FALSE)","v":"Installation of on-site rock material (rip-rap) where managing water run-off from disturbed land and/or upon entry to water courses - prevents erosion of gully head (assumes competent material is locally available). If required to be sourced off site, assume an additional $20/m2."},null,null,{"$f":"IF(I138=\"\",0,1)","v":0},7.04,null,"Y"]
[null,null,{"$f":"C129&\" Subtotal\"","v":"Earthworks / Structural Works (Landform Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J129:J138)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment)",{"$f":"VLOOKUP($P140,'Cost Schedule'!$B:$F,2,FALSE)","v":"Source, cart and spread growth media (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P140,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E140=\"Y\",IF(I140=\"\",IF($H140=\"Select from List\",\"\",IF(I140=0,F140*H140,\"\")),F140*I140),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P140,'Cost Schedule'!$B:$F,5,FALSE)","v":"If topsoil is not available on-site, then Virgin Excavated Natural Material (VENM) may need to be externally sourced."},null,null,0,{"$f":"IF(Q140=1,\"9.01-\",IF(Q140=2,\"9.01a\",IF(Q140=3,\"9.01b\",IF(Q140=4,\"9.01c\",IF(Q140=5,\"9.01d\",\"7.01-\")))))","v":"9.01-"},{"$f":"VLOOKUP(K140,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I140<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R140","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P142,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting mature trees (>15 cm)"},"Y",null,{"$f":"VLOOKUP($P142,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P142,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,{"$f":"IF($E142=\"Y\",IF(I142=0,F142*H142,F142*I142),\"\")","v":0},{"$f":"IF(I142<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P142,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,{"$f":"IF(I142=\"\",0,1)","v":0},9.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P143,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting tube stock (<15 cm)"},"Y",null,{"$f":"VLOOKUP($P143,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P143,'Cost Schedule'!$B:$F,4,FALSE)","v":6.6},null,0,"",{"$f":"VLOOKUP($P143,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,0,9.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P144,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (pasture grass species)"},"Y",null,{"$f":"VLOOKUP($P144,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P144,'Cost Schedule'!$B:$F,4,FALSE)","v":1875},null,0,"",{"$f":"VLOOKUP($P144,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P145,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (tree or native grass species)"},"Y",null,{"$f":"VLOOKUP($P145,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P145,'Cost Schedule'!$B:$F,4,FALSE)","v":4135},null,0,"",{"$f":"VLOOKUP($P145,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P146,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with native seed"},"Y",null,{"$f":"VLOOKUP($P146,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P146,'Cost Schedule'!$B:$F,4,FALSE)","v":1.9},null,0,"",{"$f":"VLOOKUP($P146,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Native seed +$1.00"},null,null,0,"9.10a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P147,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with pasture seed"},"Y",null,{"$f":"VLOOKUP($P147,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P147,'Cost Schedule'!$B:$F,4,FALSE)","v":0.43},null,{"$f":"IF($E147=\"Y\",IF(I147=0,F147*H147,F147*I147),\"\")","v":0},{"$f":"IF(I147<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P147,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Pasture seed +$0.10"},null,null,0,"9.10b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P148,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - base grade or standard for flat areas that can be irrigated by water cart"},"Y",null,{"$f":"VLOOKUP($P148,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P148,'Cost Schedule'!$B:$F,4,FALSE)","v":0.8},null,{"$f":"IF($E148=\"Y\",IF(I148=0,F148*H148,F148*I148),\"\")","v":0},{"$f":"IF(I148<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P148,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on flat areas with a gradient of less than 4:1, and where irrigation from water cart may be possible.  Industry standard application rate of 2500kg/ha.  Product will last short term (less than 3 months) and vegetation is required to grow ASAP for stability.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P149,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - bonded fibre matrix grade for steep areas to stabilise up to 12 months"},"Y",null,{"$f":"VLOOKUP($P149,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P149,'Cost Schedule'!$B:$F,4,FALSE)","v":1.8},null,{"$f":"IF($E149=\"Y\",IF(I149=0,F149*H149,F149*I149),\"\")","v":0},{"$f":"IF(I149<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P149,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on steep areas where stabilisation is required for up to 12 months. Application rate of ~3500kg/ha.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P150,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - high performance flexible growth medium grade "},"Y",null,{"$f":"VLOOKUP($P150,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P150,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,{"$f":"IF($E150=\"Y\",IF(I150=0,F150*H150,F150*I150),\"\")","v":0},{"$f":"IF(I150<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P150,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on extreme slopes where stabilisation is required for up to 18 months. Application rate of ~4,000kg/ha minimum.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P151,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (pasture)"},"Y",null,{"$f":"VLOOKUP($P151,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P151,'Cost Schedule'!$B:$F,4,FALSE)","v":420},null,0,"",{"$f":"VLOOKUP($P151,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 250 kg / ha. These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.11,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P152,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (trees)"},"Y",null,{"$f":"VLOOKUP($P152,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P152,'Cost Schedule'!$B:$F,4,FALSE)","v":140},null,0,"",{"$f":"VLOOKUP($P152,'Cost Schedule'!$B:$F,5,FALSE)","v":"These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.1199999999999992,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P153,'Cost Schedule'!$B:$F,2,FALSE)","v":"Spoil amelioration (adding lime / gypsum etc.)"},"Y",null,{"$f":"VLOOKUP($P153,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P153,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,0,"",{"$f":"VLOOKUP($P153,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 2.5 t / ha as an average application rate."},null,null,0,9.1300000000000008,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P154,'Cost Schedule'!$B:$F,2,FALSE)","v":"growth media amelioration with biosolids"},"Y",null,{"$f":"VLOOKUP($P154,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P154,'Cost Schedule'!$B:$F,4,FALSE)","v":1015},null,0,"",{"$f":"VLOOKUP($P154,'Cost Schedule'!$B:$F,5,FALSE)","v":"Recent experience with agronomy projects."},null,null,0,9.14,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P155,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct no-climb stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P155,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P155,'Cost Schedule'!$B:$F,4,FALSE)","v":22},null,0,"",{"$f":"VLOOKUP($P155,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for no-climb stock fencing."},null,null,0,9.16,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P156,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct standard stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P156,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P156,'Cost Schedule'!$B:$F,4,FALSE)","v":13},null,0,"",{"$f":"VLOOKUP($P156,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for standard stock fencing."},null,null,0,9.17,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P157,'Cost Schedule'!$B:$F,2,FALSE)","v":"Purchase and erect warning signs"},"Y",null,{"$f":"VLOOKUP($P157,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P157,'Cost Schedule'!$B:$F,4,FALSE)","v":250},null,0,"",{"$f":"VLOOKUP($P157,'Cost Schedule'!$B:$F,5,FALSE)","v":"Compliance with AS 1319-1994 - Safety signs for the occupational environment - installed every 25 m."},null,null,0,9.18,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P158,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources virgin excavated natural material (VENM) for growth media."},"Y",null,{"$f":"VLOOKUP($P158,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P158,'Cost Schedule'!$B:$F,4,FALSE)","v":80.8},null,0,"",{"$f":"VLOOKUP($P158,'Cost Schedule'!$B:$F,5,FALSE)","v":"D7 to spread material at $205/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $70/m3 for imported fill material."},null,null,0,9.19,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P159,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources a combination of virgin excavated natural material (VENM) and spoil from large excavation for filing voids and/or capping etc."},"Y",null,{"$f":"VLOOKUP($P159,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P159,'Cost Schedule'!$B:$F,4,FALSE)","v":72.5},null,{"$f":"IF($E159=\"Y\",IF(I159=0,F159*H159,F159*I159),\"\")","v":0},{"$f":"IF(I159<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P159,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 push into void at $270/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $60/m3 for imported fill material."},null,null,0,9.1999999999999993,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P160,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clearing and grubbing of trees and vegetation"},"Y",null,{"$f":"VLOOKUP($P160,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P160,'Cost Schedule'!$B:$F,4,FALSE)","v":4730},null,{"$f":"IF($E160=\"Y\",IF(I160=0,F160*H160,F160*I160),\"\")","v":0},{"$f":"IF(I160<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P160,'Cost Schedule'!$B:$F,5,FALSE)","v":"Clearing and grubbing of light vegetation growth e.g. regrowth"},null,null,0,9.2100000000000009,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P161,'Cost Schedule'!$B:$F,2,FALSE)","v":"Topsoil stripping"},"Y",null,{"$f":"VLOOKUP($P161,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P161,'Cost Schedule'!$B:$F,4,FALSE)","v":4.8624999999999998},null,{"$f":"IF($E161=\"Y\",IF(I161=0,F161*H161,F161*I161),\"\")","v":0},{"$f":"IF(I161<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P161,'Cost Schedule'!$B:$F,5,FALSE)","v":"Stripping or topsoil at an approximate depth of 0.2 m into stockpiles; load and haul to final rehabilitation location required or respreading where necessary."},null,null,0,9.2200000000000006,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P162,'Cost Schedule'!$B:$F,2,FALSE)","v":"Growth media supplementation with manure"},"Y",null,{"$f":"VLOOKUP($P162,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P162,'Cost Schedule'!$B:$F,4,FALSE)","v":747.5},null,{"$f":"IF($E162=\"Y\",IF(I162=0,F162*H162,F162*I162),\"\")","v":0},{"$f":"IF(I162<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P162,'Cost Schedule'!$B:$F,5,FALSE)","v":"Addition of manure to improve soil quality."},null,null,0,9.23,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P163,'Cost Schedule'!$B:$F,2,FALSE)","v":"Utilise biotic soil media - organic topsoil alternative"},"Y",null,{"$f":"VLOOKUP($P163,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P163,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,0,"",{"$f":"VLOOKUP($P163,'Cost Schedule'!$B:$F,5,FALSE)","v":"Material that can be applied as an alternative to spreading topsoil prior to hydromulching."},null,null,0,"9.24a",null,"Y"]
[null,null,{"$f":"C140&\" Subtotal\"","v":"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J140:J163)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Water Management",{"$f":"VLOOKUP($P165,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clean water dams to be retained after decommissioning – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P165,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P165,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E165=\"Y\",IF(I165=0,F165*H165,F165*I165),\"\")","v":0},{"$f":"IF(I165<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P165,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) @ ~$200 per hour and pasture grass."},null,null,{"$f":"IF(I165=\"\",0,1)","v":0},"10.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P166,'Cost Schedule'!$B:$F,2,FALSE)","v":"Large clean water dams (i.e. ≥ 2 ha) to be retained after mine closure – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P166,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P166,'Cost Schedule'!$B:$F,4,FALSE)","v":10500},null,{"$f":"IF($E166=\"Y\",IF(I166=0,F166*H166,F166*I166),\"\")","v":0},{"$f":"IF(I166<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P166,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) + pasture grass."},null,null,{"$f":"IF(I166=\"\",0,1)","v":0},"10.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P167,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove sediments from the floor of the dam to enable it to be converted into clean water structure (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P167,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P167,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E167=\"Y\",IF(I167=\"\",IF($H167=\"Select from List\",\"\",IF(I167=0,F167*H167,\"\")),F167*I167),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P167,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of contaminated sediment requiring removal using an excavator, truck and dozer to clean out the dam."},null,null,{"$f":"IF(I167=\"\",0,1)","v":0},{"$f":"IF(Q167=1,\"10.04-\",IF(Q167=2,\"10.04a\",IF(Q167=3,\"10.04b\",IF(Q167=4,\"10.04c\",IF(Q167=5,\"10.04d\",\"10.04-\")))))","v":"10.04-"},{"$f":"VLOOKUP(K167,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I167<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R167","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P169,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of evaporation fans and/or other water transfer and management infrastructure"},"Y",null,{"$f":"VLOOKUP($P169,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P169,'Cost Schedule'!$B:$F,4,FALSE)","v":25000},null,{"$f":"IF($E169=\"Y\",IF(I169=0,F169*H169,F169*I169),\"\")","v":0},{"$f":"IF(I169<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P169,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for removal of water management infrastructure."},null,null,{"$f":"IF(I169=\"\",0,1)","v":0},10.050000000000001,null,"Y"]
[null,null,{"$f":"C165&\" Subtotal\"","v":"Water Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J165:J169)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Maintenance of Rehabilitated Areas",{"$f":"VLOOKUP($P171,'Cost Schedule'!$B:$F,2,FALSE)","v":"Maintenance of areas that have been shaped and seeded and revegetation has been 'successful'"},"Y",null,{"$f":"VLOOKUP($P171,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P171,'Cost Schedule'!$B:$F,4,FALSE)","v":925},null,{"$f":"IF($E171=\"Y\",IF(I171=0,F171*H171,F171*I171),\"\")","v":0},{"$f":"IF(I171<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P171,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rehabilitation maintenance might include re-seeding, watering, fertilising, minor re-shaping, erosion control, inspections/audits - does not include major repair works."},null,null,{"$f":"IF(I171=\"\",0,1)","v":0},12.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P172,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - minor"},"Y",null,{"$f":"VLOOKUP($P172,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P172,'Cost Schedule'!$B:$F,4,FALSE)","v":1200},null,{"$f":"IF($E172=\"Y\",IF(I172=0,F172*H172,F172*I172),\"\")","v":0},{"$f":"IF(I172<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P172,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring minor repair - rills, minor growth media replacement."},null,null,{"$f":"IF(I172=\"\",0,1)","v":0},12.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P173,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - moderate"},"Y",null,{"$f":"VLOOKUP($P173,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P173,'Cost Schedule'!$B:$F,4,FALSE)","v":1700},null,{"$f":"IF($E173=\"Y\",IF(I173=0,F173*H173,F173*I173),\"\")","v":0},{"$f":"IF(I173<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P173,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring moderate repair - rills, significant growth media replacement."},null,null,{"$f":"IF(I173=\"\",0,1)","v":0},12.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P174,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - major"},"Y",null,{"$f":"VLOOKUP($P174,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P174,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E174=\"Y\",IF(I174=0,F174*H174,F174*I174),\"\")","v":0},{"$f":"IF(I174<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P174,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring major repair - rills, gullies, growth media replacement, some level of additional surface water management."},null,null,{"$f":"IF(I174=\"\",0,1)","v":0},12.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P175,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - total failure of landform"},"Y",null,{"$f":"VLOOKUP($P175,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P175,'Cost Schedule'!$B:$F,4,FALSE)","v":40000},null,{"$f":"IF($E175=\"Y\",IF(I175=0,F175*H175,F175*I175),\"\")","v":0},{"$f":"IF(I175<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P175,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas that require extensive rehabilitation repair - re-design and re-construction of landform."},null,null,{"$f":"IF(I175=\"\",0,1)","v":0},12.09,null,"Y"]
[null,null,{"$f":"C171&\" Subtotal\"","v":"Maintenance of Rehabilitated Areas Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J171:J175)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Items","Other 1 <insert>","N",null,null,"This is ",null,{"$f":"IF($E177=\"Y\",IF(I177=0,F177*H177,F177*I177),\"\")","v":""},{"$f":"IF(I177<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I177=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 2 <insert>","N",null,null,"deliberately ",null,{"$f":"IF($E178=\"Y\",IF(I178=0,F178*H178,F178*I178),\"\")","v":""},{"$f":"IF(I178<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I178=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 3 <insert>","N",null,null,"left blank ",null,{"$f":"IF($E179=\"Y\",IF(I179=0,F179*H179,F179*I179),\"\")","v":""},{"$f":"IF(I179<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I179=\"\",0,1)","v":0},null,null,"N"]
[null,null,{"$f":"C177&\" Subtotal\"","v":"Additional Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J177:J179)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"TXRESULT","Total Cost for Infrastructure Domain",null,null,null,null,null,{"$f":"SUM(J77,J81,J107,J119,J128,J139,J164,J170,J176,J180)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Open Cut Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Domain 2c: Tailings & Rejects",null,{"$f":"D285","v":"Total Cost for Tailings & Rejects Domain"},null,null,null,null,null,null,{"$f":"J285","v":0},null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Assumptions: Record any relevant assumptions to this domain below:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Key Rehabilitation Area Data for Domain",null,"Enter data below manually",null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Landform Establishment:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Growth Media Development:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Ecosystem Establishment:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,"Chg","Link","List","Y"]
[null,null,"Contaminated Materials",{"$f":"VLOOKUP($P196,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake a preliminary site investigation (Phase 1). This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple studies may be required."},"Y",null,{"$f":"VLOOKUP($P196,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P196,'Cost Schedule'!$B:$F,4,FALSE)","v":15000},null,{"$f":"IF($E196=\"Y\",IF(I196=0,F196*H196,F196*I196),\"\")","v":0},{"$f":"IF(I196<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P196,'Cost Schedule'!$B:$F,5,FALSE)","v":"The preliminary investigation would include at minimum a desktop assessment of the area and site history, incidents, etc. as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 1 assessment (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nA cluster may include:\n- Mine infrastructure (i.e., fuel / chemical store, workshop, vehicle wash-down, sewage treatment etc.)\n- Processing plants (i.e., ore and product storage, mine waste storage and disposal, rail load-out etc.)\n- Remote pit-top facilities (i.e., vehicle re-fuel, sewage treatment, secondary workshop, chemical storage etc.)"},null,null,{"$f":"IF(I196=\"\",0,1)","v":0},"3.01a",null,{"$f":"E196","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P197,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake an intrusive site investigation on sites with small footprints to investigate e.g. ≤15 ha. This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple intrusive investigations should be included."},"Y",null,{"$f":"VLOOKUP($P197,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P197,'Cost Schedule'!$B:$F,4,FALSE)","v":44000},null,0,"",{"$f":"VLOOKUP($P197,'Cost Schedule'!$B:$F,5,FALSE)","v":"The intrusive investigation would include at minimum a site walkover and field sampling as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 2 intrusive investigation (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nNote: An intrusive investigation is not required for all contaminated areas and should be applied considering the rehabilitation program, site history, location, etc.\nA cluster area where it is highly anticipated that contamination has occurred (i.e., underground tanks / pipes that are known to have leaked, chemical stores with earthen bunds, around ineffective oil/water separators etc.) and further field work is required involving intrusive investigation.\nAssumes site is easily accessible and a small area e.g. ~10-15 ha requires investigation and testing (test pits, boreholes, etc.) based on Sampling and Analysis Quality Plan.  Includes SAQP, fieldwork, sampling and analysis."},null,null,0,"3.01b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P198,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake an intrusive site investigation on sites with large footprints to investigate e.g. >15 ha. This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple intrusive investigations should be included."},"Y",null,{"$f":"VLOOKUP($P198,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P198,'Cost Schedule'!$B:$F,4,FALSE)","v":106000},null,0,"",{"$f":"VLOOKUP($P198,'Cost Schedule'!$B:$F,5,FALSE)","v":"The intrusive investigation would include at minimum a site walkover and field sampling as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 2 intrusive investigation (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nNote: An intrusive investigation is not required for all contaminated areas and should be applied considering the rehabilitation program, site history, location, etc.\nA cluster area where it is highly anticipated that contamination has occurred (i.e., underground tanks / pipes that are known to have leaked, chemical stores with earthen bunds, around ineffective oil/water separators etc.) and further field work is required involving intrusive investigation.\nAssume site has a history of contamination and/or a large area >15 ha requires investigation and testing (test pits, boreholes, etc.) based on Sampling and Analysis Quality Plan.    Includes SAQP, fieldwork, sampling and analysis."},null,null,0,"3.01c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P199,'Cost Schedule'!$B:$F,2,FALSE)","v":"Develop a Remediation Action Plan on sites with small footprints based on outcomes of intrusive investigation including strategies to address contamination exceedances"},"Y",null,{"$f":"VLOOKUP($P199,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P199,'Cost Schedule'!$B:$F,4,FALSE)","v":35000},null,0,"",{"$f":"VLOOKUP($P199,'Cost Schedule'!$B:$F,5,FALSE)","v":"Develop remediation plan for approval including designs and detailed costs.  Costs may increase if detailed designs required for construction."},null,null,0,"3.01d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P200,'Cost Schedule'!$B:$F,2,FALSE)","v":"Develop a Remediation Action Plan on sites with large footprints based on outcomes of intrusive investigation including strategies to address contamination exceedances"},"Y",null,{"$f":"VLOOKUP($P200,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P200,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E200=\"Y\",IF(I200=0,F200*0,F200*I200),\"\")","v":0},"",{"$f":"VLOOKUP($P200,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes complex site; detailed design drawings required for cover."},null,null,0,"3.01e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P201,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of contaminated water from tanks, bunded areas and sumps"},"Y",null,{"$f":"VLOOKUP($P201,'Cost Schedule'!$B:$F,3,FALSE)","v":"L"},{"$f":"VLOOKUP($P201,'Cost Schedule'!$B:$F,4,FALSE)","v":0.35},null,0,"",{"$f":"VLOOKUP($P201,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost for recent sump clean-up from resource activity - requires specialists to treat."},null,null,0,3.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P202,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove material (carbonaceous / metalliferous spillage or otherwise) from footprint of the process facility (leach pads) / stockpile area (ROM product) / roads and dump in a void on-site (Select Haul Distance from list)"},"Y",null,"m3",{"$f":"VLOOKUP($P202,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E202=\"Y\",IF(I202=\"\",IF($H202=\"Select from List\",\"\",IF(I202=0,F202*H202,\"\")),F202*I202),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P202,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes scraping and removal of the volume of carbonaceous material using dozer, grader etc. to make safe an area and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q202=1,\"3.03-\",IF(Q202=2,\"3.03a\",IF(Q202=3,\"3.03b\",IF(Q202=4,\"3.03c\",IF(Q202=5,\"3.03d\",\"3.03a\")))))","v":"3.03-"},{"$f":"VLOOKUP(K202,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I202<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R202","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P204,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and dispose of Hazardous classified contaminated material off site to a licensed landfill.  Assumes cartage to a licensed landfill."},"Y",null,{"$f":"VLOOKUP($P204,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P204,'Cost Schedule'!$B:$F,4,FALSE)","v":800},null,{"$f":"IF($E204=\"Y\",IF(I204=0,F204*H204,F204*I204),\"\")","v":0},{"$f":"IF(I204<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P204,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,{"$f":"IF(I204=\"\",0,1)","v":0},"3.04a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P205,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and disposal of Restricted classified contaminated material off site to a licensed landfill.  Add $50/m3 for cartage from regional areas"},"Y",null,{"$f":"VLOOKUP($P205,'Cost Schedule'!$B:$F,3,FALSE)","v":"m4"},{"$f":"VLOOKUP($P205,'Cost Schedule'!$B:$F,4,FALSE)","v":660},null,{"$f":"IF($E205=\"Y\",IF(I205=0,F205*H205,F205*I205),\"\")","v":0},{"$f":"IF(I205<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P205,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,0,"3.04b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P206,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and disposal of Low Level contaminated material off site to a licensed landfill.  Add $50/m3 for cartage to regional landfill"},"Y",null,{"$f":"VLOOKUP($P206,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P206,'Cost Schedule'!$B:$F,4,FALSE)","v":220},null,0,{"$f":"IF(I206<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P206,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,0,3.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P207,'Cost Schedule'!$B:$F,2,FALSE)","v":"Onsite remediation of hydrocarbon contaminated soils manual land farming (Select Volume from List)"},"y",null,{"$f":"VLOOKUP($P207,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P207,'[3]Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E207=\"Y\",IF(I207=\"\",IF($H207=\"Select from List\",\"\",IF(I207=0,F207*H207,\"\")),F207*I207),\"\")","v":""},"Select Volume Here","Spreading of contaminated soils on a prepared surface and stimulation of aerobic microbial activity within the soils through aeration and/or the addition of minerals, nutrients and moisture to promote the aerobic degradation of organic chemicals - time frame of up to 24 months.",null,null,{"$f":"IF(I209=\"\",0,1)","v":0},{"$f":"IF(Q207=1,\"3.06-\",IF(Q207=2,\"3.06a\",IF(Q207=3,\"3.06b\",IF(Q207=4,\"3.06c\",IF(Q207=5,\"3.06d\",\"3.06\")))))","v":"3.06-"},{"$f":"VLOOKUP(K207,Select_Volume_Index,2,FALSE)","v":1},"y"]
[null,null,null,null,null,null,null,{"$f":"VLOOKUP($P208,'[3]Cost Schedule'!$B:$F,4,FALSE)","v":0},null,null,{"$f":"IF(I207<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R207","v":"y"}]
[null,null,null,{"$f":"VLOOKUP($P209,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation of cement stabilisation plant and equipment for hydrocarbon (i.e., PAH, long chain hydrocarbons, etc.) contaminated soil treatment"},"Y",null,{"$f":"VLOOKUP($P209,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P209,'Cost Schedule'!$B:$F,4,FALSE)","v":150000},null,0,{"$f":"IF(I209<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P209,'Cost Schedule'!$B:$F,5,FALSE)","v":"Required if treatment of hydrocarbon contamination is required to be fast tracked."},null,null,0,3.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P210,'Cost Schedule'!$B:$F,2,FALSE)","v":"On-site remediation of hydrocarbon contaminated soils - using a mobile treatment unit"},"Y",null,{"$f":"VLOOKUP($P210,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P210,'Cost Schedule'!$B:$F,4,FALSE)","v":165},null,0,"",{"$f":"VLOOKUP($P210,'Cost Schedule'!$B:$F,5,FALSE)","v":"Additional cost as the treatment process is fast tracked."},null,null,0,3.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P211,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and dispose of asbestos (<750 m2)"},"Y",null,{"$f":"VLOOKUP($P211,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P211,'Cost Schedule'!$B:$F,4,FALSE)","v":50},null,0,"",{"$f":"VLOOKUP($P211,'Cost Schedule'!$B:$F,5,FALSE)","v":"Where an assessment/estimation has been made to confirm the volume of asbestos to be removed."},null,null,0,3.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P212,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and dispose of asbestos (>750 m2)"},"Y",null,{"$f":"VLOOKUP($P212,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P212,'Cost Schedule'!$B:$F,4,FALSE)","v":40},null,0,"",{"$f":"VLOOKUP($P212,'Cost Schedule'!$B:$F,5,FALSE)","v":"Where an assessment/estimation has been made to confirm the volume of asbestos to be removed."},null,null,0,3.1,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P213,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill - fees (asbestos)"},"Y",null,{"$f":"VLOOKUP($P213,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P213,'Cost Schedule'!$B:$F,4,FALSE)","v":290},null,0,"",{"$f":"VLOOKUP($P213,'Cost Schedule'!$B:$F,5,FALSE)","v":"Landfill fees to regional landfill."},null,null,0,3.11,null,"Y"]
[null,null,{"$f":"C196&\" Subtotal\"","v":"Contaminated Materials Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J196:J213)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Roads and Tracks",{"$f":"VLOOKUP($P215,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – minor works including deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P215,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P215,'Cost Schedule'!$B:$F,4,FALSE)","v":1040},null,{"$f":"IF($E215=\"Y\",IF(I215=0,F215*H215,F215*I215),\"\")","v":0},{"$f":"IF(I215<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P215,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ~6 m road width - 16H Grader."},null,null,{"$f":"IF(I215=\"\",0,1)","v":0},5.01,null,{"$f":"E215","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P216,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / access  tracks / vehicle park-up areas with windrows and/or small earthen bunds – minor earthworks and deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P216,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P216,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,0,"",{"$f":"VLOOKUP($P216,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - no seed"},null,null,0,5.0199999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P217,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P217,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P217,'Cost Schedule'!$B:$F,4,FALSE)","v":3700},null,0,"",{"$f":"VLOOKUP($P217,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P218,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P218,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P218,'Cost Schedule'!$B:$F,4,FALSE)","v":4485},null,0,"",{"$f":"VLOOKUP($P218,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P219,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P219,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P219,'Cost Schedule'!$B:$F,4,FALSE)","v":4870},null,0,"",{"$f":"VLOOKUP($P219,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P220,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P220,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P220,'Cost Schedule'!$B:$F,4,FALSE)","v":7025},null,0,"",{"$f":"VLOOKUP($P220,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.0599999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P221,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove stabilised material (blue metal, aggregate etc.) from roadways and disposal on-site/locally (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P221,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P221,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E221=\"Y\",IF(I221=\"\",IF($H221=\"Select from List\",\"\",IF(I221=0,F221*H221,\"\")),F221*I221),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P221,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the scraping and removal of the volume of stabilised material from the road, laydown or other surface using an excavator, dozer and grader to enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q221=1,\"5.07-\",IF(Q221=2,\"5.07a\",IF(Q221=3,\"5.07b\",IF(Q221=4,\"5.07c\",IF(Q221=5,\"5.07d\",\"5.07\")))))","v":"5.07-"},{"$f":"VLOOKUP(K221,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,{"$f":"VLOOKUP($P222,'Cost Schedule'!$B:$F,3,FALSE)","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(I221<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R221","v":"Y"}]
[null,null,{"$f":"C224&\" Subtotal\"","v":"Earthworks / Structural Works (Landform Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J215:J222)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Earthworks / Structural Works (Landform Establishment)",{"$f":"VLOOKUP($P224,'Cost Schedule'!$B:$F,2,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit – Select Push Length"},"Y",null,"m3",{"$f":"VLOOKUP($P224,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E224=\"Y\",IF(I224=\"\",IF($H224=\"Select from List\",\"\",IF(I224=0,F224*H224,\"\")),F224*I224),\"\")","v":""},"Select Push Length Here",{"$f":"VLOOKUP($P224,'Cost Schedule'!$B:$F,5,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit"},null,null,0,{"$f":"IF(Q224=1,\"7.01-\",IF(Q224=2,\"7.01a\",IF(Q224=3,\"7.01b\",IF(Q224=4,\"7.01c\",IF(Q224=5,\"7.01d\",\"7.01-\")))))","v":"7.01-"},{"$f":"VLOOKUP(K224,Select_Push_Length_Index,2,FALSE)","v":1},{"$f":"E224","v":"Y"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I224<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R224","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P226,'Cost Schedule'!$B:$F,2,FALSE)","v":"Minor reshaping and pushing"},"Y",null,{"$f":"VLOOKUP($P226,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P226,'Cost Schedule'!$B:$F,4,FALSE)","v":3900},null,{"$f":"IF($E226=\"Y\",IF(I226=0,F226*H226,F226*I226),\"\")","v":0},{"$f":"IF(I226<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P226,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation)."},null,null,{"$f":"IF(I226=\"\",0,1)","v":0},7.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P227,'Cost Schedule'!$B:$F,2,FALSE)","v":"Fill dams, voids etc. - Source local material, cart and spread to cap or backfill, cap thickness determined by approval / permit (Select Haul Distance from List)"},"y",null,"m3",{"$f":"VLOOKUP($P227,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E227=\"Y\",IF(I227=\"\",IF($H227=\"Select from List\",\"\",IF(I227=0,F227*H227,\"\")),F227*I227),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P227,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of material requiring backfill using an excavator and scraper to fill the void and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q227=1,\"9.02-\",IF(Q227=2,\"9.02a\",IF(Q227=3,\"9.02b\",IF(Q227=4,\"9.02c\",IF(Q227=5,\"9.02d\",\"7.01-\")))))","v":"9.02-"},{"$f":"VLOOKUP(K227,Select_Haul_Distance_Index,2,FALSE)","v":1},"y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I227<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R227","v":"y"}]
[null,null,null,{"$f":"VLOOKUP($P229,'Cost Schedule'!$B:$F,2,FALSE)","v":"Trim, rock rake & deep rip (includes levelling / landscaping and rip in 1 direction)"},"Y",null,{"$f":"VLOOKUP($P229,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P229,'Cost Schedule'!$B:$F,4,FALSE)","v":1130},null,{"$f":"IF($E229=\"Y\",IF(I229=0,F229*H229,F229*I229),\"\")","v":0},{"$f":"IF(I229<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P229,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertaken using D10 dozer and 16M grader."},null,null,{"$f":"IF(I229=\"\",0,1)","v":0},9.0399999999999991,null,{"$f":"E229","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P230,'Cost Schedule'!$B:$F,2,FALSE)","v":"Structural works, banks, waterways - contour banks, drainage channels and other soil conservation measures"},"Y",null,{"$f":"VLOOKUP($P230,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P230,'Cost Schedule'!$B:$F,4,FALSE)","v":1600},null,0,{"$f":"IF(I230<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P230,'Cost Schedule'!$B:$F,5,FALSE)","v":"Combination of dozer and excavator work plus grader for ~4 hours each per ha."},null,null,{"$f":"IF(I230=\"\",0,1)","v":0},7.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P231,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construction of spine drains / drop structures and/or stabilising water course entry points - required for large catchments"},"Y",null,{"$f":"VLOOKUP($P231,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P231,'Cost Schedule'!$B:$F,4,FALSE)","v":27},null,0,{"$f":"IF(I231<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P231,'Cost Schedule'!$B:$F,5,FALSE)","v":"Installation of on-site rock material (rip-rap) where managing water run-off from disturbed land and/or upon entry to water courses - prevents erosion of gully head (assumes competent material is locally available). If required to be sourced off site, assume an additional $20/m2."},null,null,{"$f":"IF(I231=\"\",0,1)","v":0},7.04,null,"Y"]
[null,null,{"$f":"C224&\" Subtotal\"","v":"Earthworks / Structural Works (Landform Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J224:J231)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Mine Waste",{"$f":"VLOOKUP($P233,'Cost Schedule'!$B:$F,2,FALSE)","v":"Ideal Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with little chemical reactivity (no to low risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or low to moderate propensity for spontaneous combustion) and good physical properties (not significantly  hydrophilic, shear strength does not limit equipment choice, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P233,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P233,'Cost Schedule'!$B:$F,4,FALSE)","v":82000},null,{"$f":"IF($E233=\"Y\",IF(I233=0,F233*H233,F233*I233),\"\")","v":0},{"$f":"IF(I233<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P233,'Cost Schedule'!$B:$F,5,FALSE)","v":"This includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume material with the appropriate chemical and physical properties. This rate assumes suitable capping material is available on site within 10 km, and an average cap thickness of approximately 0.5 m to 1 mand 0.15 m - 0.2 m growth media (assume at least 1 m thick cover required for carbonaceous material covers). Water quality from runoff, seepage etc. meets site-specific environment water quality values.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,null,8.01,null,{"$f":"E233","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P234,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P234,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P234,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E234=\"Y\",IF(I234=0,F234*0,F234*I234),\"\")","v":0},"",{"$f":"VLOOKUP($P234,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,null,"8.01a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P235,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P235,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P235,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E235=\"Y\",IF(I235=0,F235*0,F235*I235),\"\")","v":0},"",{"$f":"VLOOKUP($P235,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,null,"8.01b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P236,'Cost Schedule'!$B:$F,2,FALSE)","v":"Efficient Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with moderate chemical reactivity (low to medium risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or low to moderate propensity for spontaneous combustion) and moderate physical properties (not significantly  hydrophilic, shear strength limits equipment choice somewhat, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P236,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P236,'Cost Schedule'!$B:$F,4,FALSE)","v":146500},null,0,"",{"$f":"VLOOKUP($P236,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume of material to cap / cover facilities where the tailings or rejects base is at a strength that enables economically efficient construction methods with small plant. This rate assumes suitable capping material is available on site within 10 km, and an average cap thickness ranging from >1 m to 2 m thickness constructed in 1 m layers + growth media up to 0.2 m depth.\nThis may require additional materials (such as capillary breaks, geofabric, etc.) - use alternate rate cells below, specific material types (e.g. acid neutralising / consuming materials, competent rock etc.) , and associated activities (i.e., load / haul / place / crush / screen / borrow etc.).\nCosts for haulage of specialised/additional materials must be added separately if required.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,{"$f":"IF(I236=\"\",0,1)","v":0},8.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P237,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P237,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P237,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E237=\"Y\",IF(I237=0,F237*0,F237*I237),\"\")","v":0},"",{"$f":"VLOOKUP($P237,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.02a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P238,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P238,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P238,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E238=\"Y\",IF(I238=0,F238*0,F238*I238),\"\")","v":0},"",{"$f":"VLOOKUP($P238,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.02b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P239,'Cost Schedule'!$B:$F,2,FALSE)","v":"Adverse Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with moderate chemical reactivity (medium to high risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or moderate to high propensity for spontaneous combustion) and moderate physical properties (not significantly  hydrophilic, shear strength limits equipment choice somewhat, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P239,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P239,'Cost Schedule'!$B:$F,4,FALSE)","v":313000},null,0,"",{"$f":"VLOOKUP($P239,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume of material to cap / cover facilities of high geochemical risk, and / or low shear strength that prohibits economically efficient construction methods.  This rate assumes suitable capping material/s are available on site within 10 km, and an average cap thickness of approximately >2 m + growth media up to 0.2 m depth.\nThis may require additional materials (i.e., capillary breaks, geofabric, etc.), specific material types (e.g. acid neutralising / consuming materials, competent rock etc.), and associated activities (i.e., load / haul / place / crush / screen / borrow etc.).\nCosts for haulage of specialised materials must be added separately if required.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,0,8.0299999999999994,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P240,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P240,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P240,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E240=\"Y\",IF(I240=0,F240*0,F240*I240),\"\")","v":0},"",{"$f":"VLOOKUP($P240,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P241,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P241,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P241,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E241=\"Y\",IF(I241=0,F241*0,F241*I241),\"\")","v":0},"",{"$f":"VLOOKUP($P241,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P242,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P242,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P242,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E242=\"Y\",IF(I242=0,F242*0,F242*I242),\"\")","v":0},"",{"$f":"VLOOKUP($P242,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.04a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P243,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P243,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P243,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E243=\"Y\",IF(I243=0,F243*0,F243*I243),\"\")","v":0},"",{"$f":"VLOOKUP($P243,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.04b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P244,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage soil / weathered rock / sediment e.g. capping/covers, removal of contamination, etc.  (Select Haul Distance from List)"},"Y",null,{"$f":"VLOOKUP($P244,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P244,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E244=\"Y\",IF(I244=\"\",IF($H244=\"Select from List\",\"\",IF(I244=0,F244*H244,\"\")),F244*I244),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P244,'Cost Schedule'!$B:$F,5,FALSE)","v":"Capping/cover material available within 50 km round trip e.g. waste / overburden dumps, borrow areas, etc."},null,null,0,{"$f":"IF(Q244=1,\"8.05-\",IF(Q244=2,\"8.05a\",IF(Q244=3,\"8.05b\",IF(Q244=4,\"8.05c\",IF(Q244=5,\"8.05d\",\"8.05\")))))","v":"8.05-"},{"$f":"VLOOKUP(K244,Select_Haul_Dist_805_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I244<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,{"$f":"C233&\" Subtotal\"","v":"Mine Waste Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J233:J244)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment)",{"$f":"VLOOKUP($P247,'Cost Schedule'!$B:$F,2,FALSE)","v":"Source, cart and spread growth media (Select Haul Distance from List)"},"y",null,"m3",{"$f":"VLOOKUP($P247,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E247=\"Y\",IF(I247=\"\",IF($H247=\"Select from List\",\"\",IF(I247=0,F247*H247,\"\")),F247*I247),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P247,'Cost Schedule'!$B:$F,5,FALSE)","v":"If topsoil is not available on-site, then Virgin Excavated Natural Material (VENM) may need to be externally sourced."},null,null,0,{"$f":"IF(Q247=1,\"9.01-\",IF(Q247=2,\"9.01a\",IF(Q247=3,\"9.01b\",IF(Q247=4,\"9.01c\",IF(Q247=5,\"9.01d\",\"7.01-\")))))","v":"9.01-"},{"$f":"VLOOKUP(K247,Select_Haul_Distance_Index,2,FALSE)","v":1},"y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I247<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R247","v":"y"}]
[null,null,null,{"$f":"VLOOKUP($P249,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (pasture grass species)"},"Y",null,{"$f":"VLOOKUP($P249,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P249,'Cost Schedule'!$B:$F,4,FALSE)","v":1875},null,{"$f":"IF($E249=\"Y\",IF(I249=0,F249*H249,F249*I249),\"\")","v":0},{"$f":"IF(I249<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P249,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,{"$f":"IF(I249=\"\",0,1)","v":0},9.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P250,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (tree or native grass species)"},"Y",null,{"$f":"VLOOKUP($P250,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P250,'Cost Schedule'!$B:$F,4,FALSE)","v":4135},null,0,"",{"$f":"VLOOKUP($P250,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P251,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with native seed"},"Y",null,{"$f":"VLOOKUP($P251,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P251,'Cost Schedule'!$B:$F,4,FALSE)","v":1.9},null,0,"",{"$f":"VLOOKUP($P251,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Native seed +$1.00"},null,null,0,"9.10a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P252,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with pasture seed"},"Y",null,{"$f":"VLOOKUP($P252,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P252,'Cost Schedule'!$B:$F,4,FALSE)","v":0.43},null,{"$f":"IF($E252=\"Y\",IF(I252=0,F252*H252,F252*I252),\"\")","v":0},{"$f":"IF(I252<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P252,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Pasture seed +$0.10"},null,null,0,"9.10b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P253,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - base grade or standard for flat areas that can be irrigated by water cart"},"Y",null,{"$f":"VLOOKUP($P253,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P253,'Cost Schedule'!$B:$F,4,FALSE)","v":0.8},null,{"$f":"IF($E253=\"Y\",IF(I253=0,F253*H253,F253*I253),\"\")","v":0},{"$f":"IF(I253<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P253,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on flat areas with a gradient of less than 4:1, and where irrigation from water cart may be possible.  Industry standard application rate of 2500kg/ha.  Product will last short term (less than 3 months) and vegetation is required to grow ASAP for stability.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P254,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - bonded fibre matrix grade for steep areas to stabilise up to 12 months"},"Y",null,{"$f":"VLOOKUP($P254,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P254,'Cost Schedule'!$B:$F,4,FALSE)","v":1.8},null,{"$f":"IF($E254=\"Y\",IF(I254=0,F254*H254,F254*I254),\"\")","v":0},{"$f":"IF(I254<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P254,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on steep areas where stabilisation is required for up to 12 months. Application rate of ~3500kg/ha.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P255,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - high performance flexible growth medium grade "},"Y",null,{"$f":"VLOOKUP($P255,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P255,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,{"$f":"IF($E255=\"Y\",IF(I255=0,F255*H255,F255*I255),\"\")","v":0},{"$f":"IF(I255<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P255,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on extreme slopes where stabilisation is required for up to 18 months. Application rate of ~4,000kg/ha minimum.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P256,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (pasture)"},"Y",null,{"$f":"VLOOKUP($P256,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P256,'Cost Schedule'!$B:$F,4,FALSE)","v":420},null,0,"",{"$f":"VLOOKUP($P256,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 250 kg / ha. These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.11,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P257,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (trees)"},"Y",null,{"$f":"VLOOKUP($P257,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P257,'Cost Schedule'!$B:$F,4,FALSE)","v":140},null,0,"",{"$f":"VLOOKUP($P257,'Cost Schedule'!$B:$F,5,FALSE)","v":"These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.1199999999999992,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P258,'Cost Schedule'!$B:$F,2,FALSE)","v":"Spoil amelioration (adding lime / gypsum etc.)"},"Y",null,{"$f":"VLOOKUP($P258,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P258,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,0,"",{"$f":"VLOOKUP($P258,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 2.5 t / ha as an average application rate."},null,null,0,9.1300000000000008,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P259,'Cost Schedule'!$B:$F,2,FALSE)","v":"growth media amelioration with biosolids"},"Y",null,{"$f":"VLOOKUP($P259,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P259,'Cost Schedule'!$B:$F,4,FALSE)","v":1015},null,0,"",{"$f":"VLOOKUP($P259,'Cost Schedule'!$B:$F,5,FALSE)","v":"Recent experience with agronomy projects."},null,null,0,9.14,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P260,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct no-climb stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P260,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P260,'Cost Schedule'!$B:$F,4,FALSE)","v":22},null,0,"",{"$f":"VLOOKUP($P260,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for no-climb stock fencing."},null,null,0,9.16,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P261,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct standard stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P261,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P261,'Cost Schedule'!$B:$F,4,FALSE)","v":13},null,0,"",{"$f":"VLOOKUP($P261,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for standard stock fencing."},null,null,0,9.17,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P262,'Cost Schedule'!$B:$F,2,FALSE)","v":"Purchase and erect warning signs"},"Y",null,{"$f":"VLOOKUP($P262,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P262,'Cost Schedule'!$B:$F,4,FALSE)","v":250},null,0,"",{"$f":"VLOOKUP($P262,'Cost Schedule'!$B:$F,5,FALSE)","v":"Compliance with AS 1319-1994 - Safety signs for the occupational environment - installed every 25 m."},null,null,0,9.18,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P263,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources virgin excavated natural material (VENM) for growth media."},"Y",null,{"$f":"VLOOKUP($P263,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P263,'Cost Schedule'!$B:$F,4,FALSE)","v":80.8},null,0,"",{"$f":"VLOOKUP($P263,'Cost Schedule'!$B:$F,5,FALSE)","v":"D7 to spread material at $205/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $70/m3 for imported fill material."},null,null,0,9.19,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P264,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources a combination of virgin excavated natural material (VENM) and spoil from large excavation for filing voids and/or capping etc."},"Y",null,{"$f":"VLOOKUP($P264,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P264,'Cost Schedule'!$B:$F,4,FALSE)","v":72.5},null,{"$f":"IF($E264=\"Y\",IF(I264=0,F264*H264,F264*I264),\"\")","v":0},{"$f":"IF(I264<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P264,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 push into void at $270/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $60/m3 for imported fill material."},null,null,0,9.1999999999999993,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P265,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clearing and grubbing of trees and vegetation"},"Y",null,{"$f":"VLOOKUP($P265,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P265,'Cost Schedule'!$B:$F,4,FALSE)","v":4730},null,{"$f":"IF($E265=\"Y\",IF(I265=0,F265*H265,F265*I265),\"\")","v":0},{"$f":"IF(I265<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P265,'Cost Schedule'!$B:$F,5,FALSE)","v":"Clearing and grubbing of light vegetation growth e.g. regrowth"},null,null,0,9.2100000000000009,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P266,'Cost Schedule'!$B:$F,2,FALSE)","v":"Topsoil stripping"},"Y",null,{"$f":"VLOOKUP($P266,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P266,'Cost Schedule'!$B:$F,4,FALSE)","v":4.8624999999999998},null,{"$f":"IF($E266=\"Y\",IF(I266=0,F266*H266,F266*I266),\"\")","v":0},{"$f":"IF(I266<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P266,'Cost Schedule'!$B:$F,5,FALSE)","v":"Stripping or topsoil at an approximate depth of 0.2 m into stockpiles; load and haul to final rehabilitation location required or respreading where necessary."},null,null,0,9.2200000000000006,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P267,'Cost Schedule'!$B:$F,2,FALSE)","v":"Growth media supplementation with manure"},"Y",null,{"$f":"VLOOKUP($P267,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P267,'Cost Schedule'!$B:$F,4,FALSE)","v":747.5},null,{"$f":"IF($E267=\"Y\",IF(I267=0,F267*H267,F267*I267),\"\")","v":0},{"$f":"IF(I267<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P267,'Cost Schedule'!$B:$F,5,FALSE)","v":"Addition of manure to improve soil quality."},null,null,0,9.23,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P268,'Cost Schedule'!$B:$F,2,FALSE)","v":"Utilise biotic soil media - organic topsoil alternative"},"Y",null,{"$f":"VLOOKUP($P268,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P268,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,0,"",{"$f":"VLOOKUP($P268,'Cost Schedule'!$B:$F,5,FALSE)","v":"Material that can be applied as an alternative to spreading topsoil prior to hydromulching."},null,null,0,"9.24a",null,"Y"]
[null,null,{"$f":"C247&\" Subtotal\"","v":"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J247:J268)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Water Management",{"$f":"VLOOKUP($P270,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clean water dams to be retained after decommissioning – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P270,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P270,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E270=\"Y\",IF(I270=0,F270*H270,F270*I270),\"\")","v":0},{"$f":"IF(I270<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P270,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) @ ~$200 per hour and pasture grass."},null,null,{"$f":"IF(I270=\"\",0,1)","v":0},"10.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P271,'Cost Schedule'!$B:$F,2,FALSE)","v":"Large clean water dams (i.e. ≥ 2 ha) to be retained after mine closure – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P271,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P271,'Cost Schedule'!$B:$F,4,FALSE)","v":10500},null,{"$f":"IF($E271=\"Y\",IF(I271=0,F271*H271,F271*I271),\"\")","v":0},{"$f":"IF(I271<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P271,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) + pasture grass."},null,null,{"$f":"IF(I271=\"\",0,1)","v":0},"10.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P272,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove sediments from the floor of the dam to enable it to be converted into clean water structure (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P272,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P272,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E272=\"Y\",IF(I272=\"\",IF($H272=\"Select from List\",\"\",IF(I272=0,F272*H272,\"\")),F272*I272),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P272,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of contaminated sediment requiring removal using an excavator, truck and dozer to clean out the dam."},null,null,{"$f":"IF(I272=\"\",0,1)","v":0},{"$f":"IF(Q272=1,\"10.04-\",IF(Q272=2,\"10.04a\",IF(Q272=3,\"10.04b\",IF(Q272=4,\"10.04c\",IF(Q272=5,\"10.04d\",\"10.04-\")))))","v":"10.04-"},{"$f":"VLOOKUP(K272,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I272<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R272","v":"Y"}]
[null,null,{"$f":"C270&\" Subtotal\"","v":"Water Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J270:J273)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Maintenance of Rehabilitated Areas",{"$f":"VLOOKUP($P275,'Cost Schedule'!$B:$F,2,FALSE)","v":"Maintenance of areas that have been shaped and seeded and revegetation has been 'successful'"},"Y",null,{"$f":"VLOOKUP($P275,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P275,'Cost Schedule'!$B:$F,4,FALSE)","v":925},null,{"$f":"IF($E275=\"Y\",IF(I275=0,F275*H275,F275*I275),\"\")","v":0},{"$f":"IF(I275<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P275,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rehabilitation maintenance might include re-seeding, watering, fertilising, minor re-shaping, erosion control, inspections/audits - does not include major repair works."},null,null,{"$f":"IF(I275=\"\",0,1)","v":0},12.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P276,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - minor"},"Y",null,{"$f":"VLOOKUP($P276,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P276,'Cost Schedule'!$B:$F,4,FALSE)","v":1200},null,{"$f":"IF($E276=\"Y\",IF(I276=0,F276*H276,F276*I276),\"\")","v":0},{"$f":"IF(I276<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P276,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring minor repair - rills, minor growth media replacement."},null,null,{"$f":"IF(I276=\"\",0,1)","v":0},12.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P277,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - moderate"},"Y",null,{"$f":"VLOOKUP($P277,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P277,'Cost Schedule'!$B:$F,4,FALSE)","v":1700},null,{"$f":"IF($E277=\"Y\",IF(I277=0,F277*H277,F277*I277),\"\")","v":0},{"$f":"IF(I277<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P277,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring moderate repair - rills, significant growth media replacement."},null,null,{"$f":"IF(I277=\"\",0,1)","v":0},12.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P278,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - major"},"Y",null,{"$f":"VLOOKUP($P278,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P278,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E278=\"Y\",IF(I278=0,F278*H278,F278*I278),\"\")","v":0},{"$f":"IF(I278<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P278,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring major repair - rills, gullies, growth media replacement, some level of additional surface water management."},null,null,{"$f":"IF(I278=\"\",0,1)","v":0},12.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P279,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - total failure of landform"},"Y",null,{"$f":"VLOOKUP($P279,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P279,'Cost Schedule'!$B:$F,4,FALSE)","v":40000},null,{"$f":"IF($E279=\"Y\",IF(I279=0,F279*H279,F279*I279),\"\")","v":0},{"$f":"IF(I279<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P279,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas that require extensive rehabilitation repair - re-design and re-construction of landform."},null,null,{"$f":"IF(I279=\"\",0,1)","v":0},12.09,null,"Y"]
[null,null,{"$f":"C275&\" Subtotal\"","v":"Maintenance of Rehabilitated Areas Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J275:J279)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Items","Other 1 <insert>","N",null,null,"This is ",null,{"$f":"IF($E281=\"Y\",IF(I281=0,F281*H281,F281*I281),\"\")","v":""},{"$f":"IF(I281<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I281=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 2 <insert>","N",null,null,"deliberately ",null,{"$f":"IF($E282=\"Y\",IF(I282=0,F282*H282,F282*I282),\"\")","v":""},{"$f":"IF(I282<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I282=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 3 <insert>","N",null,null,"left blank ",null,{"$f":"IF($E283=\"Y\",IF(I283=0,F283*H283,F283*I283),\"\")","v":""},{"$f":"IF(I283<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I283=\"\",0,1)","v":0},null,null,"N"]
[null,null,{"$f":"C281&\" Subtotal\"","v":"Additional Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J281:J283)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"TXRESULT","Total Cost for Tailings & Rejects Domain",null,null,null,null,null,{"$f":"SUM(J284,J280,J274,J269,J246,J232,J223,J214)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,"Open Cut Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,"Domain 3c: Overburden & Waste",null,{"$f":"D382","v":"Total Cost for Overburden & Waste Domain"},null,null,null,null,null,null,{"$f":"J382","v":0},null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,"Additional Assumptions: Record any relevant assumptions to this domain below:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"Key Rehabilitation Area Data for Domain",null,"Enter data below manually",null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"Total Landform Establishment:",null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"Total Growth Media Development:",null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"Total Ecosystem Establishment:",null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,"Chg","Link","List","y"]
[null,null,"Contaminated Materials",{"$f":"VLOOKUP($P300,'Cost Schedule'!$B:$F,2,FALSE)","v":"Treatment of known Acid Sulfate Soils"},"Y",null,{"$f":"VLOOKUP($P300,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P300,'Cost Schedule'!$B:$F,4,FALSE)","v":2580},null,{"$f":"IF($E300=\"Y\",IF(I300=0,F300*H300,F300*I300),\"\")","v":0},{"$f":"IF(I300<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P300,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ASS is treatable via neutralisation and does not require capping and isolation. Assumes 1% by weight lime addition and treatment to 100 mm depth only."},null,null,{"$f":"IF(I300=\"\",0,1)","v":0},3.12,null,{"$f":"E300","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P301,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of plastic liner (i.e. dam, leach pad, sump etc.)"},"Y",null,{"$f":"VLOOKUP($P301,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P301,'Cost Schedule'!$B:$F,4,FALSE)","v":1},null,{"$f":"IF($E301=\"Y\",IF(I301=0,F301*H301,F301*I301),\"\")","v":0},{"$f":"IF(I301<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P301,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for cutting using ripping tynes and on-site disposal of the liner."},null,null,{"$f":"IF(I301=\"\",0,1)","v":0},3.13,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P302,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage brine/salt for disposal (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P302,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P302,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E302=\"Y\",IF(I302=0,IF($H302=\"Select from List\",\"\",IF(I302=0,F302*H302,\"\")),F302*I302),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P302,'Cost Schedule'!$B:$F,5,FALSE)","v":"Costs for haulage to location for authorised disposal."},null,null,{"$f":"IF(I302=\"\",0,1)","v":0},{"$f":"IF(Q302=1,\"3.14-\",IF(Q302=2,\"3.14a\",IF(Q302=3,\"3.14b\",IF(Q302=4,\"3.14c\",IF(Q302=5,\"3.14d\",\"3.14\")))))","v":"3.14-"},{"$f":"VLOOKUP(K302,Select_Haul_distance_Here_index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,{"$f":"VLOOKUP($P304,'Cost Schedule'!$B:$F,2,FALSE)","v":"Brine disposal to landfill - fees only"},"Y",null,{"$f":"VLOOKUP($P304,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P304,'Cost Schedule'!$B:$F,4,FALSE)","v":288},null,{"$f":"IF($E304=\"Y\",IF(I304=0,F304*H304,F304*I304),\"\")","v":0},{"$f":"IF(I304<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P304,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate for trackable liquid levy of $78.20 per tonne and authorised disposal to landfill."},null,null,{"$f":"IF(I304=\"\",0,1)","v":0},"3.14d",null,{"$f":"E304","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P305,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage water (clean or contaminated) (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P305,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P305,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E305=\"Y\",IF(I305=0,IF($H305=\"Select from List\",\"\",IF(I305=0,F305*H305,\"\")),F305*I305),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P305,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes transport in a 20,000 L tanker. Add disposal costs to additional items where warranted."},null,null,{"$f":"IF(I305=\"\",0,1)","v":0},{"$f":"IF(Q305=1,\"3.15-\",IF(Q305=2,\"3.15a\",IF(Q305=3,\"3.15b\",IF(Q305=4,\"3.15c\",IF(Q305=5,\"3.15d\",\"3.15\")))))","v":"3.15-"},{"$f":"VLOOKUP(K305,Select_Haul_Dist_315_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,{"$f":"C300&\" Subtotal\"","v":"Contaminated Materials Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J300:J305)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Roads and Tracks",{"$f":"VLOOKUP($P308,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – minor works including deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P308,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P308,'Cost Schedule'!$B:$F,4,FALSE)","v":1040},null,{"$f":"IF($E308=\"Y\",IF(I308=0,F308*H308,F308*I308),\"\")","v":0},"",{"$f":"VLOOKUP($P308,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ~6 m road width - 16H Grader."},null,null,{"$f":"IF(I308=\"\",0,1)","v":0},5.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P309,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / access  tracks / vehicle park-up areas with windrows and/or small earthen bunds – minor earthworks and deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P309,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P309,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,0,"",{"$f":"VLOOKUP($P309,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - no seed"},null,null,0,5.0199999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P310,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P310,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P310,'Cost Schedule'!$B:$F,4,FALSE)","v":3700},null,0,"",{"$f":"VLOOKUP($P310,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P311,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P311,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P311,'Cost Schedule'!$B:$F,4,FALSE)","v":4485},null,0,"",{"$f":"VLOOKUP($P311,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P312,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P312,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P312,'Cost Schedule'!$B:$F,4,FALSE)","v":4870},null,0,"",{"$f":"VLOOKUP($P312,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P313,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P313,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P313,'Cost Schedule'!$B:$F,4,FALSE)","v":7025},null,0,"",{"$f":"VLOOKUP($P313,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.0599999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P314,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove stabilised material (blue metal, aggregate etc.) from roadways and disposal on-site/locally (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P314,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P314,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E314=\"Y\",IF(I314=\"\",IF($H314=\"Select from List\",\"\",IF(I314=0,F314*H314,\"\")),F314*I314),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P314,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the scraping and removal of the volume of stabilised material from the road, laydown or other surface using an excavator, dozer and grader to enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q314=1,\"5.07-\",IF(Q314=2,\"5.07a\",IF(Q314=3,\"5.07b\",IF(Q314=4,\"5.07c\",IF(Q314=5,\"5.07d\",\"5.07\")))))","v":"5.07-"},{"$f":"VLOOKUP(K314,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,{"$f":"VLOOKUP($P315,'Cost Schedule'!$B:$F,3,FALSE)","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(I314<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R314","v":"Y"}]
[null,null,{"$f":"C308&\" Subtotal\"","v":"Roads and Tracks Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J308:J315)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Earthworks / Structural Works (Landform Establishment)",{"$f":"VLOOKUP($P317,'Cost Schedule'!$B:$F,2,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit – Select Push Length"},"Y",null,"m3",{"$f":"VLOOKUP($P317,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E317=\"Y\",IF(I317=\"\",IF($H317=\"Select from List\",\"\",IF(I317=0,F317*H317,\"\")),F317*I317),\"\")","v":""},"Select Push Length Here",{"$f":"VLOOKUP($P317,'Cost Schedule'!$B:$F,5,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit"},null,null,0,{"$f":"IF(Q317=1,\"7.01-\",IF(Q317=2,\"7.01a\",IF(Q317=3,\"7.01b\",IF(Q317=4,\"7.01c\",IF(Q317=5,\"7.01d\",\"7.01-\")))))","v":"7.01-"},{"$f":"VLOOKUP(K317,Select_Push_Length_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I317<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R317","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P319,'Cost Schedule'!$B:$F,2,FALSE)","v":"Minor reshaping and pushing"},"Y",null,{"$f":"VLOOKUP($P319,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P319,'Cost Schedule'!$B:$F,4,FALSE)","v":3900},null,{"$f":"IF($E319=\"Y\",IF(I319=0,F319*H319,F319*I319),\"\")","v":0},{"$f":"IF(I319<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P319,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation)."},null,null,{"$f":"IF(I319=\"\",0,1)","v":0},7.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P320,'Cost Schedule'!$B:$F,2,FALSE)","v":"Fill dams, voids etc. - Source local material, cart and spread to cap or backfill, cap thickness determined by approval / permit (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P320,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E320=\"Y\",IF(I320=\"\",IF($H320=\"Select from List\",\"\",IF(I320=0,F320*H320,\"\")),F320*I320),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P320,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of material requiring backfill using an excavator and scraper to fill the void and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q320=1,\"9.02-\",IF(Q320=2,\"9.02a\",IF(Q320=3,\"9.02b\",IF(Q320=4,\"9.02c\",IF(Q320=5,\"9.02d\",\"7.01-\")))))","v":"9.02-"},{"$f":"VLOOKUP(K320,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I320<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R320","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P322,'Cost Schedule'!$B:$F,2,FALSE)","v":"Shotcrete application on cuttings and steep slopes"},"Y",null,{"$f":"VLOOKUP($P322,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P322,'Cost Schedule'!$B:$F,4,FALSE)","v":185},null,{"$f":"IF($E322=\"Y\",IF(I322=0,F322*H322,F322*I322),\"\")","v":0},{"$f":"IF(I322<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P322,'Cost Schedule'!$B:$F,5,FALSE)","v":"This rate is used to rehabilitate steep slopes of weathered rock, roadway cuttings, etc that cannot be cut back and stabilised."},null,null,{"$f":"IF(I322=\"\",0,1)","v":0},9.0299999999999994,null,{"$f":"E322","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P323,'Cost Schedule'!$B:$F,2,FALSE)","v":"Trim, rock rake & deep rip (includes levelling / landscaping and rip in 1 direction)"},"Y",null,{"$f":"VLOOKUP($P323,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P323,'Cost Schedule'!$B:$F,4,FALSE)","v":1130},null,{"$f":"IF($E323=\"Y\",IF(I323=0,F323*H323,F323*I323),\"\")","v":0},{"$f":"IF(I323<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P323,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertaken using D10 dozer and 16M grader."},null,null,{"$f":"IF(I323=\"\",0,1)","v":0},9.0399999999999991,null,{"$f":"E323","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P324,'Cost Schedule'!$B:$F,2,FALSE)","v":"Structural works, banks, waterways - contour banks, drainage channels and other soil conservation measures"},"Y",null,{"$f":"VLOOKUP($P324,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P324,'Cost Schedule'!$B:$F,4,FALSE)","v":1600},null,0,{"$f":"IF(I324<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P324,'Cost Schedule'!$B:$F,5,FALSE)","v":"Combination of dozer and excavator work plus grader for ~4 hours each per ha."},null,null,{"$f":"IF(I324=\"\",0,1)","v":0},7.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P325,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construction of spine drains / drop structures and/or stabilising water course entry points - required for large catchments"},"Y",null,{"$f":"VLOOKUP($P325,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P325,'Cost Schedule'!$B:$F,4,FALSE)","v":27},null,0,{"$f":"IF(I325<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P325,'Cost Schedule'!$B:$F,5,FALSE)","v":"Installation of on-site rock material (rip-rap) where managing water run-off from disturbed land and/or upon entry to water courses - prevents erosion of gully head (assumes competent material is locally available). If required to be sourced off site, assume an additional $20/m2."},null,null,{"$f":"IF(I325=\"\",0,1)","v":0},7.04,null,"Y"]
[null,null,{"$f":"C317&\" Subtotal\"","v":"Earthworks / Structural Works (Landform Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J317:J325)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Mine Waste",{"$f":"VLOOKUP($P327,'Cost Schedule'!$B:$F,2,FALSE)","v":"Ideal Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with little chemical reactivity (no to low risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or low to moderate propensity for spontaneous combustion) and good physical properties (not significantly  hydrophilic, shear strength does not limit equipment choice, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P327,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P327,'Cost Schedule'!$B:$F,4,FALSE)","v":82000},null,{"$f":"IF($E327=\"Y\",IF(I327=0,F327*H327,F327*I327),\"\")","v":0},{"$f":"IF(I327<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P327,'Cost Schedule'!$B:$F,5,FALSE)","v":"This includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume material with the appropriate chemical and physical properties. This rate assumes suitable capping material is available on site within 10 km, and an average cap thickness of approximately 0.5 m to 1 mand 0.15 m - 0.2 m growth media (assume at least 1 m thick cover required for carbonaceous material covers). Water quality from runoff, seepage etc. meets site-specific environment water quality values.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,null,8.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P328,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P328,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P328,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E328=\"Y\",IF(I328=0,F328*0,F328*I328),\"\")","v":0},"",{"$f":"VLOOKUP($P328,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,null,"8.01a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P329,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P329,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P329,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E329=\"Y\",IF(I329=0,F329*0,F329*I329),\"\")","v":0},"",{"$f":"VLOOKUP($P329,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,null,"8.01b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P330,'Cost Schedule'!$B:$F,2,FALSE)","v":"Efficient Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with moderate chemical reactivity (low to medium risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or low to moderate propensity for spontaneous combustion) and moderate physical properties (not significantly  hydrophilic, shear strength limits equipment choice somewhat, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P330,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P330,'Cost Schedule'!$B:$F,4,FALSE)","v":146500},null,0,"",{"$f":"VLOOKUP($P330,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume of material to cap / cover facilities where the tailings or rejects base is at a strength that enables economically efficient construction methods with small plant. This rate assumes suitable capping material is available on site within 10 km, and an average cap thickness ranging from >1 m to 2 m thickness constructed in 1 m layers + growth media up to 0.2 m depth.\nThis may require additional materials (such as capillary breaks, geofabric, etc.) - use alternate rate cells below, specific material types (e.g. acid neutralising / consuming materials, competent rock etc.) , and associated activities (i.e., load / haul / place / crush / screen / borrow etc.).\nCosts for haulage of specialised/additional materials must be added separately if required.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,{"$f":"IF(I330=\"\",0,1)","v":0},8.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P331,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P331,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P331,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E331=\"Y\",IF(I331=0,F331*0,F331*I331),\"\")","v":0},"",{"$f":"VLOOKUP($P331,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,null,"8.02a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P332,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P332,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P332,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E332=\"Y\",IF(I332=0,F332*0,F332*I332),\"\")","v":0},"",{"$f":"VLOOKUP($P332,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,null,"8.02b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P333,'Cost Schedule'!$B:$F,2,FALSE)","v":"Adverse Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with moderate chemical reactivity (medium to high risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or moderate to high propensity for spontaneous combustion) and moderate physical properties (not significantly  hydrophilic, shear strength limits equipment choice somewhat, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P333,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P333,'Cost Schedule'!$B:$F,4,FALSE)","v":313000},null,0,"",{"$f":"VLOOKUP($P333,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume of material to cap / cover facilities of high geochemical risk, and / or low shear strength that prohibits economically efficient construction methods.  This rate assumes suitable capping material/s are available on site within 10 km, and an average cap thickness of approximately >2 m + growth media up to 0.2 m depth.\nThis may require additional materials (i.e., capillary breaks, geofabric, etc.), specific material types (e.g. acid neutralising / consuming materials, competent rock etc.), and associated activities (i.e., load / haul / place / crush / screen / borrow etc.).\nCosts for haulage of specialised materials must be added separately if required.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,{"$f":"IF(I333=\"\",0,1)","v":0},8.0299999999999994,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P334,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P334,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P334,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E334=\"Y\",IF(I334=0,F334*0,F334*I334),\"\")","v":0},"",{"$f":"VLOOKUP($P334,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P335,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P335,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P335,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E335=\"Y\",IF(I335=0,F335*0,F335*I335),\"\")","v":0},"",{"$f":"VLOOKUP($P335,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P336,'Cost Schedule'!$B:$F,2,FALSE)","v":"Difficult Tailings Capping- reshaping, capping / sealing of weak or soft surfaced tailings facility with poor physical properties (significantly  hydrophilic, low shear strength limits equipment choice greatly, artificial strengthening required) OR visible adverse impacts on legacy sites from chemical reactivity over lengthy exposure prior to rehabilitation"},"Y",null,{"$f":"VLOOKUP($P336,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P336,'Cost Schedule'!$B:$F,4,FALSE)","v":843000},null,{"$f":"IF($E336=\"Y\",IF(I336=0,F336*H336,F336*I336),\"\")","v":0},"",{"$f":"VLOOKUP($P336,'Cost Schedule'!$B:$F,5,FALSE)","v":"This option is typically driven by time constraints and/or when tailings properties significantly restrict adequate desiccation, resulting in  a tailings shear strength that is very weak excluding access by conventional small plant.\nSmall equipment used for rehabilitation.\nThis excludes any additional material required to form the final landform profile in addition to this cap.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,0,8.0399999999999991,null,{"$f":"E336","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P337,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P337,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P337,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E337=\"Y\",IF(I337=0,F337*0,F337*I337),\"\")","v":0},"",{"$f":"VLOOKUP($P337,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.04a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P338,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P338,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P338,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E338=\"Y\",IF(I338=0,F338*0,F338*I338),\"\")","v":0},"",{"$f":"VLOOKUP($P338,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.04b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P339,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage soil / weathered rock / sediment e.g. capping/covers, removal of contamination, etc.  (Select Haul Distance from List)"},"Y",null,{"$f":"VLOOKUP($P339,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P339,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E339=\"Y\",IF(I339=\"\",IF($H339=\"Select from List\",\"\",IF(I339=0,F339*H339,\"\")),F339*I339),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P339,'Cost Schedule'!$B:$F,5,FALSE)","v":"Capping/cover material available within 50 km round trip e.g. waste / overburden dumps, borrow areas, etc."},null,null,0,{"$f":"IF(Q339=1,\"8.05-\",IF(Q339=2,\"8.05a\",IF(Q339=3,\"8.05b\",IF(Q339=4,\"8.05c\",IF(Q339=5,\"8.05d\",\"8.05\")))))","v":"8.05-"},{"$f":"VLOOKUP(K339,Select_Haul_Dist_805_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I340<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,{"$f":"C327&\" Subtotal\"","v":"Mine Waste Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J327:J339)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment)",{"$f":"VLOOKUP($P342,'Cost Schedule'!$B:$F,2,FALSE)","v":"Source, cart and spread growth media (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P342,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E342=\"Y\",IF(I342=\"\",IF($H342=\"Select from List\",\"\",IF(I342=0,F342*H342,\"\")),F342*I342),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P342,'Cost Schedule'!$B:$F,5,FALSE)","v":"If topsoil is not available on-site, then Virgin Excavated Natural Material (VENM) may need to be externally sourced."},null,null,0,{"$f":"IF(Q342=1,\"9.01-\",IF(Q342=2,\"9.01a\",IF(Q342=3,\"9.01b\",IF(Q342=4,\"9.01c\",IF(Q342=5,\"9.01d\",\"7.01-\")))))","v":"9.01-"},{"$f":"VLOOKUP(K342,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I342<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R342","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P344,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting mature trees (>15 cm)"},"Y",null,{"$f":"VLOOKUP($P344,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P344,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,{"$f":"IF($E344=\"Y\",IF(I344=0,F344*H344,F344*I344),\"\")","v":0},{"$f":"IF(I344<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P344,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,{"$f":"IF(I344=\"\",0,1)","v":0},9.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P345,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting tube stock (<15 cm)"},"Y",null,{"$f":"VLOOKUP($P345,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P345,'Cost Schedule'!$B:$F,4,FALSE)","v":6.6},null,0,"",{"$f":"VLOOKUP($P345,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,0,9.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P346,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (pasture grass species)"},"Y",null,{"$f":"VLOOKUP($P346,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P346,'Cost Schedule'!$B:$F,4,FALSE)","v":1875},null,0,"",{"$f":"VLOOKUP($P346,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P347,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (tree or native grass species)"},"Y",null,{"$f":"VLOOKUP($P347,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P347,'Cost Schedule'!$B:$F,4,FALSE)","v":4135},null,0,"",{"$f":"VLOOKUP($P347,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P348,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with native seed"},"Y",null,{"$f":"VLOOKUP($P348,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P348,'Cost Schedule'!$B:$F,4,FALSE)","v":1.9},null,0,"",{"$f":"VLOOKUP($P348,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Native seed +$1.00"},null,null,0,"9.10a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P349,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with pasture seed"},"Y",null,{"$f":"VLOOKUP($P349,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P349,'Cost Schedule'!$B:$F,4,FALSE)","v":0.43},null,{"$f":"IF($E349=\"Y\",IF(I349=0,F349*H349,F349*I349),\"\")","v":0},{"$f":"IF(I349<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P349,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Pasture seed +$0.10"},null,null,0,"9.10b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P350,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - base grade or standard for flat areas that can be irrigated by water cart"},"Y",null,{"$f":"VLOOKUP($P350,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P350,'Cost Schedule'!$B:$F,4,FALSE)","v":0.8},null,{"$f":"IF($E350=\"Y\",IF(I350=0,F350*H350,F350*I350),\"\")","v":0},{"$f":"IF(I350<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P350,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on flat areas with a gradient of less than 4:1, and where irrigation from water cart may be possible.  Industry standard application rate of 2500kg/ha.  Product will last short term (less than 3 months) and vegetation is required to grow ASAP for stability.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P351,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - bonded fibre matrix grade for steep areas to stabilise up to 12 months"},"Y",null,{"$f":"VLOOKUP($P351,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P351,'Cost Schedule'!$B:$F,4,FALSE)","v":1.8},null,{"$f":"IF($E351=\"Y\",IF(I351=0,F351*H351,F351*I351),\"\")","v":0},{"$f":"IF(I351<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P351,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on steep areas where stabilisation is required for up to 12 months. Application rate of ~3500kg/ha.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P352,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - high performance flexible growth medium grade "},"Y",null,{"$f":"VLOOKUP($P352,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P352,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,{"$f":"IF($E352=\"Y\",IF(I352=0,F352*H352,F352*I352),\"\")","v":0},{"$f":"IF(I352<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P352,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on extreme slopes where stabilisation is required for up to 18 months. Application rate of ~4,000kg/ha minimum.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P353,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (pasture)"},"Y",null,{"$f":"VLOOKUP($P353,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P353,'Cost Schedule'!$B:$F,4,FALSE)","v":420},null,0,"",{"$f":"VLOOKUP($P353,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 250 kg / ha. These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.11,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P354,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (trees)"},"Y",null,{"$f":"VLOOKUP($P354,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P354,'Cost Schedule'!$B:$F,4,FALSE)","v":140},null,0,"",{"$f":"VLOOKUP($P354,'Cost Schedule'!$B:$F,5,FALSE)","v":"These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.1199999999999992,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P355,'Cost Schedule'!$B:$F,2,FALSE)","v":"Spoil amelioration (adding lime / gypsum etc.)"},"Y",null,{"$f":"VLOOKUP($P355,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P355,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,0,"",{"$f":"VLOOKUP($P355,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 2.5 t / ha as an average application rate."},null,null,0,9.1300000000000008,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P356,'Cost Schedule'!$B:$F,2,FALSE)","v":"growth media amelioration with biosolids"},"Y",null,{"$f":"VLOOKUP($P356,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P356,'Cost Schedule'!$B:$F,4,FALSE)","v":1015},null,0,"",{"$f":"VLOOKUP($P356,'Cost Schedule'!$B:$F,5,FALSE)","v":"Recent experience with agronomy projects."},null,null,0,9.14,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P357,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct no-climb stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P357,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P357,'Cost Schedule'!$B:$F,4,FALSE)","v":22},null,0,"",{"$f":"VLOOKUP($P357,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for no-climb stock fencing."},null,null,0,9.16,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P358,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct standard stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P358,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P358,'Cost Schedule'!$B:$F,4,FALSE)","v":13},null,0,"",{"$f":"VLOOKUP($P358,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for standard stock fencing."},null,null,0,9.17,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P359,'Cost Schedule'!$B:$F,2,FALSE)","v":"Purchase and erect warning signs"},"Y",null,{"$f":"VLOOKUP($P359,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P359,'Cost Schedule'!$B:$F,4,FALSE)","v":250},null,0,"",{"$f":"VLOOKUP($P359,'Cost Schedule'!$B:$F,5,FALSE)","v":"Compliance with AS 1319-1994 - Safety signs for the occupational environment - installed every 25 m."},null,null,0,9.18,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P360,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources virgin excavated natural material (VENM) for growth media."},"Y",null,{"$f":"VLOOKUP($P360,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P360,'Cost Schedule'!$B:$F,4,FALSE)","v":80.8},null,0,"",{"$f":"VLOOKUP($P360,'Cost Schedule'!$B:$F,5,FALSE)","v":"D7 to spread material at $205/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $70/m3 for imported fill material."},null,null,0,9.19,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P361,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources a combination of virgin excavated natural material (VENM) and spoil from large excavation for filing voids and/or capping etc."},"Y",null,{"$f":"VLOOKUP($P361,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P361,'Cost Schedule'!$B:$F,4,FALSE)","v":72.5},null,{"$f":"IF($E361=\"Y\",IF(I361=0,F361*H361,F361*I361),\"\")","v":0},{"$f":"IF(I361<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P361,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 push into void at $270/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $60/m3 for imported fill material."},null,null,0,9.1999999999999993,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P362,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clearing and grubbing of trees and vegetation"},"Y",null,{"$f":"VLOOKUP($P362,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P362,'Cost Schedule'!$B:$F,4,FALSE)","v":4730},null,{"$f":"IF($E362=\"Y\",IF(I362=0,F362*H362,F362*I362),\"\")","v":0},{"$f":"IF(I362<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P362,'Cost Schedule'!$B:$F,5,FALSE)","v":"Clearing and grubbing of light vegetation growth e.g. regrowth"},null,null,0,9.2100000000000009,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P363,'Cost Schedule'!$B:$F,2,FALSE)","v":"Topsoil stripping"},"Y",null,{"$f":"VLOOKUP($P363,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P363,'Cost Schedule'!$B:$F,4,FALSE)","v":4.8624999999999998},null,{"$f":"IF($E363=\"Y\",IF(I363=0,F363*H363,F363*I363),\"\")","v":0},{"$f":"IF(I363<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P363,'Cost Schedule'!$B:$F,5,FALSE)","v":"Stripping or topsoil at an approximate depth of 0.2 m into stockpiles; load and haul to final rehabilitation location required or respreading where necessary."},null,null,0,9.2200000000000006,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P364,'Cost Schedule'!$B:$F,2,FALSE)","v":"Growth media supplementation with manure"},"Y",null,{"$f":"VLOOKUP($P364,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P364,'Cost Schedule'!$B:$F,4,FALSE)","v":747.5},null,{"$f":"IF($E364=\"Y\",IF(I364=0,F364*H364,F364*I364),\"\")","v":0},{"$f":"IF(I364<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P364,'Cost Schedule'!$B:$F,5,FALSE)","v":"Addition of manure to improve soil quality."},null,null,0,9.23,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P365,'Cost Schedule'!$B:$F,2,FALSE)","v":"Utilise biotic soil media - organic topsoil alternative"},"Y",null,{"$f":"VLOOKUP($P365,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P365,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,0,"",{"$f":"VLOOKUP($P365,'Cost Schedule'!$B:$F,5,FALSE)","v":"Material that can be applied as an alternative to spreading topsoil prior to hydromulching."},null,null,0,"9.24a",null,"Y"]
[null,null,{"$f":"C342&\" Subtotal\"","v":"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J342:J365)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Water Management",{"$f":"VLOOKUP($P367,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clean water dams to be retained after decommissioning – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P367,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P367,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E367=\"Y\",IF(I367=0,F367*H367,F367*I367),\"\")","v":0},{"$f":"IF(I367<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P367,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) @ ~$200 per hour and pasture grass."},null,null,{"$f":"IF(I367=\"\",0,1)","v":0},"10.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P368,'Cost Schedule'!$B:$F,2,FALSE)","v":"Large clean water dams (i.e. ≥ 2 ha) to be retained after mine closure – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P368,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P368,'Cost Schedule'!$B:$F,4,FALSE)","v":10500},null,{"$f":"IF($E368=\"Y\",IF(I368=0,F368*H368,F368*I368),\"\")","v":0},{"$f":"IF(I368<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P368,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) + pasture grass."},null,null,{"$f":"IF(I368=\"\",0,1)","v":0},"10.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P369,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove sediments from the floor of the dam to enable it to be converted into clean water structure (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P369,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P369,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E369=\"Y\",IF(I369=\"\",IF($H369=\"Select from List\",\"\",IF(I369=0,F369*H369,\"\")),F369*I369),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P369,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of contaminated sediment requiring removal using an excavator, truck and dozer to clean out the dam."},null,null,{"$f":"IF(I369=\"\",0,1)","v":0},{"$f":"IF(Q369=1,\"10.04-\",IF(Q369=2,\"10.04a\",IF(Q369=3,\"10.04b\",IF(Q369=4,\"10.04c\",IF(Q369=5,\"10.04d\",\"10.04-\")))))","v":"10.04-"},{"$f":"VLOOKUP(K369,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I369<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R369","v":"Y"}]
[null,null,{"$f":"C367&\" Subtotal\"","v":"Water Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J367:J370)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Maintenance of Rehabilitated Areas",{"$f":"VLOOKUP($P372,'Cost Schedule'!$B:$F,2,FALSE)","v":"Maintenance of areas that have been shaped and seeded and revegetation has been 'successful'"},"Y",null,{"$f":"VLOOKUP($P372,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P372,'Cost Schedule'!$B:$F,4,FALSE)","v":925},null,{"$f":"IF($E372=\"Y\",IF(I372=0,F372*H372,F372*I372),\"\")","v":0},{"$f":"IF(I372<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P372,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rehabilitation maintenance might include re-seeding, watering, fertilising, minor re-shaping, erosion control, inspections/audits - does not include major repair works."},null,null,{"$f":"IF(I372=\"\",0,1)","v":0},12.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P373,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - minor"},"Y",null,{"$f":"VLOOKUP($P373,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P373,'Cost Schedule'!$B:$F,4,FALSE)","v":1200},null,{"$f":"IF($E373=\"Y\",IF(I373=0,F373*H373,F373*I373),\"\")","v":0},{"$f":"IF(I373<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P373,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring minor repair - rills, minor growth media replacement."},null,null,{"$f":"IF(I373=\"\",0,1)","v":0},12.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P374,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - moderate"},"Y",null,{"$f":"VLOOKUP($P374,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P374,'Cost Schedule'!$B:$F,4,FALSE)","v":1700},null,{"$f":"IF($E374=\"Y\",IF(I374=0,F374*H374,F374*I374),\"\")","v":0},{"$f":"IF(I374<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P374,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring moderate repair - rills, significant growth media replacement."},null,null,{"$f":"IF(I374=\"\",0,1)","v":0},12.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P375,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - major"},"Y",null,{"$f":"VLOOKUP($P375,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P375,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E375=\"Y\",IF(I375=0,F375*H375,F375*I375),\"\")","v":0},{"$f":"IF(I375<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P375,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring major repair - rills, gullies, growth media replacement, some level of additional surface water management."},null,null,{"$f":"IF(I375=\"\",0,1)","v":0},12.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P376,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - total failure of landform"},"Y",null,{"$f":"VLOOKUP($P376,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P376,'Cost Schedule'!$B:$F,4,FALSE)","v":40000},null,{"$f":"IF($E376=\"Y\",IF(I376=0,F376*H376,F376*I376),\"\")","v":0},{"$f":"IF(I376<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P376,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas that require extensive rehabilitation repair - re-design and re-construction of landform."},null,null,{"$f":"IF(I376=\"\",0,1)","v":0},12.09,null,"Y"]
[null,null,{"$f":"C372&\" Subtotal\"","v":"Maintenance of Rehabilitated Areas Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J372:J376)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Additional Items","Other 1 <insert>","N",null,null,"This is ",null,{"$f":"IF($E378=\"Y\",IF(I378=0,F378*H378,F378*I378),\"\")","v":""},{"$f":"IF(I378<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I378=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 2 <insert>","N",null,null,"deliberately ",null,{"$f":"IF($E379=\"Y\",IF(I379=0,F379*H379,F379*I379),\"\")","v":""},{"$f":"IF(I379<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I379=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 3 <insert>","N",null,null,"left blank ",null,{"$f":"IF($E380=\"Y\",IF(I380=0,F380*H380,F380*I380),\"\")","v":""},{"$f":"IF(I380<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I380=\"\",0,1)","v":0},null,null,"N"]
[null,null,{"$f":"C378&\" Subtotal\"","v":"Additional Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J378:J380)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"TXRESULT","Total Cost for Overburden & Waste Domain",null,null,null,null,null,{"$f":"SUM(J381,J377,J371,J366,J341,J326,J316,J307)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,"Open Cut Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,"Domain 4c: Active Mine & Voids",null,{"$f":"D450","v":"Total Cost for Active Mine & Voids Domain"},null,null,null,null,null,null,{"$f":"J450","v":0},null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,"Additional Assumptions: Record any relevant assumptions to this domain below:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"Key Rehabilitation Area Data for Domain",null,"Enter data below manually",null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"Total Landform Establishment:",null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"Total Growth Media Development:",null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"Total Ecosystem Establishment:",null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,"Chg","Link","List","y"]
[null,null,"Open Cut",{"$f":"VLOOKUP($P397,'Cost Schedule'!$B:$F,2,FALSE)","v":"Active pit area – benches blasted and doze to acceptable grade"},"Y",null,{"$f":"VLOOKUP($P397,'Cost Schedule'!$B:$F,3,FALSE)","v":"Lm"},{"$f":"VLOOKUP($P397,'Cost Schedule'!$B:$F,4,FALSE)","v":1.93},null,{"$f":"IF($E397=\"Y\",IF(I397=0,F397*H397,F397*I397),\"\")","v":0},{"$f":"IF(I397<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P397,'Cost Schedule'!$B:$F,5,FALSE)","v":"Blasting in a 8x9 pattern of bench height 25 m with D11 push of 50-75 m."},null,null,{"$f":"IF(I397=\"\",0,1)","v":0},6.01,null,{"$f":"E397","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P398,'Cost Schedule'!$B:$F,2,FALSE)","v":"Drill & blast faces to make safe"},"Y",null,{"$f":"VLOOKUP($P398,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P398,'Cost Schedule'!$B:$F,4,FALSE)","v":0.95},null,{"$f":"IF($E398=\"Y\",IF(I398=0,F398*H398,F398*I398),\"\")","v":0},{"$f":"IF(I398<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P398,'Cost Schedule'!$B:$F,5,FALSE)","v":"Bulk Drilling say 8*9 pattern, assuming a stem height of 6 m, charge length of 19 m, explosive density of 0.9, diameter of 229 mm, explosives at 665.3 kg/hole with a powder factor of 0.37 with an approximate bench height of 25 m."},null,null,{"$f":"IF(I398=\"\",0,1)","v":0},6.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P399,'Cost Schedule'!$B:$F,2,FALSE)","v":"High wall treatment – (trench and safety berm)"},"Y",null,{"$f":"VLOOKUP($P399,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P399,'Cost Schedule'!$B:$F,4,FALSE)","v":90},null,{"$f":"IF($E399=\"Y\",IF(I399=0,F399*H399,F399*I399),\"\")","v":0},{"$f":"IF(I399<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P399,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 dozer, 16H Grader and revegetation with pasture grass."},null,null,{"$f":"IF(I399=\"\",0,1)","v":0},6.03,null,"Y"]
[null,null,{"$f":"C397&\" Subtotal\"","v":"Open Cut Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J397:J399)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Earthworks / Structural Works (Landform Establishment)",{"$f":"VLOOKUP($P401,'Cost Schedule'!$B:$F,2,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit – Select Push Length"},"Y",null,"m3",{"$f":"VLOOKUP($P401,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E401=\"Y\",IF(I401=\"\",IF($H401=\"Select from List\",\"\",IF(I401=0,F401*H401,\"\")),F401*I401),\"\")","v":""},"Select Push Length Here",{"$f":"VLOOKUP($P401,'Cost Schedule'!$B:$F,5,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit"},null,null,0,{"$f":"IF(Q401=1,\"7.01-\",IF(Q401=2,\"7.01a\",IF(Q401=3,\"7.01b\",IF(Q401=4,\"7.01c\",IF(Q401=5,\"7.01d\",\"7.01-\")))))","v":"7.01-"},{"$f":"VLOOKUP(K401,Select_Push_Length_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I401<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R401","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P403,'Cost Schedule'!$B:$F,2,FALSE)","v":"Minor reshaping and pushing"},"Y",null,{"$f":"VLOOKUP($P403,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P403,'Cost Schedule'!$B:$F,4,FALSE)","v":3900},null,{"$f":"IF($E403=\"Y\",IF(I403=0,F403*H403,F403*I403),\"\")","v":0},{"$f":"IF(I403<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P403,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation)."},null,null,{"$f":"IF(I403=\"\",0,1)","v":0},7.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P404,'Cost Schedule'!$B:$F,2,FALSE)","v":"Fill dams, voids etc. - Source local material, cart and spread to cap or backfill, cap thickness determined by approval / permit (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P404,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E404=\"Y\",IF(I404=\"\",IF($H404=\"Select from List\",\"\",IF(I404=0,F404*H404,\"\")),F404*I404))","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P404,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of material requiring backfill using an excavator and scraper to fill the void and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q404=1,\"9.02-\",IF(Q404=2,\"9.02a\",IF(Q404=3,\"9.02b\",IF(Q404=4,\"9.02c\",IF(Q404=5,\"9.02d\",\"7.01-\")))))","v":"9.02-"},{"$f":"VLOOKUP(K404,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I404<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R404","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P406,'Cost Schedule'!$B:$F,2,FALSE)","v":"Shotcrete application on cuttings and steep slopes"},"Y",null,{"$f":"VLOOKUP($P406,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P406,'Cost Schedule'!$B:$F,4,FALSE)","v":185},null,{"$f":"IF($E406=\"Y\",IF(I406=0,F406*H406,F406*I406),\"\")","v":0},{"$f":"IF(I406<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P406,'Cost Schedule'!$B:$F,5,FALSE)","v":"This rate is used to rehabilitate steep slopes of weathered rock, roadway cuttings, etc that cannot be cut back and stabilised."},null,null,{"$f":"IF(I406=\"\",0,1)","v":0},9.0299999999999994,null,{"$f":"E406","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P407,'Cost Schedule'!$B:$F,2,FALSE)","v":"Trim, rock rake & deep rip (includes levelling / landscaping and rip in 1 direction)"},"Y",null,{"$f":"VLOOKUP($P407,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P407,'Cost Schedule'!$B:$F,4,FALSE)","v":1130},null,{"$f":"IF($E407=\"Y\",IF(I407=0,F407*H407,F407*I407),\"\")","v":0},{"$f":"IF(I407<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P407,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertaken using D10 dozer and 16M grader."},null,null,{"$f":"IF(I407=\"\",0,1)","v":0},9.0399999999999991,null,{"$f":"E407","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P408,'Cost Schedule'!$B:$F,2,FALSE)","v":"Structural works, banks, waterways - contour banks, drainage channels and other soil conservation measures"},"Y",null,{"$f":"VLOOKUP($P408,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P408,'Cost Schedule'!$B:$F,4,FALSE)","v":1600},null,0,{"$f":"IF(I408<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P408,'Cost Schedule'!$B:$F,5,FALSE)","v":"Combination of dozer and excavator work plus grader for ~4 hours each per ha."},null,null,{"$f":"IF(I408=\"\",0,1)","v":0},7.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P409,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construction of spine drains / drop structures and/or stabilising water course entry points - required for large catchments"},"Y",null,{"$f":"VLOOKUP($P409,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P409,'Cost Schedule'!$B:$F,4,FALSE)","v":27},null,0,{"$f":"IF(I409<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P409,'Cost Schedule'!$B:$F,5,FALSE)","v":"Installation of on-site rock material (rip-rap) where managing water run-off from disturbed land and/or upon entry to water courses - prevents erosion of gully head (assumes competent material is locally available). If required to be sourced off site, assume an additional $20/m2."},null,null,{"$f":"IF(I409=\"\",0,1)","v":0},7.04,null,"Y"]
[null,null,{"$f":"C401&\" Subtotal\"","v":"Earthworks / Structural Works (Landform Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J401:J409)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment)",{"$f":"VLOOKUP($P411,'Cost Schedule'!$B:$F,2,FALSE)","v":"Source, cart and spread growth media (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P411,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E411=\"Y\",IF(I411=\"\",IF($H411=\"Select from List\",\"\",IF(I411=0,F411*H411,\"\")),F411*I411),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P411,'Cost Schedule'!$B:$F,5,FALSE)","v":"If topsoil is not available on-site, then Virgin Excavated Natural Material (VENM) may need to be externally sourced."},null,null,0,{"$f":"IF(Q411=1,\"9.01-\",IF(Q411=2,\"9.01a\",IF(Q411=3,\"9.01b\",IF(Q411=4,\"9.01c\",IF(Q411=5,\"9.01d\",\"7.01-\")))))","v":"9.01-"},{"$f":"VLOOKUP(K411,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I411<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R411","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P413,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting mature trees (>15 cm)"},"Y",null,{"$f":"VLOOKUP($P413,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P413,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,{"$f":"IF($E413=\"Y\",IF(I413=0,F413*H413,F413*I413),\"\")","v":0},{"$f":"IF(I413<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P413,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,{"$f":"IF(I413=\"\",0,1)","v":0},9.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P414,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting tube stock (<15 cm)"},"Y",null,{"$f":"VLOOKUP($P414,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P414,'Cost Schedule'!$B:$F,4,FALSE)","v":6.6},null,0,"",{"$f":"VLOOKUP($P414,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,0,9.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P415,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (pasture grass species)"},"Y",null,{"$f":"VLOOKUP($P415,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P415,'Cost Schedule'!$B:$F,4,FALSE)","v":1875},null,0,"",{"$f":"VLOOKUP($P415,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P416,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (tree or native grass species)"},"Y",null,{"$f":"VLOOKUP($P416,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P416,'Cost Schedule'!$B:$F,4,FALSE)","v":4135},null,0,"",{"$f":"VLOOKUP($P416,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P417,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with native seed"},"Y",null,{"$f":"VLOOKUP($P417,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P417,'Cost Schedule'!$B:$F,4,FALSE)","v":1.9},null,0,"",{"$f":"VLOOKUP($P417,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Native seed +$1.00"},null,null,0,"9.10a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P418,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with pasture seed"},"Y",null,{"$f":"VLOOKUP($P418,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P418,'Cost Schedule'!$B:$F,4,FALSE)","v":0.43},null,{"$f":"IF($E418=\"Y\",IF(I418=0,F418*H418,F418*I418),\"\")","v":0},{"$f":"IF(I418<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P418,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Pasture seed +$0.10"},null,null,0,"9.10b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P419,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - base grade or standard for flat areas that can be irrigated by water cart"},"Y",null,{"$f":"VLOOKUP($P419,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P419,'Cost Schedule'!$B:$F,4,FALSE)","v":0.8},null,{"$f":"IF($E419=\"Y\",IF(I419=0,F419*H419,F419*I419),\"\")","v":0},{"$f":"IF(I419<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P419,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on flat areas with a gradient of less than 4:1, and where irrigation from water cart may be possible.  Industry standard application rate of 2500kg/ha.  Product will last short term (less than 3 months) and vegetation is required to grow ASAP for stability.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P420,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - bonded fibre matrix grade for steep areas to stabilise up to 12 months"},"Y",null,{"$f":"VLOOKUP($P420,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P420,'Cost Schedule'!$B:$F,4,FALSE)","v":1.8},null,{"$f":"IF($E420=\"Y\",IF(I420=0,F420*H420,F420*I420),\"\")","v":0},{"$f":"IF(I420<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P420,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on steep areas where stabilisation is required for up to 12 months. Application rate of ~3500kg/ha.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P421,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - high performance flexible growth medium grade "},"Y",null,{"$f":"VLOOKUP($P421,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P421,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,{"$f":"IF($E421=\"Y\",IF(I421=0,F421*H421,F421*I421),\"\")","v":0},{"$f":"IF(I421<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P421,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on extreme slopes where stabilisation is required for up to 18 months. Application rate of ~4,000kg/ha minimum.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P422,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (pasture)"},"Y",null,{"$f":"VLOOKUP($P422,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P422,'Cost Schedule'!$B:$F,4,FALSE)","v":420},null,0,"",{"$f":"VLOOKUP($P422,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 250 kg / ha. These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.11,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P423,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (trees)"},"Y",null,{"$f":"VLOOKUP($P423,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P423,'Cost Schedule'!$B:$F,4,FALSE)","v":140},null,0,"",{"$f":"VLOOKUP($P423,'Cost Schedule'!$B:$F,5,FALSE)","v":"These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.1199999999999992,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P424,'Cost Schedule'!$B:$F,2,FALSE)","v":"Spoil amelioration (adding lime / gypsum etc.)"},"Y",null,{"$f":"VLOOKUP($P424,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P424,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,0,"",{"$f":"VLOOKUP($P424,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 2.5 t / ha as an average application rate."},null,null,0,9.1300000000000008,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P425,'Cost Schedule'!$B:$F,2,FALSE)","v":"growth media amelioration with biosolids"},"Y",null,{"$f":"VLOOKUP($P425,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P425,'Cost Schedule'!$B:$F,4,FALSE)","v":1015},null,0,"",{"$f":"VLOOKUP($P425,'Cost Schedule'!$B:$F,5,FALSE)","v":"Recent experience with agronomy projects."},null,null,0,9.14,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P426,'Cost Schedule'!$B:$F,2,FALSE)","v":"Security fence around steep section of high wall"},"Y",null,{"$f":"VLOOKUP($P426,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P426,'Cost Schedule'!$B:$F,4,FALSE)","v":64},null,0,"",{"$f":"VLOOKUP($P426,'Cost Schedule'!$B:$F,5,FALSE)","v":"1800mm x 3 barb chain-link mesh security fence and gate standard 2.5mm mesh & 32 mm post not concreted"},null,null,0,9.15,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P427,'Cost Schedule'!$B:$F,2,FALSE)","v":"Purchase and erect warning signs"},"Y",null,{"$f":"VLOOKUP($P427,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P427,'Cost Schedule'!$B:$F,4,FALSE)","v":250},null,0,"",{"$f":"VLOOKUP($P427,'Cost Schedule'!$B:$F,5,FALSE)","v":"Compliance with AS 1319-1994 - Safety signs for the occupational environment - installed every 25 m."},null,null,0,9.18,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P428,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources virgin excavated natural material (VENM) for growth media."},"Y",null,{"$f":"VLOOKUP($P428,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P428,'Cost Schedule'!$B:$F,4,FALSE)","v":80.8},null,0,"",{"$f":"VLOOKUP($P428,'Cost Schedule'!$B:$F,5,FALSE)","v":"D7 to spread material at $205/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $70/m3 for imported fill material."},null,null,0,9.19,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P429,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources a combination of virgin excavated natural material (VENM) and spoil from large excavation for filing voids and/or capping etc."},"Y",null,{"$f":"VLOOKUP($P429,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P429,'Cost Schedule'!$B:$F,4,FALSE)","v":72.5},null,{"$f":"IF($E429=\"Y\",IF(I429=0,F429*H429,F429*I429),\"\")","v":0},{"$f":"IF(I429<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P429,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 push into void at $270/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $60/m3 for imported fill material."},null,null,0,9.1999999999999993,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P430,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clearing and grubbing of trees and vegetation"},"Y",null,{"$f":"VLOOKUP($P430,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P430,'Cost Schedule'!$B:$F,4,FALSE)","v":4730},null,{"$f":"IF($E430=\"Y\",IF(I430=0,F430*H430,F430*I430),\"\")","v":0},{"$f":"IF(I430<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P430,'Cost Schedule'!$B:$F,5,FALSE)","v":"Clearing and grubbing of light vegetation growth e.g. regrowth"},null,null,0,9.2100000000000009,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P431,'Cost Schedule'!$B:$F,2,FALSE)","v":"Topsoil stripping"},"Y",null,{"$f":"VLOOKUP($P431,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P431,'Cost Schedule'!$B:$F,4,FALSE)","v":4.8624999999999998},null,{"$f":"IF($E431=\"Y\",IF(I431=0,F431*H431,F431*I431),\"\")","v":0},{"$f":"IF(I431<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P431,'Cost Schedule'!$B:$F,5,FALSE)","v":"Stripping or topsoil at an approximate depth of 0.2 m into stockpiles; load and haul to final rehabilitation location required or respreading where necessary."},null,null,0,9.2200000000000006,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P432,'Cost Schedule'!$B:$F,2,FALSE)","v":"Growth media supplementation with manure"},"Y",null,{"$f":"VLOOKUP($P432,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P432,'Cost Schedule'!$B:$F,4,FALSE)","v":747.5},null,{"$f":"IF($E432=\"Y\",IF(I432=0,F432*H432,F432*I432),\"\")","v":0},{"$f":"IF(I432<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P432,'Cost Schedule'!$B:$F,5,FALSE)","v":"Addition of manure to improve soil quality."},null,null,0,9.23,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P433,'Cost Schedule'!$B:$F,2,FALSE)","v":"Utilise biotic soil media - organic topsoil alternative"},"Y",null,{"$f":"VLOOKUP($P433,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P433,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,0,"",{"$f":"VLOOKUP($P433,'Cost Schedule'!$B:$F,5,FALSE)","v":"Material that can be applied as an alternative to spreading topsoil prior to hydromulching."},null,null,0,"9.24a",null,"Y"]
[null,null,{"$f":"C411&\" Subtotal\"","v":"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J411:J433)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Water Management",{"$f":"VLOOKUP($P435,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clean water dams to be retained after decommissioning – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P435,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P435,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E435=\"Y\",IF(I435=0,F435*H435,F435*I435),\"\")","v":0},{"$f":"IF(I435<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P435,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) @ ~$200 per hour and pasture grass."},null,null,{"$f":"IF(I435=\"\",0,1)","v":0},"10.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P436,'Cost Schedule'!$B:$F,2,FALSE)","v":"Large clean water dams (i.e. ≥ 2 ha) to be retained after mine closure – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P436,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P436,'Cost Schedule'!$B:$F,4,FALSE)","v":10500},null,{"$f":"IF($E436=\"Y\",IF(I436=0,F436*H436,F436*I436),\"\")","v":0},{"$f":"IF(I436<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P436,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) + pasture grass."},null,null,{"$f":"IF(I436=\"\",0,1)","v":0},"10.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P437,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove sediments from the floor of the dam to enable it to be converted into clean water structure (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P437,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P437,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E437=\"Y\",IF(I437=\"\",IF($H437=\"Select from List\",\"\",IF(I437=0,F437*H437,\"\")),F437*I437),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P437,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of contaminated sediment requiring removal using an excavator, truck and dozer to clean out the dam."},null,null,{"$f":"IF(I437=\"\",0,1)","v":0},{"$f":"IF(Q437=1,\"10.04-\",IF(Q437=2,\"10.04a\",IF(Q437=3,\"10.04b\",IF(Q437=4,\"10.04c\",IF(Q437=5,\"10.04d\",\"10.04-\")))))","v":"10.04-"},{"$f":"VLOOKUP(K437,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I437<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R437","v":"Y"}]
[null,null,{"$f":"C435&\" Subtotal\"","v":"Water Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J435:J438)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Maintenance of Rehabilitated Areas",{"$f":"VLOOKUP($P440,'Cost Schedule'!$B:$F,2,FALSE)","v":"Maintenance of areas that have been shaped and seeded and revegetation has been 'successful'"},"Y",null,{"$f":"VLOOKUP($P440,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P440,'Cost Schedule'!$B:$F,4,FALSE)","v":925},null,{"$f":"IF($E440=\"Y\",IF(I440=0,F440*H440,F440*I440),\"\")","v":0},{"$f":"IF(I440<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P440,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rehabilitation maintenance might include re-seeding, watering, fertilising, minor re-shaping, erosion control, inspections/audits - does not include major repair works."},null,null,{"$f":"IF(I440=\"\",0,1)","v":0},12.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P441,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - minor"},"Y",null,{"$f":"VLOOKUP($P441,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P441,'Cost Schedule'!$B:$F,4,FALSE)","v":1200},null,{"$f":"IF($E441=\"Y\",IF(I441=0,F441*H441,F441*I441),\"\")","v":0},{"$f":"IF(I441<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P441,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring minor repair - rills, minor growth media replacement."},null,null,{"$f":"IF(I441=\"\",0,1)","v":0},12.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P442,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - moderate"},"Y",null,{"$f":"VLOOKUP($P442,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P442,'Cost Schedule'!$B:$F,4,FALSE)","v":1700},null,{"$f":"IF($E442=\"Y\",IF(I442=0,F442*H442,F442*I442),\"\")","v":0},{"$f":"IF(I442<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P442,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring moderate repair - rills, significant growth media replacement."},null,null,{"$f":"IF(I442=\"\",0,1)","v":0},12.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P443,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - major"},"Y",null,{"$f":"VLOOKUP($P443,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P443,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E443=\"Y\",IF(I443=0,F443*H443,F443*I443),\"\")","v":0},{"$f":"IF(I443<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P443,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring major repair - rills, gullies, growth media replacement, some level of additional surface water management."},null,null,{"$f":"IF(I443=\"\",0,1)","v":0},12.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P444,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - total failure of landform"},"Y",null,{"$f":"VLOOKUP($P444,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P444,'Cost Schedule'!$B:$F,4,FALSE)","v":40000},null,{"$f":"IF($E444=\"Y\",IF(I444=0,F444*H444,F444*I444),\"\")","v":0},{"$f":"IF(I444<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P444,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas that require extensive rehabilitation repair - re-design and re-construction of landform."},null,null,{"$f":"IF(I444=\"\",0,1)","v":0},12.09,null,"Y"]
[null,null,{"$f":"C440&\" Subtotal\"","v":"Maintenance of Rehabilitated Areas Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J440:J444)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Additional Items","Other 1 <insert>","N",null,null,"This is ",null,{"$f":"IF($E446=\"Y\",IF(I446=0,F446*H446,F446*I446),\"\")","v":""},{"$f":"IF(I446<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I446=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 2 <insert>","N",null,null,"deliberately ",null,{"$f":"IF($E447=\"Y\",IF(I447=0,F447*H447,F447*I447),\"\")","v":""},{"$f":"IF(I447<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I447=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 3 <insert>","N",null,null,"left blank ",null,{"$f":"IF($E448=\"Y\",IF(I448=0,F448*H448,F448*I448),\"\")","v":""},{"$f":"IF(I448<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I448=\"\",0,1)","v":0},null,null,"N"]
[null,null,{"$f":"C446&\" Subtotal\"","v":"Additional Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J446:J448)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"TXRESULT","Total Cost for Active Mine & Voids Domain",null,null,null,null,null,{"$f":"SUM(J449,J445,J439,J434,J410,J400)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,"Open Cut Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,"Domain 5c: Management Activities",null,{"$f":"D501","v":"Total Cost for Management Activities"},null,null,null,null,null,null,{"$f":"J501","v":0},null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,"Additional Assumptions: Record any relevant assumptions to this domain below:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"Key Rehabilitation Area Data for Domain",null,"Enter data below manually",null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"Total Landform Establishment:",null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"Total Growth Media Development:",null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"Total Ecosystem Establishment:",null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,"Chg","Link","List","y"]
[null,null,"Water Management",{"$f":"VLOOKUP($P465,'Cost Schedule'!$B:$F,2,FALSE)","v":"On-site treatment of contaminated water due to high salt (includes removal of metals etc, brine disposal and cost of mobile water treatment unit)"},"Y",null,{"$f":"VLOOKUP($P465,'Cost Schedule'!$B:$F,3,FALSE)","v":"ML"},{"$f":"VLOOKUP($P465,'Cost Schedule'!$B:$F,4,FALSE)","v":3600},null,{"$f":"IF($E465=\"Y\",IF(I465=0,F465*H465,F465*I465),\"\")","v":0},{"$f":"IF(I465<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P465,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate can fluctuate depending on treatment type however this is a suitable standard rate for current programs at mining operations."},null,null,{"$f":"IF(I465=\"\",0,1)","v":0},10.01,null,{"$f":"E465","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P466,'Cost Schedule'!$B:$F,2,FALSE)","v":"On-site treatment of contaminated water due to low pH (incudes removal of metals etc, neutralisation treatments and cost of mobile water treatment unit"},"Y",null,{"$f":"VLOOKUP($P466,'Cost Schedule'!$B:$F,3,FALSE)","v":"ML"},{"$f":"VLOOKUP($P466,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,{"$f":"IF($E466=\"Y\",IF(I466=0,F466*H466,F466*I466),\"\")","v":0},{"$f":"IF(I466<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P466,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate can fluctuate depending on treatment type however this is a suitable standard rate for current programs at mining operations."},null,null,{"$f":"IF(I466=\"\",0,1)","v":0},10.02,null,"Y"]
[null,null,{"$f":"C465&\" Subtotal\"","v":"Water Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J465:J466)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Creek Diversions",{"$f":"VLOOKUP($P468,'Cost Schedule'!$B:$F,2,FALSE)","v":"Repairs and/or stabilisation of new or compromised water course diversion"},"Y",null,{"$f":"VLOOKUP($P468,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P468,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E468=\"Y\",IF(I468=0,F468*H468,F468*I468),\"\")","v":0},{"$f":"IF(I468<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P468,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes material is suitable for revegetating and has a reasonable chance of stabilising."},null,null,{"$f":"IF(I468=\"\",0,1)","v":0},11.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P469,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long term maintenance of water course diversion – Channel constructed through backfilled material"},"Y",null,{"$f":"VLOOKUP($P469,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P469,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,{"$f":"IF($E469=\"Y\",IF(I469=0,F469*H469,F469*I469),\"\")","v":0},{"$f":"IF(I469<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P469,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes maintenance has been kept up and significant works are not required."},null,null,{"$f":"IF(I469=\"\",0,1)","v":0},11.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P470,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long term maintenance of water course diversion – Channel constructed through competent material"},"Y",null,{"$f":"VLOOKUP($P470,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P470,'Cost Schedule'!$B:$F,4,FALSE)","v":750},null,{"$f":"IF($E470=\"Y\",IF(I470=0,F470*H470,F470*I470),\"\")","v":0},{"$f":"IF(I470<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P470,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes maintenance has been kept up and significant works are not required."},null,null,{"$f":"IF(I470=\"\",0,1)","v":0},11.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P471,'Cost Schedule'!$B:$F,2,FALSE)","v":"Installation of rock armouring"},"Y",null,{"$f":"VLOOKUP($P471,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P471,'Cost Schedule'!$B:$F,4,FALSE)","v":6},null,{"$f":"IF($E471=\"Y\",IF(I471=0,F471*H471,F471*I471),\"\")","v":0},{"$f":"IF(I471<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P471,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes competent material is locally available - multiply costs by 2 for sourcing and transporting from offsite location."},null,null,{"$f":"IF(I471=\"\",0,1)","v":0},11.04,null,"Y"]
[null,null,{"$f":"C468&\" Subtotal\"","v":"Creek Diversions Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J468:J471)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Maintenance of Rehabilitated Areas",{"$f":"VLOOKUP($P473,'Cost Schedule'!$B:$F,2,FALSE)","v":"Pest management on buffer lands, non-disturbed, and rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P473,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P473,'Cost Schedule'!$B:$F,4,FALSE)","v":150},null,{"$f":"IF($E473=\"Y\",IF(I473=0,F473*H473,F473*I473),\"\")","v":0},{"$f":"IF(I473<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P473,'Cost Schedule'!$B:$F,5,FALSE)","v":"Feral animal baiting programs if required  and waste materials required to be removed."},null,null,{"$f":"IF(I473=\"\",0,1)","v":0},12.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P474,'Cost Schedule'!$B:$F,2,FALSE)","v":"Land management of undisturbed areas (rehabilitation, weeds, ferals, erosion and sediment control works)"},"Y",null,{"$f":"VLOOKUP($P474,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P474,'Cost Schedule'!$B:$F,4,FALSE)","v":400},null,{"$f":"IF($E474=\"Y\",IF(I474=0,F474*H474,F474*I474),\"\")","v":0},{"$f":"IF(I474<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P474,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undisturbed areas within the lease boundary that require land management activities."},null,null,{"$f":"IF(I474=\"\",0,1)","v":0},12.03,null,"Y"]
[null,null,{"$f":"C473&\" Subtotal\"","v":"Maintenance of Rehabilitated Areas Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J473:J474)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Heritage Items",{"$f":"VLOOKUP($P476,'Cost Schedule'!$B:$F,2,FALSE)","v":"The restoration and care and maintenance of items that have heritage significance"},"Y",null,{"$f":"VLOOKUP($P476,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P476,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E476=\"Y\",IF(I476=0,F476*0,F476*I476),\"\")","v":0},{"$f":"IF(I476<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P476,'Cost Schedule'!$B:$F,5,FALSE)","v":"Item for the redistribution of Aboriginal artefacts, preservation of European heritage items or a combination of activities."},null,null,{"$f":"IF(I476=\"\",0,1)","v":0},13.01,null,"Y"]
[null,null,{"$f":"C476&\" Subtotal\"","v":"Heritage Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J476:J476)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Sundry Items",{"$f":"VLOOKUP($P478,'Cost Schedule'!$B:$F,2,FALSE)","v":"Development of an 'Unplanned' Project Closure Plan - State Significant Development with closure planning well progressed i.e. preferred cover design, closure environment modelled e.g. groundwater /subsidence / pit lakes, preliminary seal designs, etc. and only finalisation of detailed engineering deigns required"},"Y",null,{"$f":"VLOOKUP($P478,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P478,'Cost Schedule'!$B:$F,4,FALSE)","v":100000},null,{"$f":"IF($E478=\"Y\",IF(I478=0,F478*H478,F478*I478),\"\")","v":0},{"$f":"IF(I478<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P478,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum to be used to refine the conceptual closure plan into a detailed closure plan with execution strategies for rehabilitation activities.\nAssumes outcomes of studies readily available including modelling, landform design, geochemistry, demolition, etc.  Costs to finalise options by domain and finalise designs for construction.\nAssume a simple site e.g. single open cut, no legacy operations historic in the area, little social dependence, etc.\nDepending on site size, complexity, final land use requirements and knowledge base investigations can range from ~$75k to >$1 M.\nSites with more than 1 pit to add $50,000 to rate."},null,null,{"$f":"IF(I478=\"\",0,1)","v":0},"14.01a",null,{"$f":"E478","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P479,'Cost Schedule'!$B:$F,2,FALSE)","v":"Development of an 'Unplanned' Project Closure Plan - Non State Significant Development with at least ≥2 of the following aspects requiring closure planning, but no significant issues realised at this time: previous subsidence, medium or higher geochemistry risk and/or spontaneous combustion propensity, known/ likely contamination, tailings / rejects, final void"},"Y",null,{"$f":"VLOOKUP($P479,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P479,'Cost Schedule'!$B:$F,4,FALSE)","v":90000},null,0,"",{"$f":"VLOOKUP($P479,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum to be used to refine the conceptual closure plan into a detailed closure plan with execution strategies for rehabilitation activities.\nEstimated cost for developing closure plan including studies - basic to satisfy risks and decisions - includes risk assessment, options analysis, Closure Plan.\nSites with more than 1 pit to add $50,000 to rate."},null,null,0,"14.01b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P480,'Cost Schedule'!$B:$F,2,FALSE)","v":"Development of an 'Unplanned' Project Closure Plan - Non State Significant Development with no EPL and/or only one of the following relevant aspects: previous subsidence, low to medium geochemistry risk and/or spontaneous combustion propensity, known limited contamination, small approved final void"},"Y",null,{"$f":"VLOOKUP($P480,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P480,'Cost Schedule'!$B:$F,4,FALSE)","v":15000},null,0,"",{"$f":"VLOOKUP($P480,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes sediment control is the key concern for rehabilitation e.g. small mines, exploration operations.  Includes risk assessment, sampling and analyses on <5 samples, one study and Closure Plan."},null,null,0,"14.01c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P481,'Cost Schedule'!$B:$F,2,FALSE)","v":"Development of an 'Unplanned' Project Closure Plan - State Significant Development with only preliminary to conceptual closure planning in place"},"Y",null,{"$f":"VLOOKUP($P481,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P481,'Cost Schedule'!$B:$F,4,FALSE)","v":300000},null,0,"",{"$f":"VLOOKUP($P481,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes costs for key investigations and studies including designs e.g. geochemistry, Contamination Remediation Action Plan, subsidence risk, cover/capping and final landform, site wide surface water, etc.  Provisional sum to be used to refine the conceptual closure plan into a detailed closure plan with execution strategies for rehabilitation activities.\nAssume at least 15 types of studies required ranging from geotechnical to ecology and social, development of a closure plan including address of obligations.  Assume a simple site e.g. single open cut, no legacy operations historic in the area, little social dependence, etc.\nDepending on site size, complexity, final land use requirements and knowledge base investigations can range to >$3 M.\nSites with more than 1 pit to add $50,000 to rate."},null,null,0,"14.01d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P482,'Cost Schedule'!$B:$F,2,FALSE)","v":"Development of an 'Unplanned' Project Closure Plan - Non State Significant Development with at least ≥2 of the following aspects resulting in significant issues requiring remediation: previous subsidence, medium or higher geochemistry risk and/or spontaneous combustion propensity, known/ likely contamination, tailings / rejects, final void"},"Y",null,{"$f":"VLOOKUP($P482,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P482,'Cost Schedule'!$B:$F,4,FALSE)","v":125000},null,0,"",{"$f":"VLOOKUP($P482,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes costs for key investigations and studies including economic treatments and designs e.g. geochemistry, Contamination Remediation Action Plan, subsidence risk, cover/capping and final landform, site wide surface water, etc.  Provisional sum to be used to refine the conceptual closure plan into a detailed closure plan with execution strategies for rehabilitation activities."},null,null,0,"14.01e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P483,'Cost Schedule'!$B:$F,2,FALSE)","v":"Develop a Review of Environmental Factors (REF) to facilitate rehabilitation including contamination works."},"Y",null,{"$f":"VLOOKUP($P483,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P483,'Cost Schedule'!$B:$F,4,FALSE)","v":27950},null,0,"",{"$f":"VLOOKUP($P483,'Cost Schedule'!$B:$F,5,FALSE)","v":"Based on experience for a REF after completion of a detailed closure study (e.g. contamination investigation) costs could range from $10,000 to $100,000 ex GST.  Note this does not apply to a Statement of Environmental Effects or Environmental Impact Statement."},null,null,0,"14.01f",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P484,'Cost Schedule'!$B:$F,2,FALSE)","v":"Site security during closure"},"Y",null,{"$f":"VLOOKUP($P484,'Cost Schedule'!$B:$F,3,FALSE)","v":"yr."},{"$f":"VLOOKUP($P484,'Cost Schedule'!$B:$F,4,FALSE)","v":75000},null,{"$f":"IF($E484=\"Y\",IF(I484=0,F484*H484,F484*I484),\"\")","v":0},{"$f":"IF(I484<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P484,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for site security measures required during closure.  This includes nightly patrols and first response in the event of an out of hours incident."},null,null,{"$f":"IF(I484=\"\",0,1)","v":0},14.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P485,'Cost Schedule'!$B:$F,2,FALSE)","v":"Choose type of HAZMAT Clean-up required - cleaning and decontaminating plant and equipment, chemical storage locations, oil and grease traps, tanks, vessels, and pipe work etc"},"Y",null,{"$f":"VLOOKUP($P485,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P485,'Cost Schedule'!$B:$F,4,FALSE)","v":0},null,null,"Select type of HAZMAT Clean-up Required",{"$f":"VLOOKUP($P485,'Cost Schedule'!$B:$F,5,FALSE)","v":"Type of HAZMAT Clean-up required - cleaning and decontaminating plant and equipment, chemical storage locations, oil and grease traps, tanks, vessels, and pipe work etc"},null,null,{"$f":"IF(I485=\"\",0,1)","v":0},{"$f":"IF(Q485=1,\"14.03-\",IF(Q485=2,\"14.03a\",IF(Q485=3,\"14.03b\",IF(Q485=4,\"14.03c\",IF(Q485=5,\"14.03d\",\"14.03\")))))","v":"14.03-"},{"$f":"VLOOKUP(K485,Select_HAZMAT_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I485<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,null,{"$f":"VLOOKUP($P487,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of radiation devices"},"Y",null,{"$f":"VLOOKUP($P487,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P487,'Cost Schedule'!$B:$F,4,FALSE)","v":31630},null,{"$f":"IF($E487=\"Y\",IF(I487=0,F487*H487,F487*I487),\"\")","v":0},{"$f":"IF(I487<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P487,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for removal and disposal of monitoring devices on conveyors using a radiation source (i.e., Americium – 241, Plutonium – 238, Caesium - 137 etc).\nSource Isotope type, quantity, strength, weight, source holder type, source holder weight, pick-up location (among others) will directly affect pricing. "},null,null,{"$f":"IF(I487=\"\",0,1)","v":0},14.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P488,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional fees for accessing State, Crown or other public lands for rehabilitation/remediation activities"},"Y",null,{"$f":"VLOOKUP($P488,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P488,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E488=\"Y\",IF(I488=0,F488*0,F488*I488),\"\")","v":0},{"$f":"IF(I488<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P488,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum."},null,null,{"$f":"IF(I488=\"\",0,1)","v":0},14.05,null,"Y"]
[null,null,{"$f":"C478&\" Subtotal\"","v":"Sundry Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J478:J488)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Mobilisation and Demobilisation",{"$f":"VLOOKUP($P490,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation for small mine or quarry  - small fleet"},"Y",null,{"$f":"VLOOKUP($P490,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P490,'Cost Schedule'!$B:$F,4,FALSE)","v":12000},null,{"$f":"IF($E490=\"Y\",IF(I490=0,F490*H490,F490*I490),\"\")","v":0},{"$f":"IF(I490<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P490,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,{"$f":"IF(I490=\"\",0,1)","v":0},"15.00a",null,{"$f":"E490","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P491,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation for small mine or quarry  - medium to large fleet"},"Y",null,{"$f":"VLOOKUP($P491,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P491,'Cost Schedule'!$B:$F,4,FALSE)","v":35000},null,{"$f":"IF($E491=\"Y\",IF(I491=0,F491*H491,F491*I491),\"\")","v":0},{"$f":"IF(I491<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P491,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,{"$f":"IF(I491=\"\",0,1)","v":0},"15.00b",null,{"$f":"E491","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P492,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation (Distance to site <150 km)"},"Y",null,{"$f":"VLOOKUP($P492,'Cost Schedule'!$B:$F,3,FALSE)","v":"item"},{"$f":"VLOOKUP($P492,'Cost Schedule'!$B:$F,4,FALSE)","v":100000},null,0,"",{"$f":"VLOOKUP($P492,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,0,15.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P493,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation (Distance to site >150 km but <500 km)"},"Y",null,{"$f":"VLOOKUP($P493,'Cost Schedule'!$B:$F,3,FALSE)","v":"item"},{"$f":"VLOOKUP($P493,'Cost Schedule'!$B:$F,4,FALSE)","v":150000},null,0,"",{"$f":"VLOOKUP($P493,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,0,15.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P494,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation (Distance to site >500 km but <1000 km)"},"Y",null,{"$f":"VLOOKUP($P494,'Cost Schedule'!$B:$F,3,FALSE)","v":"item"},{"$f":"VLOOKUP($P494,'Cost Schedule'!$B:$F,4,FALSE)","v":300000},null,0,"",{"$f":"VLOOKUP($P494,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,0,15.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P495,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation (Distance to site >1000 km)"},"Y",null,{"$f":"VLOOKUP($P495,'Cost Schedule'!$B:$F,3,FALSE)","v":"item"},{"$f":"VLOOKUP($P495,'Cost Schedule'!$B:$F,4,FALSE)","v":500000},null,0,"",{"$f":"VLOOKUP($P495,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,0,15.04,null,"Y"]
[null,null,{"$f":"C490&\" Subtotal\"","v":"Mobilisation and Demobilisation Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J490:J495)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"Additional Items","Other 1 <insert>","N",null,null,"This is ",null,{"$f":"IF($E497=\"Y\",IF(I497=0,F497*H497,F497*I497),\"\")","v":""},{"$f":"IF(I497<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I497=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 2 <insert>","N",null,null,"deliberately ",null,{"$f":"IF($E498=\"Y\",IF(I498=0,F498*H498,F498*I498),\"\")","v":""},{"$f":"IF(I498<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I498=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 3 <insert>","N",null,null,"left blank ",null,{"$f":"IF($E499=\"Y\",IF(I499=0,F499*H499,F499*I499),\"\")","v":""},{"$f":"IF(I499<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I499=\"\",0,1)","v":0},null,null,"N"]
[null,null,{"$f":"C497&\" Subtotal\"","v":"Additional Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J497:J499)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,"TXRESULT","Total Cost for Management Activities",null,null,null,null,null,{"$f":"SUM(J467,J472,J475,J477,J489,J496,J500)","v":0},null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]

{"sheet":"Underground (2)","index":15,"n_rows":452,"n_cols":33,"rows_kept":452,"cut":false,"hidden":true,"merged":[[450,3,450,8],[450,9,450,11],[438,2,438,8],[438,14,438,16],[439,2,444,2],[445,2,445,8],[445,14,445,16],[422,2,423,2],[424,2,424,8],[424,14,424,16],[426,2,426,8],[426,14,426,16],[427,2,437,2],[446,2,448,2],[449,2,449,8],[449,14,449,16],[416,14,416,16],[417,2,420,2],[421,2,421,8],[421,14,421,16],[404,2,404,8],[404,9,404,11],[407,2,410,2],[411,2,411,8],[411,14,411,16],[413,2,413,8],[413,14,413,16],[391,3,391,8],[391,9,391,11],[396,2,396,11],[397,2,397,3],[397,4,397,10],[400,2,400,8],[400,9,400,10],[414,2,415,2],[416,2,416,8],[386,14,386,16],[387,2,389,2],[390,2,390,8],[390,14,390,16],[378,11,379,11],[378,14,379,14],[378,15,379,15],[378,16,379,16],[380,2,380,8],[380,14,380,16],[375,14,375,16],[376,2,379,2],[378,3,379,3],[378,4,379,4],[378,5,379,5],[378,6,379,6],[378,7,379,7],[378,8,379,8],[378,9,379,9],[351,14,352,14],[351,15,352,15],[351,16,352,16],[351,2,374,2],[351,3,352,3],[351,4,352,4],[351,5,352,5],[351,6,352,6],[351,7,352,7],[335,2,335,8],[335,14,335,16],[350,2,350,8],[350,14,350,16],[326,16,327,16],[329,3,330,3],[329,4,330,4],[329,5,330,5],[329,6,330,6],[329,7,330,7],[329,8,330,8],[329,9,330,9],[329,11,330,11],[329,14,330,14],[326,7,327,7],[326,8,327,8],[326,9,327,9],[326,11,327,11],[326,14,327,14],[326,15,327,15],[348,11,349,11],[348,9,349,9],[348,8,349,8],[348,7,349,7],[325,2,325,8],[325,14,325,16],[326,2,334,2],[326,3,327,3],[326,4,327,4],[326,5,327,5],[326,6,327,6],[329,15,330,15],[329,16,330,16],[316,14,316,16],[317,2,324,2],[323,3,324,3],[323,4,324,4],[323,5,324,5],[323,6,324,6],[323,7,324,7],[323,8,324,8],[323,9,324,9],[323,11,324,11],[323,14,324,14],[323,15,324,15],[323,16,324,16],[306,9,306,11],[309,2,314,2],[316,2,316,8],[302,2,302,8],[302,9,302,10],[303,2,303,8],[303,9,303,10],[304,2,304,8],[304,9,304,10],[314,11,315,11],[314,9,315,9],[314,8,315,8],[314,7,315,7],[314,6,315,6],[314,5,315,5],[314,4,315,4],[314,3,315,3],[293,14,293,16],[294,3,294,8],[294,9,294,11],[298,2,298,11],[299,4,299,10],[283,2,283,8],[283,14,283,16],[284,2,288,2],[289,2,289,8],[289,14,289,16],[290,2,292,2],[281,14,282,14],[281,15,282,15],[281,16,282,16],[279,2,282,2],[281,3,282,3],[281,4,282,4],[281,5,282,5],[281,6,282,6],[281,7,282,7],[256,14,257,14],[256,15,257,15],[256,16,257,16],[278,2,278,8],[278,14,278,16],[255,2,255,8],[255,14,255,16],[256,2,277,2],[256,3,257,3],[256,4,257,4],[256,5,257,5],[256,6,257,6],[256,7,257,7],[256,8,257,8],[256,9,257,9],[240,2,240,8],[240,14,240,16],[232,11,233,11],[232,14,233,14],[232,15,233,15],[232,16,233,16],[235,3,236,3],[235,4,236,4],[235,5,236,5],[235,6,236,6],[235,7,236,7],[235,8,236,8],[231,2,231,8],[231,14,231,16],[232,2,239,2],[232,3,233,3],[232,4,233,4],[232,5,233,5],[232,6,233,6],[232,7,233,7],[232,8,233,8],[232,9,233,9],[235,9,236,9],[235,11,236,11],[235,14,236,14],[235,15,236,15],[235,16,236,16],[222,2,222,8],[222,14,222,16],[215,3,216,3],[215,4,216,4],[215,5,216,5],[215,6,216,6],[215,7,216,7],[215,8,216,8],[229,8,230,8],[229,9,230,9],[229,11,230,11],[229,14,230,14],[229,15,230,15],[229,16,230,16],[223,2,230,2],[229,3,230,3],[229,4,230,4],[229,5,230,5],[229,6,230,6],[229,7,230,7],[210,8,211,8],[210,9,211,9],[210,11,211,11],[210,14,211,14],[210,15,211,15],[210,16,211,16],[200,2,200,8],[200,9,200,10],[201,2,201,8],[201,9,201,11],[204,2,221,2],[210,3,211,3],[210,4,211,4],[210,5,211,5],[210,6,211,6],[210,7,211,7],[215,9,216,9],[215,11,216,11],[215,14,216,14],[215,15,216,15],[215,16,216,16],[197,2,197,8],[197,9,197,10],[198,2,198,8],[198,9,198,10],[199,2,199,8],[199,9,199,10],[188,2,188,8],[188,14,188,16],[189,3,189,8],[189,9,189,11],[193,2,193,11],[194,4,194,10],[178,2,178,8],[178,14,178,16],[179,2,183,2],[184,2,184,8],[184,14,184,16],[185,2,187,2],[175,8,176,8],[175,9,176,9],[175,11,176,11],[175,14,176,14],[175,15,176,15],[175,16,176,16],[173,2,177,2],[175,3,176,3],[175,4,176,4],[175,5,176,5],[175,6,176,6],[175,7,176,7],[172,2,172,8],[172,14,172,16],[147,2,147,8],[147,14,147,16],[148,2,171,2],[148,3,149,3],[148,4,149,4],[148,5,149,5],[148,6,149,6],[148,7,149,7],[148,8,149,8],[148,9,149,9],[140,14,141,14],[140,15,141,15],[140,16,141,16],[137,9,138,9],[137,11,138,11],[137,14,138,14],[137,15,138,15],[137,16,138,16],[148,11,149,11],[148,14,149,14],[148,15,149,15],[148,16,149,16],[140,3,141,3],[140,4,141,4],[140,5,141,5],[140,6,141,6],[140,7,141,7],[134,16,135,16],[136,2,136,8],[136,14,136,16],[137,2,146,2],[137,3,138,3],[137,4,138,4],[137,5,138,5],[137,6,138,6],[137,7,138,7],[137,8,138,8],[134,7,135,7],[134,8,135,8],[134,9,135,9],[134,11,135,11],[134,14,135,14],[134,15,135,15],[140,8,141,8],[140,9,141,9],[140,11,141,11],[106,2,106,8],[106,14,106,16],[127,2,127,8],[127,14,127,16],[128,2,135,2],[134,3,135,3],[134,4,135,4],[134,5,135,5],[134,6,135,6],[87,8,88,8],[87,9,88,9],[87,11,88,11],[87,14,88,14],[87,15,88,15],[87,16,88,16],[81,2,104,2],[87,3,88,3],[87,4,88,4],[87,5,88,5],[87,6,88,6],[87,7,88,7],[92,3,93,3],[92,4,93,4],[92,5,93,5],[92,6,93,6],[92,16,93,16],[92,7,93,7],[92,8,93,8],[92,9,93,9],[92,11,93,11],[92,14,93,14],[92,15,93,15],[104,11,105,11],[77,2,79,2],[80,2,80,8],[80,14,80,16],[9,2,9,8],[9,9,9,10],[10,2,10,8],[10,9,10,10],[11,2,11,8],[11,9,11,11],[3,2,3,11],[4,4,4,10],[7,2,7,8],[7,9,7,10],[8,2,8,8],[8,9,8,10],[14,2,75,2],[76,2,76,8],[76,14,76,16],[104,9,105,9],[104,8,105,8],[104,7,105,7],[104,6,105,6],[104,5,105,5],[104,4,105,4],[104,3,105,3],[101,8,102,8],[101,9,102,9],[101,7,102,7],[101,6,102,6],[101,5,102,5],[101,4,102,4],[101,3,102,3],[253,11,254,11],[253,9,254,9],[253,8,254,8],[253,7,254,7],[253,6,254,6],[253,5,254,5],[253,4,254,4],[253,3,254,3],[311,11,312,11],[311,9,312,9],[311,8,312,8],[311,7,312,7],[311,6,312,6],[311,5,312,5],[311,4,312,4],[311,3,312,3],[256,11,257,11],[281,8,282,8],[281,9,282,9],[281,11,282,11],[293,2,293,8],[305,2,305,8],[305,9,305,10],[306,2,306,8],[348,6,349,6],[348,5,349,5],[348,4,349,4],[348,3,349,3],[434,11,435,11],[434,9,435,9],[434,8,435,8],[434,7,435,7],[434,6,435,6],[434,5,435,5],[434,4,435,4],[434,3,435,3],[351,8,352,8],[351,9,352,9],[351,11,352,11],[375,2,375,8],[381,2,385,2],[386,2,386,8],[401,2,401,8],[401,9,401,10],[402,2,402,8],[402,9,402,10],[403,2,403,8],[403,9,403,10]]}
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[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,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,"Underground Operations"]
[null,null,"Domain 1b: Infrastructure",null,{"$f":"D190","v":"Total Cost for Infrastructure Domain"},null,null,null,null,null,null,{"$f":"J190","v":0}]
[]
[null,null,"Additional Assumptions: Record any relevant assumptions to this domain below:"]
[null,null,null,null,null,null,null,null,null,"Key Rehabilitation Area Data for Domain",null,"Enter data below manually"]
[null,null,null,null,null,null,null,null,null,"Total Landform Establishment:"]
[null,null,null,null,null,null,null,null,null,"Total Growth Media Development:"]
[null,null,null,null,null,null,null,null,null,"Total Ecosystem Establishment:"]
[]
[]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,"Chg","Link","List","Print"]
[null,null,"Termination of Services and Demolition Works",{"$f":"VLOOKUP($P15,'Cost Schedule'!$B:$F,2,FALSE)","v":"Disconnect and terminate all services (Water, electricity, gas etc at point of attachment to site)"},"Y",null,{"$f":"VLOOKUP($P15,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P15,'Cost Schedule'!$B:$F,4,FALSE)","v":35000},null,{"$f":"IF($E15=\"Y\",IF(I15=0,F15*H15,F15*I15),\"\")","v":0},{"$f":"IF(I15<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P15,'Cost Schedule'!$B:$F,5,FALSE)","v":"For disconnection of all services, at building boundaries, physical cut at the point of attachment or distribution location.  If infrastructure is not consolidated (i.e., administration, camp and workshops are in separate places), consider multiple disconnection fees."},null,null,{"$f":"IF(I15=\"\",0,1)","v":0},1.01,null,{"$f":"E15","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,2,FALSE)","v":"Disconnect and terminate services at remote areas  (i.e. pump stations, remote workshops, sewage treatment plant etc.)"},"Y",null,{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,4,FALSE)","v":5850},null,0,"",{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,5,FALSE)","v":"Used for infrastructure remote from primary connection.\nCan also be used for small mines / quarries that do not have dedicated supplies from supply authorities such as steel lattice power lines."},null,null,{"$f":"IF(I16=\"\",0,1)","v":0},1.02,null,{"$f":"E16","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of low/medium voltage powerlines including disconnection, rolling up the wires and removing the poles - does not include the removal of substations"},"Y",null,{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,3,FALSE)","v":"km"},{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,4,FALSE)","v":15000},null,0,"",{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,5,FALSE)","v":"Applies to power lines on stobie, concrete or similar poles."},null,null,0,1.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of power lines on tower or lattice structures (this includes disconnection, rolling up the wires and removing the structures) - does not include the removal of substations"},"Y",null,{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,3,FALSE)","v":"km"},{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,4,FALSE)","v":100000},null,0,"",{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,5,FALSE)","v":"Applies to power lines on steel tower and steel lattice structures assuming 3 towers / km."},null,null,0,1.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove small rail, road, water course overpass - manage potential interruptions and demolish and remove bridge supports/pylons/bridge structure etc. and dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,4,FALSE)","v":350000},null,0,"",{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,5,FALSE)","v":"Smaller structures - minimal civil works to demolish (constructed for the purposes of mining related works - does not include transport to regional disposal facility or equivalent)."},null,null,0,"1.05a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove medium rail, road, water course overpass - manage potential interruptions and demolish and remove bridge supports/pylons/bridge structure etc. and dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,4,FALSE)","v":500000},null,0,{"$f":"IF(I20<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,5,FALSE)","v":"Medium structures - minimal civil works to demolish (constructed for the purposes of mining related works - does not include transport to regional disposal facility or equivalent)."},null,null,0,"1.05b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove large / significant rail, road, water course overpass - manage potential interruptions and demolish and remove bridge supports/pylons/bridge structure etc. and dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,4,FALSE)","v":1300000},null,{"$f":"IF($E21=\"Y\",IF(I21=0,F21*H21,F21*I21),\"\")","v":0},{"$f":"IF(I21<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,5,FALSE)","v":"Large structures - includes significant water management e.g. watercourse diversion and civil works to demolish (constructed for the purposes of mining related works - does not include transport to regional disposal facility or equivalent)."},null,null,{"$f":"IF(I21=\"\",0,1)","v":0},"1.05c",null,{"$f":"E21","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and/or remove substations (assumes they are in a closed building). Dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,4,FALSE)","v":100},null,0,"",{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,5,FALSE)","v":"Simple structure to demolish mechanically (no labour required), assumes single story building with no asbestos and segregation of contents for scrap as applicable."},null,null,0,1.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove switchyard. Dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,4,FALSE)","v":75},null,0,"",{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes demolition and removal of all switchgear and transformers etc. and segregation of contents for scrap as applicable."},null,null,0,1.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove demountable structures on concrete stumps. Assumes not being re-used"},"Y",null,{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,4,FALSE)","v":40},null,0,"",{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,5,FALSE)","v":"Crib huts, temporary offices and other 'non permanent' structures. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove small buildings/tanks (admin buildings, single story accommodation etc) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,4,FALSE)","v":61},null,0,"",{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,5,FALSE)","v":"Simple structure to demolish, assumes no greater than 2 stories high. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.0900000000000001,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove light industrial buildings and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2/floor"},{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,4,FALSE)","v":90},null,0,"",{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,5,FALSE)","v":"Needs to be calculated per floor/level (Assume 1 floor/level = 3-4 m) - does not include transport to regional disposal facility or equivalent.  Assumes asbestos free and mechanically demolished."},null,null,0,1.1000000000000001,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove industrial buildings (workshops tyre change and servicing area etc not CHPP/process plant) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2/floor"},{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,4,FALSE)","v":130},null,0,"",{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,5,FALSE)","v":"Needs to be calculated per floor/level (Assume 1 floor/level = 3-4 m). Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1100000000000001,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove CHPP/process plant (include the area of each floor of the structure) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2/floor"},{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,4,FALSE)","v":225},null,0,"",{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,5,FALSE)","v":"Needs to be calculated per floor/level (Assume 1 floor/level = 3-4 m). Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1200000000000001,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, demolish and remove washery, crushers, hoppers, mills, furnaces, agglomeration, electrowinning, floatation, sizing stations, rotary breakers, etc (include the area of each floor of the structure) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2/floor"},{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,4,FALSE)","v":225},null,0,"",{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,5,FALSE)","v":"Needs to be calculated per floor/level (Assume 1 floor/level = 3-4 m). Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1299999999999999,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, demolish and remove stacker OR reclaimer (radial or luffing etc. with maneuverability for stockpile control) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,4,FALSE)","v":750000},null,0,"",{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost for removal of stacker or reclaim unit only. Does not include terminate services, remove rails and ballast etc. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1399999999999999,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, demolish and remove bucket wheel stacker/reclaimer and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,4,FALSE)","v":2000000},null,0,"",{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost for just removal of the bucket wheel stacker/reclaim units. Does not include terminate services, remove rails and ballast etc. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1499999999999999,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove stacker/reclaimer rails and ballast and demolish and remove concrete footings etc and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,4,FALSE)","v":75},null,0,"",{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes both rails, does not include the conveyor system. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1599999999999999,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, Cut and Remove 5000T coal silo and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,4,FALSE)","v":92500},null,0,"",{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,5,FALSE)","v":"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.17,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, Cut and Remove 3000 T coal silo and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,4,FALSE)","v":77500},null,0,"",{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,5,FALSE)","v":"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.18,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, Cut and Remove 1250 T coal silo and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,4,FALSE)","v":62500},null,0,"",{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,5,FALSE)","v":"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.19,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, Cut and Remove rail loading bins and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,4,FALSE)","v":65000},null,0,"",{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,5,FALSE)","v":"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.2,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and Remove large concrete rail loading bin - and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,4,FALSE)","v":460000},null,0,{"$f":"IF(I37<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,5,FALSE)","v":"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent."},null,null,0,"1.20a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove onground conveyors, transfer stations & gantries (scrap only – does not include dismantling for reuse at another site) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,4,FALSE)","v":185},null,0,"",{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,5,FALSE)","v":"Estimate for on-ground conveyor including anything up to 10 m off the ground. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.21,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove elevated conveyors, transfer stations & gantries (scrap only, does not include dismantling for reuse at another site) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,4,FALSE)","v":295},null,0,"",{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,5,FALSE)","v":"Estimate for elevated conveyor up to ~10 m off the ground. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.22,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove overhead conveyors, transfer stations & gantries (scrap only, does not include dismantling for reuse at another site) and disposal on-site/locally. \n\nThis may include small scale fixed material stacking infrastructure"},"Y",null,{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,4,FALSE)","v":850},null,0,"",{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,5,FALSE)","v":"Estimate for overhead conveyor including conveyors that are >10 m off the ground that require a crane to remove. Does not include transport to regional disposal facility or equivalent."},null,null,{"$f":"IF(I40=\"\",0,1)","v":0},1.23,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and demolish conveyor from reclaim tunnel (Does not include excavation and demolition of reclaim tunnel roof)"},"Y",null,{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,4,FALSE)","v":150},null,0,"",{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,5,FALSE)","v":"Due to no canopy or infrastructure attached."},null,null,0,1.24,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolition of reclaim tunnel concrete (Assumes complete removal and dumping in mine pit void)"},"Y",null,{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,4,FALSE)","v":950},null,0,"",{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes this area will be used for another land-use that requires the structure to be dug up and re-buried somewhere else."},null,null,0,1.25,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolition and removal of vent raise fans, electrical substation and winch and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,4,FALSE)","v":25000},null,0,"",{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,5,FALSE)","v":"Does not include filling and capping the shaft. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.26,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove small tank clean (Thickener etc 3 - 9 m diameter) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,4,FALSE)","v":10000},null,0,"",{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean - contents removed.  If tank is full allow extra 30% for excavator and 2 men to dig out and dispose. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.27,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P45,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove medium tank clean (Thickener etc 10 - 15 m diameter) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P45,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P45,'Cost Schedule'!$B:$F,4,FALSE)","v":30000},null,0,"",{"$f":"VLOOKUP($P45,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean - contents removed.  If tank is full allow extra 30% for excavator and 2 men to dig out and dispose. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.28,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P46,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove large tank clean (Thickener etc 15 - 30 m diameter) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P46,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P46,'Cost Schedule'!$B:$F,4,FALSE)","v":45000},null,0,"",{"$f":"VLOOKUP($P46,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean - contents removed.  If tank is full allow extra 30% for excavator and 2 men to dig out and dispose. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.29,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove extra large tank clean (Thickener etc >30 m diameter) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,4,FALSE)","v":100000},null,0,"",{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean - contents removed.  If tank is full allow extra 30% for excavator and 2 men to dig out and dispose. Does not include transport to regional disposal facility or equivalent."},null,null,{"$f":"IF(I47=\"\",0,1)","v":0},1.3,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove tank clean (Thickener etc) >50 m diameter and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,4,FALSE)","v":100000},null,0,"",{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,5,FALSE)","v":"Estimate only - may require a detailed assessment from demolition expert due to specialised equipment required for removal. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.31,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of UG tank <5000 L - including pipes, bunds etc. and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,4,FALSE)","v":21000},null,0,"",{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean (contents removed), does not include transport to regional disposal facility or equivalent."},null,null,0,1.32,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of UG tank 5000 L - 15000 L - including pipes, bunds etc. and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,4,FALSE)","v":30000},null,0,"",{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean (contents removed), does not include transport to regional disposal facility or equivalent."},null,null,0,1.33,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove small underground pipe and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,4,FALSE)","v":25},null,0,"",{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,5,FALSE)","v":"For example: 300 mm pipes - 0.5 m deep, does not include transport to regional disposal facility or equivalent."},null,null,0,1.34,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P52,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove medium underground pipe and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P52,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P52,'Cost Schedule'!$B:$F,4,FALSE)","v":60},null,0,"",{"$f":"VLOOKUP($P52,'Cost Schedule'!$B:$F,5,FALSE)","v":"For example: 500 mm pipes - 1 m deep, does not include transport to regional disposal facility or equivalent."},null,null,0,1.35,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove large underground pipe and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,4,FALSE)","v":165},null,0,"",{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,5,FALSE)","v":"For example: 1 m pipes - 2 m deep."},null,null,0,1.36,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove above ground pipe (supported) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,4,FALSE)","v":12},null,0,"",{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,5,FALSE)","v":"~300 mm pipes and assumes pipes are in close proximity to infrastructure areas. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.37,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove surface pipelines (unsupported) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,0,"",{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,5,FALSE)","v":"~300 mm pipes and assumes pipes are used for water transfer between pits (or similar) and remotely located. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.38,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove pump and pontoon from small lake or dam including pipes and electrical supply or diesel tank/s"},"Y",null,{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,4,FALSE)","v":20000},null,0,"",{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes equipment for retrieval - boats, etc. and labour. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.39,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove bitumen (car park and access roads) and dispose on-site/locally"},"Y",null,{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,4,FALSE)","v":10},null,0,"",{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,5,FALSE)","v":"Scalp bitumen and stabilised material.  Generally haulage rates will be $0.60 - $1.20 / km, depending on truck fleet, loaders etc. For off-site disposal use alternate rate option and add $0.90 / km for transport. "},null,null,{"$f":"IF(I57=\"\",0,1)","v":0},1.4,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove bitumen (airstrip) and dispose on-site/locally"},"Y",null,{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,4,FALSE)","v":20},null,0,"",{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,5,FALSE)","v":"Scalp bitumen and stabilised material.  Generally haulage rates will be $0.60 - $1.20 / km, depending on truck fleet, loaders etc. For off-site disposal use alternate rate option and add $0.90 / km for transport. "},null,null,0,1.41,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P59,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove concrete pads & footings (<300 mm thickness) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P59,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P59,'Cost Schedule'!$B:$F,4,FALSE)","v":36},null,0,"",{"$f":"VLOOKUP($P59,'Cost Schedule'!$B:$F,5,FALSE)","v":"Breaking up slab and disposal or for conversion to aggregate. Generally haulage rates will be $0.60 - $1.20 / km, depending on truck fleet, loaders etc.  For off-site disposal use alternate rate option and add $0.90 / km for transport."},null,null,0,1.42,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove concrete pads & footings (>300 mm thickness) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,4,FALSE)","v":75},null,0,"",{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,5,FALSE)","v":"Breaking up slab and disposal or for conversion to aggregate. Generally haulage rates will be $0.60 - $1.20 / km, depending on truck fleet, loaders etc. For off-site disposal use alternate rate option and add $0.90 / km for transport. "},null,null,0,1.43,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P61,'Cost Schedule'!$B:$F,2,FALSE)","v":"Crush concrete to make road aggregate - 75 mm"},"Y",null,{"$f":"VLOOKUP($P61,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P61,'Cost Schedule'!$B:$F,4,FALSE)","v":10},null,0,"",{"$f":"VLOOKUP($P61,'Cost Schedule'!$B:$F,5,FALSE)","v":"Does not include haulage of materials - assumes crushing plant is readily available."},null,null,0,1.44,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P62,'Cost Schedule'!$B:$F,2,FALSE)","v":"Crush concrete to make road aggregate - 50 mm"},"Y",null,{"$f":"VLOOKUP($P62,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P62,'Cost Schedule'!$B:$F,4,FALSE)","v":13},null,0,"",{"$f":"VLOOKUP($P62,'Cost Schedule'!$B:$F,5,FALSE)","v":"Does not include haulage of materials - assumes crushing plant is readily available."},null,null,0,1.45,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,2,FALSE)","v":"Crush concrete to make road aggregate - 30 mm"},"Y",null,{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,0,"",{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,5,FALSE)","v":"Does not include haulage of materials - assumes crushing plant is readily available."},null,null,0,1.46,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove fence (cyclone/wire fence) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,4,FALSE)","v":20},null,{"$f":"IF($E64=\"Y\",IF(I64=0,F64*H64,F64*I64),\"\")","v":0},{"$f":"IF(I64<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,5,FALSE)","v":"Roll up fence and remove posts."},null,null,0,1.47,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of small plastic tanks"},"Y",null,{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,0,"",{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,5,FALSE)","v":"Remove small poly tanks used for water storage, etc."},null,null,0,1.48,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove galvanised/corrugated light weight tanks"},"Y",null,{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,4,FALSE)","v":500},null,0,"",{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,5,FALSE)","v":"Demolish and remove small lightweight metal tanks.  No costs included for managing liquids, etc."},null,null,0,1.49,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove communication towers"},"Y",null,{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,4,FALSE)","v":5000},null,0,"",{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost includes demolition and removal of tower only; separate costs required for disconnection of services, demolition of footings, etc."},null,null,0,1.5,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of UG services (power within main gate areas, etc.)"},"Y",null,{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,4,FALSE)","v":50000},null,0,"",{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume service disconnection at the mine boundary is at surface level. This cost covers all fees and charges"},null,null,0,1.51,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P69,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (general waste) - haulage >10 km but <15 km"},"Y",null,{"$f":"VLOOKUP($P69,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P69,'Cost Schedule'!$B:$F,4,FALSE)","v":7},null,0,"",{"$f":"VLOOKUP($P69,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.52,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P70,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (general waste) - haulage >15 km but <25 km"},"Y",null,{"$f":"VLOOKUP($P70,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P70,'Cost Schedule'!$B:$F,4,FALSE)","v":9},null,0,"",{"$f":"VLOOKUP($P70,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.53,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P71,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (general waste) - haulage >25 km but <50 km"},"Y",null,{"$f":"VLOOKUP($P71,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P71,'Cost Schedule'!$B:$F,4,FALSE)","v":12.5},null,0,"",{"$f":"VLOOKUP($P71,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.54,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P72,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (industrial demolition / concrete / scrap metal) - haulage >10 km but <15 km"},"Y",null,{"$f":"VLOOKUP($P72,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P72,'Cost Schedule'!$B:$F,4,FALSE)","v":32},null,0,"",{"$f":"VLOOKUP($P72,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.55,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P73,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (industrial demolition / concrete / scrap metal) - haulage >15 km but <25 km"},"Y",null,{"$f":"VLOOKUP($P73,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P73,'Cost Schedule'!$B:$F,4,FALSE)","v":36},null,0,"",{"$f":"VLOOKUP($P73,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.56,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P74,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (industrial demolition / concrete / scrap metal) - haulage >25 km but <50 km"},"Y",null,{"$f":"VLOOKUP($P74,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P74,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E74=\"Y\",IF(I74=0,F74*0,F74*I74),\"\")","v":0},"",{"$f":"VLOOKUP($P74,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.57,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P75,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill - fees (general waste)"},"Y",null,{"$f":"VLOOKUP($P75,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P75,'Cost Schedule'!$B:$F,4,FALSE)","v":193},null,0,"",{"$f":"VLOOKUP($P75,'Cost Schedule'!$B:$F,5,FALSE)","v":"Fee for waste disposal of general waste to local Council landfill; transport rates separate. Please note that this is not applicable to operations with approval for building and demolition waste disposal on site."},null,null,0,1.58,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P76,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill - fees (industrial demolition / concrete / scrap metal)"},"Y",null,{"$f":"VLOOKUP($P76,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P76,'Cost Schedule'!$B:$F,4,FALSE)","v":174},null,{"$f":"IF($E76=\"Y\",IF(I76=0,F76*H76,F76*I76),\"\")","v":0},"",{"$f":"VLOOKUP($P76,'Cost Schedule'!$B:$F,5,FALSE)","v":"Fee for waste disposal of industrial demolition / concrete / scrap metal waste to local Council landfill; transport rates separate.  Rate does not assume material is recyclable. Please note that this is not applicable to operations with approval for building and demolition waste disposal on site."},null,null,0,1.59,null,"Y"]
[null,null,{"$f":"C15&\" Subtotal\"","v":"Termination of Services and Demolition Works Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J15:J76)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Rail Infrastructure",{"$f":"VLOOKUP($P78,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove rail loop and spur, ballast etc. and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P78,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P78,'Cost Schedule'!$B:$F,4,FALSE)","v":60},null,{"$f":"IF($E78=\"Y\",IF(I78=0,F78*H78,F78*I78),\"\")","v":0},{"$f":"IF(I78<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P78,'Cost Schedule'!$B:$F,5,FALSE)","v":"Remove all materials to allow area to be reshaped and rehabilitated - does not include transport to regional disposal facility or equivalent."},null,null,0,2.0099999999999998,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P79,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove train loading facilities and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P79,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P79,'Cost Schedule'!$B:$F,4,FALSE)","v":185},null,{"$f":"IF($E79=\"Y\",IF(I79=0,F79*H79,F79*I79),\"\")","v":0},{"$f":"IF(I79<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P79,'Cost Schedule'!$B:$F,5,FALSE)","v":"Remove rail load point infrastructure including gantries and control structures. Does not include transport to regional disposal facility or equivalent."},null,null,0,2.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,2,FALSE)","v":"Reshape rail spur and load out areas. Does not include growth media and revegetation"},"Y",null,{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,4,FALSE)","v":2860},null,{"$f":"IF($E80=\"Y\",IF(I80=0,F80*H80,F80*I80),\"\")","v":0},{"$f":"IF(I80<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer and 16 H Grader (50% utilisation)."},null,null,0,2.0299999999999998,null,"Y"]
[null,null,{"$f":"C78&\" Subtotal\"","v":"Rail Infrastructure Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J78:J80)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Contaminated Materials",{"$f":"VLOOKUP($P82,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake a preliminary site investigation (Phase 1). This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple studies may be required."},"Y",null,{"$f":"VLOOKUP($P82,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P82,'Cost Schedule'!$B:$F,4,FALSE)","v":15000},null,{"$f":"IF($E82=\"Y\",IF(I82=0,F82*H82,F82*I82),\"\")","v":0},{"$f":"IF(I82<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P82,'Cost Schedule'!$B:$F,5,FALSE)","v":"The preliminary investigation would include at minimum a desktop assessment of the area and site history, incidents, etc. as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 1 assessment (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nA cluster may include:\n- Mine infrastructure (i.e., fuel / chemical store, workshop, vehicle wash-down, sewage treatment etc.)\n- Processing plants (i.e., ore and product storage, mine waste storage and disposal, rail load-out etc.)\n- Remote pit-top facilities (i.e., vehicle re-fuel, sewage treatment, secondary workshop, chemical storage etc.)"},null,null,{"$f":"IF(I82=\"\",0,1)","v":0},"3.01a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P83,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake an intrusive site investigation on sites with small footprints to investigate e.g. ≤15 ha. This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple intrusive investigations should be included."},"Y",null,{"$f":"VLOOKUP($P83,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P83,'Cost Schedule'!$B:$F,4,FALSE)","v":44000},null,0,"",{"$f":"VLOOKUP($P83,'Cost Schedule'!$B:$F,5,FALSE)","v":"The intrusive investigation would include at minimum a site walkover and field sampling as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 2 intrusive investigation (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nNote: An intrusive investigation is not required for all contaminated areas and should be applied considering the rehabilitation program, site history, location, etc.\nA cluster area where it is highly anticipated that contamination has occurred (i.e., underground tanks / pipes that are known to have leaked, chemical stores with earthen bunds, around ineffective oil/water separators etc.) and further field work is required involving intrusive investigation.\nAssumes site is easily accessible and a small area e.g. ~10-15 ha requires investigation and testing (test pits, boreholes, etc.) based on Sampling and Analysis Quality Plan.  Includes SAQP, fieldwork, sampling and analysis."},null,null,0,"3.01b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P84,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake an intrusive site investigation on sites with large footprints to investigate e.g. >15 ha. This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple intrusive investigations should be included."},"Y",null,{"$f":"VLOOKUP($P84,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P84,'Cost Schedule'!$B:$F,4,FALSE)","v":106000},null,0,"",{"$f":"VLOOKUP($P84,'Cost Schedule'!$B:$F,5,FALSE)","v":"The intrusive investigation would include at minimum a site walkover and field sampling as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 2 intrusive investigation (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nNote: An intrusive investigation is not required for all contaminated areas and should be applied considering the rehabilitation program, site history, location, etc.\nA cluster area where it is highly anticipated that contamination has occurred (i.e., underground tanks / pipes that are known to have leaked, chemical stores with earthen bunds, around ineffective oil/water separators etc.) and further field work is required involving intrusive investigation.\nAssume site has a history of contamination and/or a large area >15 ha requires investigation and testing (test pits, boreholes, etc.) based on Sampling and Analysis Quality Plan.    Includes SAQP, fieldwork, sampling and analysis."},null,null,0,"3.01c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P85,'Cost Schedule'!$B:$F,2,FALSE)","v":"Develop a Remediation Action Plan on sites with small footprints based on outcomes of intrusive investigation including strategies to address contamination exceedances"},"Y",null,{"$f":"VLOOKUP($P85,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P85,'Cost Schedule'!$B:$F,4,FALSE)","v":35000},null,0,"",{"$f":"VLOOKUP($P85,'Cost Schedule'!$B:$F,5,FALSE)","v":"Develop remediation plan for approval including designs and detailed costs.  Costs may increase if detailed designs required for construction."},null,null,0,"3.01d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P86,'Cost Schedule'!$B:$F,2,FALSE)","v":"Develop a Remediation Action Plan on sites with large footprints based on outcomes of intrusive investigation including strategies to address contamination exceedances"},"Y",null,{"$f":"VLOOKUP($P86,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P86,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E86=\"Y\",IF(I86=0,F86*0,F86*I86),\"\")","v":0},"",{"$f":"VLOOKUP($P86,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes complex site; detailed design drawings required for cover."},null,null,0,"3.01e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P87,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of contaminated water from tanks, bunded areas and sumps"},"Y",null,{"$f":"VLOOKUP($P87,'Cost Schedule'!$B:$F,3,FALSE)","v":"L"},{"$f":"VLOOKUP($P87,'Cost Schedule'!$B:$F,4,FALSE)","v":0.35},null,0,"",{"$f":"VLOOKUP($P87,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost for recent sump clean-up from resource activity - requires specialists to treat."},null,null,0,3.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P88,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove material (carbonaceous / metalliferous spillage or otherwise) from footprint of the process facility (leach pads) / stockpile area (ROM product) / roads and dump in a void on-site (Select Haul Distance from list)"},"Y",null,"m3",{"$f":"VLOOKUP($P88,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E88=\"Y\",IF(I88=\"\",IF($H88=\"Select from List\",\"\",IF(I88=0,F88*H88,\"\")),F88*I88),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P88,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes scraping and removal of the volume of carbonaceous material using dozer, grader etc. to make safe an area and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q88=1,\"3.03-\",IF(Q88=2,\"3.03a\",IF(Q88=3,\"3.03b\",IF(Q88=4,\"3.03c\",IF(Q88=5,\"3.03d\",\"3.03\")))))","v":"3.03-"},{"$f":"VLOOKUP(K88,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,{"$f":"VLOOKUP($P89,'Cost Schedule'!$B:$F,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,{"$f":"IF(I88<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R88","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and dispose of Hazardous classified contaminated material off site to a licensed landfill.  Assumes cartage to a licensed landfill."},"Y",null,{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,4,FALSE)","v":800},null,{"$f":"IF($E90=\"Y\",IF(I90=0,F90*H90,F90*I90),\"\")","v":0},{"$f":"IF(I90<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,{"$f":"IF(I90=\"\",0,1)","v":0},"3.04a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and disposal of Restricted classified contaminated material off site to a licensed landfill.  Add $50/m3 for cartage from regional areas"},"Y",null,{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,3,FALSE)","v":"m4"},{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,4,FALSE)","v":660},null,{"$f":"IF($E91=\"Y\",IF(I91=0,F91*H91,F91*I91),\"\")","v":0},{"$f":"IF(I91<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,0,"3.04b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and disposal of Low Level contaminated material off site to a licensed landfill.  Add $50/m3 for cartage to regional landfill"},"Y",null,{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,4,FALSE)","v":220},null,0,{"$f":"IF(I92<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,0,3.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,2,FALSE)","v":"Onsite remediation of hydrocarbon contaminated soils manual land farming (Select Volume from List)"},"Y",null,{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E93=\"Y\",IF(I93=\"\",IF($H93=\"Select from List\",\"\",IF(I93=0,F93*H93,\"\")),F93*I93),\"\")","v":""},"Select Volume Here",{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,5,FALSE)","v":"Spreading of contaminated soils on a prepared surface and stimulation of aerobic microbial activity within the soils through aeration and/or the addition of minerals, nutrients and moisture to promote the aerobic degradation of organic chemicals - time frame of up to 24 months."},null,null,{"$f":"IF(I95=\"\",0,1)","v":0},{"$f":"IF(Q93=1,\"3.06-\",IF(Q93=2,\"3.06a\",IF(Q93=3,\"3.06b\",IF(Q93=4,\"3.06c\",IF(Q93=5,\"3.06d\",\"3.06\")))))","v":"3.06-"},{"$f":"VLOOKUP(K93,Select_Volume_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,{"$f":"VLOOKUP($P94,'Cost Schedule'!$B:$F,4,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(I93<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R93","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation of cement stabilisation plant and equipment for hydrocarbon (i.e., PAH, long chain hydrocarbons, etc.) contaminated soil treatment"},"Y",null,{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,4,FALSE)","v":150000},null,0,{"$f":"IF(I95<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,5,FALSE)","v":"Required if treatment of hydrocarbon contamination is required to be fast tracked."},null,null,0,3.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,2,FALSE)","v":"On-site remediation of hydrocarbon contaminated soils - using a mobile treatment unit"},"Y",null,{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,4,FALSE)","v":165},null,0,"",{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,5,FALSE)","v":"Additional cost as the treatment process is fast tracked."},null,null,0,3.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and dispose of asbestos (<750 m2)"},"Y",null,{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,4,FALSE)","v":50},null,0,"",{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,5,FALSE)","v":"Where an assessment/estimation has been made to confirm the volume of asbestos to be removed."},null,null,0,3.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and dispose of asbestos (>750 m2)"},"Y",null,{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,4,FALSE)","v":40},null,0,"",{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,5,FALSE)","v":"Where an assessment/estimation has been made to confirm the volume of asbestos to be removed."},null,null,0,3.1,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill - fees (asbestos)"},"Y",null,{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,4,FALSE)","v":290},null,0,"",{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,5,FALSE)","v":"Landfill fees to regional landfill."},null,null,0,3.11,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,2,FALSE)","v":"Treatment of known Acid Sulfate Soils"},"Y",null,{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,4,FALSE)","v":2580},null,0,"",{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ASS is treatable via neutralisation and does not require capping and isolation. Assumes 1% by weight lime addition and treatment to 100 mm depth only."},null,null,0,3.12,null,{"$f":"E100","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of plastic liner (i.e. dam, leach pad, sump etc.)"},"Y",null,{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,4,FALSE)","v":1},null,{"$f":"IF($E101=\"Y\",IF(I101=0,F101*H101,F101*I101),\"\")","v":0},{"$f":"IF(I101<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for cutting using ripping tynes and on-site disposal of the liner."},null,null,0,3.13,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage brine/salt for disposal (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E102=\"Y\",IF(I102=0,IF($H102=\"Select from List\",\"\",IF(I102=0,F102*H102,\"\")),F102*I102),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,5,FALSE)","v":"Costs for haulage to location for authorised disposal."},null,null,{"$f":"IF(I102=\"\",0,1)","v":0},{"$f":"IF(Q102=1,\"3.14-\",IF(Q102=2,\"3.14a\",IF(Q102=3,\"3.14b\",IF(Q102=4,\"3.14c\",IF(Q102=5,\"3.14d\",\"3.14\")))))","v":"3.14-"},{"$f":"VLOOKUP(K102,Select_Haul_distance_Here_index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I102<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,null,{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,2,FALSE)","v":"Brine disposal to landfill - fees only"},"Y",null,{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,4,FALSE)","v":288},null,{"$f":"IF($E104=\"Y\",IF(I104=0,F104*H104,F104*I104),\"\")","v":0},{"$f":"IF(I104<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate for trackable liquid levy of $78.20 per tonne and authorised disposal to landfill."},null,null,{"$f":"IF(I104=\"\",0,1)","v":0},"3.14d",null,{"$f":"E104","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage water (clean or contaminated) (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E105=\"Y\",IF(I105=0,IF($H105=\"Select from List\",\"\",IF(I105=0,F105*H105,\"\")),F105*I105),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes transport in a 20,000 L tanker. Add disposal costs to additional items where warranted."},null,null,{"$f":"IF(I105=\"\",0,1)","v":0},{"$f":"IF(Q105=1,\"3.15-\",IF(Q105=2,\"3.15a\",IF(Q105=3,\"3.15b\",IF(Q105=4,\"3.15c\",IF(Q105=5,\"3.15d\",\"3.15\")))))","v":"3.15-"},{"$f":"VLOOKUP(K105,Select_Haul_Dist_315_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I105<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,{"$f":"C82&\" Subtotal\"","v":"Contaminated Materials Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J82:J105)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Vents, Shafts and Boreholes",{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,2,FALSE)","v":"Seal portals / drifts (width >3 m) – only entry seal / plug required with in front of access backfill with engineered fill for 5 m"},"Y",null,{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,4,FALSE)","v":126000},null,{"$f":"IF($E108=\"Y\",IF(I108=0,F108*H108,F108*I108),\"\")","v":0},{"$f":"IF(I108<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,5,FALSE)","v":"This cost is not applicable to coal operations which require backfilling to MDG6001 or similar due to gases. Costs include engineering and QA/QC.  Costs assume engineered fill backfilled between 2 x 1 m plugs for sealing,  + haul material to backfill per >5 km distance + concrete pump and secondary support."},null,null,{"$f":"IF(I108=\"\",0,1)","v":0},"4.01a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P109,'Cost Schedule'!$B:$F,2,FALSE)","v":"Seal portals / drifts (width >3 m) accessible to men and machinery requiring a bulkhead – grout backfill against a concrete bulkhead to be constructed"},"Y",null,{"$f":"VLOOKUP($P109,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P109,'Cost Schedule'!$B:$F,4,FALSE)","v":250000},null,{"$f":"IF($E109=\"Y\",IF(I109=0,F109*H109,F109*I109),\"\")","v":0},{"$f":"IF(I109<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P109,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost includes engineering the bulkhead and underground construction (access available) followed by grout backfill via workings and rehabilitation (reshape, bulk push and full rehabilitation).  Assume tunnel length of 20 m.  For every additional m add $7,250 for grouting. If no bulkhead required, deduct $60,000."},null,null,0,"4.01b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P110,'Cost Schedule'!$B:$F,2,FALSE)","v":"Seal portals / drifts (width >3 m) not accessible by men or machinery – grout backfill against a concrete bulkhead existing or to be constructed"},"Y",null,{"$f":"VLOOKUP($P110,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P110,'Cost Schedule'!$B:$F,4,FALSE)","v":250000},null,0,"",{"$f":"VLOOKUP($P110,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost includes engineering the bulkhead if required and construction via access directly above heading followed by grout backfill via boreholes every 10 m to fill voids and rehabilitation (bulk push, final trim, seeding and full rehabilitation).  Assume tunnel length of 20 m.  For every additional m add $8,700 for grouting.\nIf no bulkhead required, deduct $60,000.\nAssumes any existing bulkhead is observable by camera and satisfies regulations and engineer (location, etc.).\n"},null,null,0,"4.01c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,2,FALSE)","v":"Seal small adits (width ≤3 m) accessible by men and/or machinery or neither requiring a bulkhead –backfill with appropriate material against a concrete bulkhead existing or to be constructed.  The rate includes reshaping and rehabilitation of the batter around the entrance of the adit"},"Y",null,{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,4,FALSE)","v":25000},null,0,"",{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,5,FALSE)","v":"Costs estimated from executed works  program in NSW from multiple sites.  Rate assumes standard works program with suitable access, and additional roof and rib stabilisation works etc. is not required."},null,null,0,"4.01d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,2,FALSE)","v":"Costs to grout fill tunnel via mine workings to seal and eliminate voids and/or likelihood of failures of ground"},"Y",null,{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,4,FALSE)","v":7250},null,0,"",{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,5,FALSE)","v":"Workings are accessible to run grout lines via machine or seam dip is favourable i.e. dips inbye"},null,null,0,"4.02a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,2,FALSE)","v":"Costs to grout fill tunnel by drilling directly above to seal and eliminate voids and/or likelihood of failures of ground"},"Y",null,{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,4,FALSE)","v":8700},null,0,"",{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,5,FALSE)","v":"Area directly above heading is accessible by drill rig with depth of cover <30 m and access outbye.  One borehole required every 10m to fill void."},null,null,0,"4.02b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish ventilation fans"},"Y",null,{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,4,FALSE)","v":30000},null,0,"",{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,5,FALSE)","v":"Costs for demolition of ventilation fan prior to sealing shaft."},null,null,0,"4.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,2,FALSE)","v":"Seal and rehabilitate ventilation shafts on hard rock operations (no to low gas risk) or coal operations - allows for works in a remote location"},"Y",null,{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,4,FALSE)","v":150000},null,0,"",{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for a range of factors including variations in depth and size, accessibility limitations, equipment transport to the shaft etc. Assumes engineered fill is available within 10 km round trip and no bulkhead required.  Excludes demolition of ventilation fans."},null,null,0,"4.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P116,'Cost Schedule'!$B:$F,2,FALSE)","v":"Install gate or grill over the adit (Where site might be used by bats)"},"Y",null,{"$f":"VLOOKUP($P116,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P116,'Cost Schedule'!$B:$F,4,FALSE)","v":200000},null,0,"",{"$f":"VLOOKUP($P116,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for a range of factors including establishing clear access, and/or working in remote locations without services, and/or stabilisation works to prevent the entry collapsing and compromising the gate etc."},null,null,0,4.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 1 - Coal bore hole\nExploration boreholes – rehabilitate coal boreholes and drill pads as required"},"Y",null,{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,3,FALSE)","v":"depth (m)"},{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,4,FALSE)","v":44.55},null,0,"",{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost to grout and cap an open exploration borehole.  Assume a 20 m x 20 m drill pad requires rehabilitation - push cover of nearby growth media, rip and seed."},null,null,0,"4.06a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 3 - Mineral RAB and aircore drill holes\nExploration boreholes – backfill open  Rotary Airblast (RAB) or aircore drill holes with cuttings"},"Y",null,{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,4,FALSE)","v":42.5},null,0,"",{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include cutting of casing, installation of a casing cap, and/or manually backfilling the hole with drill cuttings.  Does not include reshaping / ripping the drill pad, amelioration / seeding etc. "},null,null,0,"4.06b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P119,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 2 - Mineral drill hole requiring grouting\nExploration boreholes – grout and cap open bore holes"},"Y",null,{"$f":"VLOOKUP($P119,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P119,'Cost Schedule'!$B:$F,4,FALSE)","v":5700},null,0,"",{"$f":"VLOOKUP($P119,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes grouting and capping 100 - 200 m exploration boreholes to meet the requirements of Departmental Guidelines."},null,null,0,4.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,2,FALSE)","v":"Boreholes – cap and seal open bore holes with steel casing (i.e., goaf drainage etc.)"},"Y",null,{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,4,FALSE)","v":6960},null,0,"",{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,5,FALSE)","v":"Holes deeper than 100 m - includes cutting steel collar 6 m below surface, grouting and capping."},null,null,0,4.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P121,'Cost Schedule'!$B:$F,2,FALSE)","v":"Boreholes – cap and seal open bore holes - surface-to-in-seam gas drainage"},"Y",null,{"$f":"VLOOKUP($P121,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P121,'Cost Schedule'!$B:$F,4,FALSE)","v":17890},null,0,"",{"$f":"VLOOKUP($P121,'Cost Schedule'!$B:$F,5,FALSE)","v":"Surface-to-in-seam gas drainage boreholes."},null,null,0,4.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,2,FALSE)","v":"Boreholes – cap and seal open bore holes - vertical gas drainage"},"Y",null,{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,4,FALSE)","v":16000},null,0,"",{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,5,FALSE)","v":"Vertical gas drainage boreholes."},null,null,0,4.0999999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,2,FALSE)","v":"Boreholes – grout (with concrete) cap and seal bore holes (i.e. where sealing aquifers)"},"Y",null,{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,4,FALSE)","v":35000},null,0,"",{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes multi skin sleaves to prevent aquifer mixing."},null,null,0,4.1100000000000003,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P124,'Cost Schedule'!$B:$F,2,FALSE)","v":"Boreholes – cap and seal service boreholes for UG coal operations"},"Y",null,{"$f":"VLOOKUP($P124,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P124,'Cost Schedule'!$B:$F,4,FALSE)","v":45000},null,{"$f":"IF($E124=\"Y\",IF(I124=0,F124*H124,F124*I124),\"\")","v":0},{"$f":"IF(I124<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P124,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes large diameter boreholes used for supplying electricity (66kV), compressed air, water, solsenic etc."},null,null,0,4.12,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 4 - Mineral diamond drill hole\nRehabilitation of diamond drill holes and pad including sealing drill holes for mineral exploration"},"Y",null,{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,4,FALSE)","v":2070},null,{"$f":"IF($E125=\"Y\",IF(I125=0,F125*H125,F125*I125),\"\")","v":0},{"$f":"IF(I125<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,5,FALSE)","v":"Bog out cuttings, remove fencing, remove rubbish, push sumps in, rehabilitate pads and tracks, cut and plug collars.  Includes labour and equipment, disposal of rubbish locally on site"},null,null,0,4.13,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P126,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 5 - Mineral reverse circulation drill holes\nRehabilitation of reverse circulation drill holes and pad including sealing drill holes for mineral exploration"},"Y",null,{"$f":"VLOOKUP($P126,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P126,'Cost Schedule'!$B:$F,4,FALSE)","v":1340},null,{"$f":"IF($E126=\"Y\",IF(I126=0,F126*H126,F126*I126),\"\")","v":0},{"$f":"IF(I126<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P126,'Cost Schedule'!$B:$F,5,FALSE)","v":"Sealing required, but not complete filling with concrete/grout"},null,null,0,4.1399999999999997,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P127,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 6 - Rehabilitation of drill hole collars\nRehabilitation of drill hole collars (mineral exploration)"},"Y",null,{"$f":"VLOOKUP($P127,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P127,'Cost Schedule'!$B:$F,4,FALSE)","v":415},null,0,"",{"$f":"VLOOKUP($P127,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cut collar, remove, cap, backfill capped collar and cover with nearby organic or growth material"},null,null,0,4.1500000000000004,null,"Y"]
[null,null,{"$f":"C108&\" Subtotal\"","v":"Vents, Shafts and Boreholes Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J108:J127)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Roads and Tracks",{"$f":"VLOOKUP($P129,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – minor works including deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P129,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P129,'Cost Schedule'!$B:$F,4,FALSE)","v":1040},null,{"$f":"IF($E129=\"Y\",IF(I129=0,F129*H129,F129*I129),\"\")","v":0},{"$f":"IF(I129<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P129,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ~6 m road width - 16H Grader."},null,null,0,5.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P130,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / access  tracks / vehicle park-up areas with windrows and/or small earthen bunds – minor earthworks and deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P130,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P130,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,0,"",{"$f":"VLOOKUP($P130,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - no seed"},null,null,0,5.0199999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P131,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P131,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P131,'Cost Schedule'!$B:$F,4,FALSE)","v":3700},null,0,"",{"$f":"VLOOKUP($P131,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P132,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P132,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P132,'Cost Schedule'!$B:$F,4,FALSE)","v":4485},null,0,"",{"$f":"VLOOKUP($P132,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P133,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P133,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P133,'Cost Schedule'!$B:$F,4,FALSE)","v":4870},null,0,"",{"$f":"VLOOKUP($P133,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P134,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P134,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P134,'Cost Schedule'!$B:$F,4,FALSE)","v":7025},null,0,"",{"$f":"VLOOKUP($P134,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.0599999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P135,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove stabilised material (blue metal, aggregate etc.) from roadways and disposal on-site/locally (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P135,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P135,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E135=\"Y\",IF(I135=\"\",IF($H135=\"Select from List\",\"\",IF(I135=0,F135*H135,\"\")),F135*I135),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P135,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the scraping and removal of the volume of stabilised material from the road, laydown or other surface using an excavator, dozer and grader to enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q135=1,\"5.07-\",IF(Q135=2,\"5.07a\",IF(Q135=3,\"5.07b\",IF(Q135=4,\"5.07c\",IF(Q135=5,\"5.07d\",\"5.07\")))))","v":"5.07-"},{"$f":"VLOOKUP(K135,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,{"$f":"VLOOKUP($P136,'Cost Schedule'!$B:$F,3,FALSE)","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(I135<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R135","v":"Y"}]
[null,null,{"$f":"C129&\" Subtotal\"","v":"Roads and Tracks Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J129:J136)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Earthworks / Structural Works (Landform Establishment)",{"$f":"VLOOKUP($P138,'Cost Schedule'!$B:$F,2,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit – Select Push Length"},"Y",null,"m3",{"$f":"VLOOKUP($P138,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E138=\"Y\",IF(I138=\"\",IF($H138=\"Select from List\",\"\",IF(I138=0,F138*H138,\"\")),F138*I138),\"\")","v":""},"Select Push Length Here",{"$f":"VLOOKUP($P138,'Cost Schedule'!$B:$F,5,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit"},null,null,0,{"$f":"IF(Q138=1,\"7.01-\",IF(Q138=2,\"7.01a\",IF(Q138=3,\"7.01b\",IF(Q138=4,\"7.01c\",IF(Q138=5,\"7.01d\",\"7.01-\")))))","v":"7.01-"},{"$f":"VLOOKUP(K138,Select_Push_Length_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I138<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R138","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P140,'Cost Schedule'!$B:$F,2,FALSE)","v":"Minor reshaping and pushing"},"Y",null,{"$f":"VLOOKUP($P140,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P140,'Cost Schedule'!$B:$F,4,FALSE)","v":3900},null,{"$f":"IF($E140=\"Y\",IF(I140=0,F140*H140,F140*I140),\"\")","v":0},{"$f":"IF(I140<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P140,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation)."},null,null,{"$f":"IF(I140=\"\",0,1)","v":0},7.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P141,'Cost Schedule'!$B:$F,2,FALSE)","v":"Fill dams, voids etc. - Source local material, cart and spread to cap or backfill, cap thickness determined by approval / permit (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P141,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E141=\"Y\",IF(I141=\"\",IF($H141=\"Select from List\",\"\",IF(I141=0,F141*H141,\"\")),F141*I141),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P141,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of material requiring backfill using an excavator and scraper to fill the void and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q141=1,\"9.02-\",IF(Q141=2,\"9.02a\",IF(Q141=3,\"9.02b\",IF(Q141=4,\"9.02c\",IF(Q141=5,\"9.02d\",\"7.01-\")))))","v":"9.02-"},{"$f":"VLOOKUP(K141,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I141<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R141","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P143,'Cost Schedule'!$B:$F,2,FALSE)","v":"Shotcrete application on cuttings and steep slopes"},"Y",null,{"$f":"VLOOKUP($P143,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P143,'Cost Schedule'!$B:$F,4,FALSE)","v":185},null,{"$f":"IF($E143=\"Y\",IF(I143=0,F143*H143,F143*I143),\"\")","v":0},{"$f":"IF(I143<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P143,'Cost Schedule'!$B:$F,5,FALSE)","v":"This rate is used to rehabilitate steep slopes of weathered rock, roadway cuttings, etc that cannot be cut back and stabilised."},null,null,{"$f":"IF(I143=\"\",0,1)","v":0},9.0299999999999994,null,{"$f":"E143","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P144,'Cost Schedule'!$B:$F,2,FALSE)","v":"Trim, rock rake & deep rip (includes levelling / landscaping and rip in 1 direction)"},"Y",null,{"$f":"VLOOKUP($P144,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P144,'Cost Schedule'!$B:$F,4,FALSE)","v":1130},null,{"$f":"IF($E144=\"Y\",IF(I144=0,F144*H144,F144*I144),\"\")","v":0},{"$f":"IF(I144<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P144,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertaken using D10 dozer and 16M grader."},null,null,{"$f":"IF(I144=\"\",0,1)","v":0},9.0399999999999991,null,{"$f":"E144","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P145,'Cost Schedule'!$B:$F,2,FALSE)","v":"Deep rip hard stand / lay down areas"},"Y",null,{"$f":"VLOOKUP($P145,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P145,'Cost Schedule'!$B:$F,4,FALSE)","v":960},null,{"$f":"IF($E145=\"Y\",IF(I145=0,F145*H145,F145*I145),\"\")","v":0},{"$f":"IF(I145<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P145,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 deep ripping."},null,null,{"$f":"IF(I145=\"\",0,1)","v":0},9.0500000000000007,null,{"$f":"E145","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P146,'Cost Schedule'!$B:$F,2,FALSE)","v":"Structural works, banks, waterways - contour banks, drainage channels and other soil conservation measures"},"Y",null,{"$f":"VLOOKUP($P146,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P146,'Cost Schedule'!$B:$F,4,FALSE)","v":1600},null,{"$f":"IF($E146=\"Y\",IF(I146=0,F146*H146,F146*I146),\"\")","v":0},{"$f":"IF(I146<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P146,'Cost Schedule'!$B:$F,5,FALSE)","v":"Combination of dozer and excavator work plus grader for ~4 hours each per ha."},null,null,{"$f":"IF(I146=\"\",0,1)","v":0},7.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P147,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construction of spine drains / drop structures and/or stabilising water course entry points - required for large catchments"},"Y",null,{"$f":"VLOOKUP($P147,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P147,'Cost Schedule'!$B:$F,4,FALSE)","v":27},null,{"$f":"IF($E147=\"Y\",IF(I147=0,F147*H147,F147*I147),\"\")","v":0},{"$f":"IF(I147<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P147,'Cost Schedule'!$B:$F,5,FALSE)","v":"Installation of on-site rock material (rip-rap) where managing water run-off from disturbed land and/or upon entry to water courses - prevents erosion of gully head (assumes competent material is locally available). If required to be sourced off site, assume an additional $20/m2."},null,null,{"$f":"IF(I147=\"\",0,1)","v":0},7.04,null,"Y"]
[null,null,{"$f":"C138&\" Subtotal\"","v":"Earthworks / Structural Works (Landform Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J138:J147)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment)",{"$f":"VLOOKUP($P149,'Cost Schedule'!$B:$F,2,FALSE)","v":"Source, cart and spread growth media (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P149,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E149=\"Y\",IF(I149=\"\",IF($H149=\"Select from List\",\"\",IF(I149=0,F149*H149,\"\")),F149*I149),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P149,'Cost Schedule'!$B:$F,5,FALSE)","v":"If topsoil is not available on-site, then Virgin Excavated Natural Material (VENM) may need to be externally sourced."},null,null,0,{"$f":"IF(Q149=1,\"9.01-\",IF(Q149=2,\"9.01a\",IF(Q149=3,\"9.01b\",IF(Q149=4,\"9.01c\",IF(Q149=5,\"9.01d\",\"7.01-\")))))","v":"9.01-"},{"$f":"VLOOKUP(K149,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I149<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R149","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P151,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting mature trees (>15 cm)"},"Y",null,{"$f":"VLOOKUP($P151,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P151,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,{"$f":"IF($E151=\"Y\",IF(I151=0,F151*H151,F151*I151),\"\")","v":0},{"$f":"IF(I151<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P151,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,{"$f":"IF(I151=\"\",0,1)","v":0},9.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P152,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting tube stock (<15 cm)"},"Y",null,{"$f":"VLOOKUP($P152,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P152,'Cost Schedule'!$B:$F,4,FALSE)","v":6.6},null,0,"",{"$f":"VLOOKUP($P152,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,0,9.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P153,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (pasture grass species)"},"Y",null,{"$f":"VLOOKUP($P153,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P153,'Cost Schedule'!$B:$F,4,FALSE)","v":1875},null,0,"",{"$f":"VLOOKUP($P153,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P154,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (tree or native grass species)"},"Y",null,{"$f":"VLOOKUP($P154,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P154,'Cost Schedule'!$B:$F,4,FALSE)","v":4135},null,0,"",{"$f":"VLOOKUP($P154,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P155,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with native seed"},"Y",null,{"$f":"VLOOKUP($P155,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P155,'Cost Schedule'!$B:$F,4,FALSE)","v":1.9},null,{"$f":"IF($E155=\"Y\",IF(I155=0,F155*H155,F155*I155),\"\")","v":0},{"$f":"IF(I155<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P155,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Native seed +$1.00"},null,null,0,"9.10a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P156,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with pasture seed"},"Y",null,{"$f":"VLOOKUP($P156,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P156,'Cost Schedule'!$B:$F,4,FALSE)","v":0.43},null,{"$f":"IF($E156=\"Y\",IF(I156=0,F156*H156,F156*I156),\"\")","v":0},{"$f":"IF(I156<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P156,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Pasture seed +$0.10"},null,null,0,"9.10b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P157,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - base grade or standard for flat areas that can be irrigated by water cart"},"Y",null,{"$f":"VLOOKUP($P157,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P157,'Cost Schedule'!$B:$F,4,FALSE)","v":0.8},null,{"$f":"IF($E157=\"Y\",IF(I157=0,F157*H157,F157*I157),\"\")","v":0},{"$f":"IF(I157<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P157,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on flat areas with a gradient of less than 4:1, and where irrigation from water cart may be possible.  Industry standard application rate of 2500kg/ha.  Product will last short term (less than 3 months) and vegetation is required to grow ASAP for stability.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P158,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - bonded fibre matrix grade for steep areas to stabilise up to 12 months"},"Y",null,{"$f":"VLOOKUP($P158,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P158,'Cost Schedule'!$B:$F,4,FALSE)","v":1.8},null,{"$f":"IF($E158=\"Y\",IF(I158=0,F158*H158,F158*I158),\"\")","v":0},{"$f":"IF(I158<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P158,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on steep areas where stabilisation is required for up to 12 months. Application rate of ~3500kg/ha.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P159,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - high performance flexible growth medium grade "},"Y",null,{"$f":"VLOOKUP($P159,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P159,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,{"$f":"IF($E159=\"Y\",IF(I159=0,F159*H159,F159*I159),\"\")","v":0},{"$f":"IF(I159<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P159,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on extreme slopes where stabilisation is required for up to 18 months. Application rate of ~4,000kg/ha minimum.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P160,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (pasture)"},"Y",null,{"$f":"VLOOKUP($P160,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P160,'Cost Schedule'!$B:$F,4,FALSE)","v":420},null,0,"",{"$f":"VLOOKUP($P160,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 250 kg / ha. These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.11,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P161,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (trees)"},"Y",null,{"$f":"VLOOKUP($P161,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P161,'Cost Schedule'!$B:$F,4,FALSE)","v":140},null,0,"",{"$f":"VLOOKUP($P161,'Cost Schedule'!$B:$F,5,FALSE)","v":"These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.1199999999999992,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P162,'Cost Schedule'!$B:$F,2,FALSE)","v":"Spoil amelioration (adding lime / gypsum etc.)"},"Y",null,{"$f":"VLOOKUP($P162,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P162,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,0,"",{"$f":"VLOOKUP($P162,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 2.5 t / ha as an average application rate."},null,null,0,9.1300000000000008,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P163,'Cost Schedule'!$B:$F,2,FALSE)","v":"growth media amelioration with biosolids"},"Y",null,{"$f":"VLOOKUP($P163,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P163,'Cost Schedule'!$B:$F,4,FALSE)","v":1015},null,0,"",{"$f":"VLOOKUP($P163,'Cost Schedule'!$B:$F,5,FALSE)","v":"Recent experience with agronomy projects."},null,null,0,9.14,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P164,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct no-climb stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P164,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P164,'Cost Schedule'!$B:$F,4,FALSE)","v":22},null,0,"",{"$f":"VLOOKUP($P164,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for no-climb stock fencing."},null,null,0,9.16,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P165,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct standard stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P165,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P165,'Cost Schedule'!$B:$F,4,FALSE)","v":13},null,0,"",{"$f":"VLOOKUP($P165,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for standard stock fencing."},null,null,0,9.17,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P166,'Cost Schedule'!$B:$F,2,FALSE)","v":"Purchase and erect warning signs"},"Y",null,{"$f":"VLOOKUP($P166,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P166,'Cost Schedule'!$B:$F,4,FALSE)","v":250},null,0,"",{"$f":"VLOOKUP($P166,'Cost Schedule'!$B:$F,5,FALSE)","v":"Compliance with AS 1319-1994 - Safety signs for the occupational environment - installed every 25 m."},null,null,0,9.18,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P167,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources virgin excavated natural material (VENM) for growth media."},"Y",null,{"$f":"VLOOKUP($P167,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P167,'Cost Schedule'!$B:$F,4,FALSE)","v":80.8},null,0,"",{"$f":"VLOOKUP($P167,'Cost Schedule'!$B:$F,5,FALSE)","v":"D7 to spread material at $205/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $70/m3 for imported fill material."},null,null,0,9.19,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P168,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources a combination of virgin excavated natural material (VENM) and spoil from large excavation for filing voids and/or capping etc."},"Y",null,{"$f":"VLOOKUP($P168,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P168,'Cost Schedule'!$B:$F,4,FALSE)","v":72.5},null,{"$f":"IF($E168=\"Y\",IF(I168=0,F168*H168,F168*I168),\"\")","v":0},{"$f":"IF(I168<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P168,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 push into void at $270/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $60/m3 for imported fill material."},null,null,0,9.1999999999999993,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P169,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clearing and grubbing of trees and vegetation"},"Y",null,{"$f":"VLOOKUP($P169,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P169,'Cost Schedule'!$B:$F,4,FALSE)","v":4730},null,{"$f":"IF($E169=\"Y\",IF(I169=0,F169*H169,F169*I169),\"\")","v":0},{"$f":"IF(I169<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P169,'Cost Schedule'!$B:$F,5,FALSE)","v":"Clearing and grubbing of light vegetation growth e.g. regrowth"},null,null,0,9.2100000000000009,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P170,'Cost Schedule'!$B:$F,2,FALSE)","v":"Topsoil stripping"},"Y",null,{"$f":"VLOOKUP($P170,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P170,'Cost Schedule'!$B:$F,4,FALSE)","v":4.8624999999999998},null,{"$f":"IF($E170=\"Y\",IF(I170=0,F170*H170,F170*I170),\"\")","v":0},{"$f":"IF(I170<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P170,'Cost Schedule'!$B:$F,5,FALSE)","v":"Stripping or topsoil at an approximate depth of 0.2 m into stockpiles; load and haul to final rehabilitation location required or respreading where necessary."},null,null,0,9.2200000000000006,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P171,'Cost Schedule'!$B:$F,2,FALSE)","v":"Growth media supplementation with manure"},"Y",null,{"$f":"VLOOKUP($P171,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P171,'Cost Schedule'!$B:$F,4,FALSE)","v":747.5},null,{"$f":"IF($E171=\"Y\",IF(I171=0,F171*H171,F171*I171),\"\")","v":0},{"$f":"IF(I171<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P171,'Cost Schedule'!$B:$F,5,FALSE)","v":"Addition of manure to improve soil quality."},null,null,0,9.23,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P172,'Cost Schedule'!$B:$F,2,FALSE)","v":"Utilise biotic soil media - organic topsoil alternative"},"Y",null,{"$f":"VLOOKUP($P172,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P172,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,0,"",{"$f":"VLOOKUP($P172,'Cost Schedule'!$B:$F,5,FALSE)","v":"Material that can be applied as an alternative to spreading topsoil prior to hydromulching."},null,null,0,"9.24a",null,"Y"]
[null,null,{"$f":"C149&\" Subtotal\"","v":"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J149:J172)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Water Management",{"$f":"VLOOKUP($P174,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clean water dams to be retained after decommissioning – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P174,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P174,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E174=\"Y\",IF(I174=0,F174*H174,F174*I174),\"\")","v":0},{"$f":"IF(I174<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P174,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) @ ~$200 per hour and pasture grass."},null,null,{"$f":"IF(I174=\"\",0,1)","v":0},"10.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P175,'Cost Schedule'!$B:$F,2,FALSE)","v":"Large clean water dams (i.e. ≥ 2 ha) to be retained after mine closure – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P175,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P175,'Cost Schedule'!$B:$F,4,FALSE)","v":10500},null,{"$f":"IF($E175=\"Y\",IF(I175=0,F175*H175,F175*I175),\"\")","v":0},{"$f":"IF(I175<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P175,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) + pasture grass."},null,null,{"$f":"IF(I175=\"\",0,1)","v":0},"10.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P176,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove sediments from the floor of the dam to enable it to be converted into clean water structure (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P176,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P176,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E176=\"Y\",IF(I176=\"\",IF($H176=\"Select from List\",\"\",IF(I176=0,F176*H176,\"\")),F176*I176),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P176,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of contaminated sediment requiring removal using an excavator, truck and dozer to clean out the dam."},null,null,{"$f":"IF(I176=\"\",0,1)","v":0},{"$f":"IF(Q176=1,\"10.04-\",IF(Q176=2,\"10.04a\",IF(Q176=3,\"10.04b\",IF(Q176=4,\"10.04c\",IF(Q176=5,\"10.04d\",\"10.04-\")))))","v":"10.04-"},{"$f":"VLOOKUP(K176,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I176<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R176","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P178,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of evaporation fans and/or other water transfer and management infrastructure"},"Y",null,{"$f":"VLOOKUP($P178,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P178,'Cost Schedule'!$B:$F,4,FALSE)","v":25000},null,{"$f":"IF($E178=\"Y\",IF(I178=0,F178*H178,F178*I178),\"\")","v":0},{"$f":"IF(I178<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P178,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for removal of water management infrastructure."},null,null,{"$f":"IF(I178=\"\",0,1)","v":0},10.050000000000001,null,"Y"]
[null,null,{"$f":"C174&\" Subtotal\"","v":"Water Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J174:J178)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Maintenance of Rehabilitated Areas",{"$f":"VLOOKUP($P180,'Cost Schedule'!$B:$F,2,FALSE)","v":"Maintenance of areas that have been shaped and seeded and revegetation has been 'successful'"},"Y",null,{"$f":"VLOOKUP($P180,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P180,'Cost Schedule'!$B:$F,4,FALSE)","v":925},null,{"$f":"IF($E180=\"Y\",IF(I180=0,F180*H180,F180*I180),\"\")","v":0},{"$f":"IF(I180<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P180,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rehabilitation maintenance might include re-seeding, watering, fertilising, minor re-shaping, erosion control, inspections/audits - does not include major repair works."},null,null,{"$f":"IF(I180=\"\",0,1)","v":0},12.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P181,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - minor"},"Y",null,{"$f":"VLOOKUP($P181,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P181,'Cost Schedule'!$B:$F,4,FALSE)","v":1200},null,{"$f":"IF($E181=\"Y\",IF(I181=0,F181*H181,F181*I181),\"\")","v":0},{"$f":"IF(I181<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P181,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring minor repair - rills, minor growth media replacement."},null,null,{"$f":"IF(I181=\"\",0,1)","v":0},12.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P182,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - moderate"},"Y",null,{"$f":"VLOOKUP($P182,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P182,'Cost Schedule'!$B:$F,4,FALSE)","v":1700},null,{"$f":"IF($E182=\"Y\",IF(I182=0,F182*H182,F182*I182),\"\")","v":0},{"$f":"IF(I182<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P182,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring moderate repair - rills, significant growth media replacement."},null,null,{"$f":"IF(I182=\"\",0,1)","v":0},12.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P183,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - major"},"Y",null,{"$f":"VLOOKUP($P183,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P183,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E183=\"Y\",IF(I183=0,F183*H183,F183*I183),\"\")","v":0},{"$f":"IF(I183<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P183,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring major repair - rills, gullies, growth media replacement, some level of additional surface water management."},null,null,{"$f":"IF(I183=\"\",0,1)","v":0},12.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P184,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - total failure of landform"},"Y",null,{"$f":"VLOOKUP($P184,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P184,'Cost Schedule'!$B:$F,4,FALSE)","v":40000},null,{"$f":"IF($E184=\"Y\",IF(I184=0,F184*H184,F184*I184),\"\")","v":0},{"$f":"IF(I184<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P184,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas that require extensive rehabilitation repair - re-design and re-construction of landform."},null,null,{"$f":"IF(I184=\"\",0,1)","v":0},12.09,null,"Y"]
[null,null,{"$f":"C180&\" Subtotal\"","v":"Maintenance of Rehabilitated Areas Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J180:J184)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Items","Other 1 <insert>","N",null,null,"This is ",null,{"$f":"IF($E186=\"Y\",IF(I186=0,F186*H186,F186*I186),\"\")","v":""},{"$f":"IF(I186<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I186=\"\",0,1)","v":0},null,null,{"$f":"E186","v":"N"}]
[null,null,null,"Other 2 <insert>","N",null,null,"deliberately ",null,{"$f":"IF($E187=\"Y\",IF(I187=0,F187*H187,F187*I187),\"\")","v":""},{"$f":"IF(I187<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I187=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 3 <insert>","N",null,null,"left blank ",null,{"$f":"IF($E188=\"Y\",IF(I188=0,F188*H188,F188*I188),\"\")","v":""},{"$f":"IF(I188<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I188=\"\",0,1)","v":0},null,null,"N"]
[null,null,{"$f":"C186&\" Subtotal\"","v":"Additional Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J186:J188)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"TXRESULT","Total Cost for Infrastructure Domain",null,null,null,null,null,{"$f":"SUM(J77,J81,J107,J128,J137,J148,J173,J179,J185,J189)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Underground Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Domain 2b: Tailings & Rejects",null,{"$f":"D295","v":"Total Cost for Tailings & Rejects Domain"},null,null,null,null,null,null,{"$f":"J295","v":0},null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Assumptions: Record any relevant assumptions to this domain below:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Key Rehabilitation Area Data for Domain",null,"Enter data below manually",null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Landform Establishment:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Growth Media Development:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Ecosystem Establishment:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,"Chg","Link","List","Y"]
[null,null,"Contaminated Materials",{"$f":"VLOOKUP($P205,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake a preliminary site investigation (Phase 1). This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple studies may be required."},"Y",null,{"$f":"VLOOKUP($P205,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P205,'Cost Schedule'!$B:$F,4,FALSE)","v":15000},null,{"$f":"IF($E205=\"Y\",IF(I205=0,F205*H205,F205*I205),\"\")","v":0},{"$f":"IF(I205<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P205,'Cost Schedule'!$B:$F,5,FALSE)","v":"The preliminary investigation would include at minimum a desktop assessment of the area and site history, incidents, etc. as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 1 assessment (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nA cluster may include:\n- Mine infrastructure (i.e., fuel / chemical store, workshop, vehicle wash-down, sewage treatment etc.)\n- Processing plants (i.e., ore and product storage, mine waste storage and disposal, rail load-out etc.)\n- Remote pit-top facilities (i.e., vehicle re-fuel, sewage treatment, secondary workshop, chemical storage etc.)"},null,null,{"$f":"IF(I205=\"\",0,1)","v":0},"3.01a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P206,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake an intrusive site investigation on sites with small footprints to investigate e.g. ≤15 ha. This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple intrusive investigations should be included."},"Y",null,{"$f":"VLOOKUP($P206,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P206,'Cost Schedule'!$B:$F,4,FALSE)","v":44000},null,0,"",{"$f":"VLOOKUP($P206,'Cost Schedule'!$B:$F,5,FALSE)","v":"The intrusive investigation would include at minimum a site walkover and field sampling as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 2 intrusive investigation (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nNote: An intrusive investigation is not required for all contaminated areas and should be applied considering the rehabilitation program, site history, location, etc.\nA cluster area where it is highly anticipated that contamination has occurred (i.e., underground tanks / pipes that are known to have leaked, chemical stores with earthen bunds, around ineffective oil/water separators etc.) and further field work is required involving intrusive investigation.\nAssumes site is easily accessible and a small area e.g. ~10-15 ha requires investigation and testing (test pits, boreholes, etc.) based on Sampling and Analysis Quality Plan.  Includes SAQP, fieldwork, sampling and analysis."},null,null,0,"3.01b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P207,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake an intrusive site investigation on sites with large footprints to investigate e.g. >15 ha. This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple intrusive investigations should be included."},"Y",null,{"$f":"VLOOKUP($P207,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P207,'Cost Schedule'!$B:$F,4,FALSE)","v":106000},null,0,{"$f":"IF(I207<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P207,'Cost Schedule'!$B:$F,5,FALSE)","v":"The intrusive investigation would include at minimum a site walkover and field sampling as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 2 intrusive investigation (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nNote: An intrusive investigation is not required for all contaminated areas and should be applied considering the rehabilitation program, site history, location, etc.\nA cluster area where it is highly anticipated that contamination has occurred (i.e., underground tanks / pipes that are known to have leaked, chemical stores with earthen bunds, around ineffective oil/water separators etc.) and further field work is required involving intrusive investigation.\nAssume site has a history of contamination and/or a large area >15 ha requires investigation and testing (test pits, boreholes, etc.) based on Sampling and Analysis Quality Plan.    Includes SAQP, fieldwork, sampling and analysis."},null,null,0,"3.01c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P208,'Cost Schedule'!$B:$F,2,FALSE)","v":"Develop a Remediation Action Plan on sites with small footprints based on outcomes of intrusive investigation including strategies to address contamination exceedances"},"Y",null,{"$f":"VLOOKUP($P208,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P208,'Cost Schedule'!$B:$F,4,FALSE)","v":35000},null,0,{"$f":"IF(I208<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P208,'Cost Schedule'!$B:$F,5,FALSE)","v":"Develop remediation plan for approval including designs and detailed costs.  Costs may increase if detailed designs required for construction."},null,null,0,"3.01d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P209,'Cost Schedule'!$B:$F,2,FALSE)","v":"Develop a Remediation Action Plan on sites with large footprints based on outcomes of intrusive investigation including strategies to address contamination exceedances"},"Y",null,{"$f":"VLOOKUP($P209,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P209,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E209=\"Y\",IF(I209=0,F209*0,F209*I209),\"\")","v":0},{"$f":"IF(I209<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P209,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes complex site; detailed design drawings required for cover."},null,null,0,"3.01e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P210,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of contaminated water from tanks, bunded areas and sumps"},"Y",null,{"$f":"VLOOKUP($P210,'Cost Schedule'!$B:$F,3,FALSE)","v":"L"},{"$f":"VLOOKUP($P210,'Cost Schedule'!$B:$F,4,FALSE)","v":0.35},null,0,"",{"$f":"VLOOKUP($P210,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost for recent sump clean-up from resource activity - requires specialists to treat."},null,null,0,3.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P211,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove material (carbonaceous / metalliferous spillage or otherwise) from footprint of the process facility (leach pads) / stockpile area (ROM product) / roads and dump in a void on-site (Select Haul Distance from list)"},"Y",null,"m3",{"$f":"VLOOKUP($P211,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E211=\"Y\",IF(I211=\"\",IF($H211=\"Select from List\",\"\",IF(I211=0,F211*H211,\"\")),F211*I211),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P211,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes scraping and removal of the volume of carbonaceous material using dozer, grader etc. to make safe an area and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q211=1,\"3.03-\",IF(Q211=2,\"3.03a\",IF(Q211=3,\"3.03b\",IF(Q211=4,\"3.03c\",IF(Q211=5,\"3.03d\",\"3.03a\")))))","v":"3.03-"},{"$f":"VLOOKUP(K211,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I211<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R211","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P213,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and dispose of Hazardous classified contaminated material off site to a licensed landfill.  Assumes cartage to a licensed landfill."},"Y",null,{"$f":"VLOOKUP($P213,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P213,'Cost Schedule'!$B:$F,4,FALSE)","v":800},null,{"$f":"IF($E213=\"Y\",IF(I213=0,F213*H213,F213*I213),\"\")","v":0},{"$f":"IF(I213<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P213,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,{"$f":"IF(I213=\"\",0,1)","v":0},"3.04a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P214,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and disposal of Restricted classified contaminated material off site to a licensed landfill.  Add $50/m3 for cartage from regional areas"},"Y",null,{"$f":"VLOOKUP($P214,'Cost Schedule'!$B:$F,3,FALSE)","v":"m4"},{"$f":"VLOOKUP($P214,'Cost Schedule'!$B:$F,4,FALSE)","v":660},null,{"$f":"IF($E214=\"Y\",IF(I214=0,F214*H214,F214*I214),\"\")","v":0},{"$f":"IF(I214<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P214,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,0,"3.04b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P215,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and disposal of Low Level contaminated material off site to a licensed landfill.  Add $50/m3 for cartage to regional landfill"},"Y",null,{"$f":"VLOOKUP($P215,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P215,'Cost Schedule'!$B:$F,4,FALSE)","v":220},null,0,{"$f":"IF(I215<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P215,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,0,3.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P216,'Cost Schedule'!$B:$F,2,FALSE)","v":"Onsite remediation of hydrocarbon contaminated soils manual land farming (Select Volume from List)"},"Y",null,{"$f":"VLOOKUP($P216,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P216,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E216=\"Y\",IF(I216=\"\",IF($H216=\"Select from List\",\"\",IF(I216=0,F216*H216,\"\")),F216*I216),\"\")","v":""},"Select Volume Here",{"$f":"VLOOKUP($P216,'Cost Schedule'!$B:$F,5,FALSE)","v":"Spreading of contaminated soils on a prepared surface and stimulation of aerobic microbial activity within the soils through aeration and/or the addition of minerals, nutrients and moisture to promote the aerobic degradation of organic chemicals - time frame of up to 24 months."},null,null,{"$f":"IF(I218=\"\",0,1)","v":0},{"$f":"IF(Q216=1,\"3.06-\",IF(Q216=2,\"3.06a\",IF(Q216=3,\"3.06b\",IF(Q216=4,\"3.06c\",IF(Q216=5,\"3.06d\",\"3.06\")))))","v":"3.06-"},{"$f":"VLOOKUP(K216,Select_Volume_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,{"$f":"VLOOKUP($P217,'Cost Schedule'!$B:$F,4,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(I216<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R216","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P218,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation of cement stabilisation plant and equipment for hydrocarbon (i.e., PAH, long chain hydrocarbons, etc.) contaminated soil treatment"},"Y",null,{"$f":"VLOOKUP($P218,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P218,'Cost Schedule'!$B:$F,4,FALSE)","v":150000},null,0,{"$f":"IF(I218<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P218,'Cost Schedule'!$B:$F,5,FALSE)","v":"Required if treatment of hydrocarbon contamination is required to be fast tracked."},null,null,0,3.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P219,'Cost Schedule'!$B:$F,2,FALSE)","v":"On-site remediation of hydrocarbon contaminated soils - using a mobile treatment unit"},"Y",null,{"$f":"VLOOKUP($P219,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P219,'Cost Schedule'!$B:$F,4,FALSE)","v":165},null,0,"",{"$f":"VLOOKUP($P219,'Cost Schedule'!$B:$F,5,FALSE)","v":"Additional cost as the treatment process is fast tracked."},null,null,0,3.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P220,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and dispose of asbestos (<750 m2)"},"Y",null,{"$f":"VLOOKUP($P220,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P220,'Cost Schedule'!$B:$F,4,FALSE)","v":50},null,0,"",{"$f":"VLOOKUP($P220,'Cost Schedule'!$B:$F,5,FALSE)","v":"Where an assessment/estimation has been made to confirm the volume of asbestos to be removed."},null,null,0,3.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P221,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and dispose of asbestos (>750 m2)"},"Y",null,{"$f":"VLOOKUP($P221,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P221,'Cost Schedule'!$B:$F,4,FALSE)","v":40},null,0,"",{"$f":"VLOOKUP($P221,'Cost Schedule'!$B:$F,5,FALSE)","v":"Where an assessment/estimation has been made to confirm the volume of asbestos to be removed."},null,null,0,3.1,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P222,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill - fees (asbestos)"},"Y",null,{"$f":"VLOOKUP($P222,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P222,'Cost Schedule'!$B:$F,4,FALSE)","v":290},null,0,"",{"$f":"VLOOKUP($P222,'Cost Schedule'!$B:$F,5,FALSE)","v":"Landfill fees to regional landfill."},null,null,0,3.11,null,"Y"]
[null,null,{"$f":"C205&\" Subtotal\"","v":"Contaminated Materials Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J205:J222)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Roads and Tracks",{"$f":"VLOOKUP($P224,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – minor works including deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P224,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P224,'Cost Schedule'!$B:$F,4,FALSE)","v":1040},null,{"$f":"IF($E224=\"Y\",IF(I224=0,F224*H224,F224*I224),\"\")","v":0},"",{"$f":"VLOOKUP($P224,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ~6 m road width - 16H Grader."},null,null,{"$f":"IF(I224=\"\",0,1)","v":0},5.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P225,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / access  tracks / vehicle park-up areas with windrows and/or small earthen bunds – minor earthworks and deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P225,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P225,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,0,"",{"$f":"VLOOKUP($P225,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - no seed"},null,null,0,5.0199999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P226,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P226,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P226,'Cost Schedule'!$B:$F,4,FALSE)","v":3700},null,0,"",{"$f":"VLOOKUP($P226,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P227,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P227,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P227,'Cost Schedule'!$B:$F,4,FALSE)","v":4485},null,0,"",{"$f":"VLOOKUP($P227,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P228,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P228,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P228,'Cost Schedule'!$B:$F,4,FALSE)","v":4870},null,0,"",{"$f":"VLOOKUP($P228,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P229,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P229,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P229,'Cost Schedule'!$B:$F,4,FALSE)","v":7025},null,0,"",{"$f":"VLOOKUP($P229,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.0599999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P230,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove stabilised material (blue metal, aggregate etc.) from roadways and disposal on-site/locally (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P230,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P230,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E230=\"Y\",IF(I230=\"\",IF($H230=\"Select from List\",\"\",IF(I230=0,F230*H230,\"\")),F230*I230),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P230,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the scraping and removal of the volume of stabilised material from the road, laydown or other surface using an excavator, dozer and grader to enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q230=1,\"5.07-\",IF(Q230=2,\"5.07a\",IF(Q230=3,\"5.07b\",IF(Q230=4,\"5.07c\",IF(Q230=5,\"5.07d\",\"5.07\")))))","v":"5.07-"},{"$f":"VLOOKUP(K230,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,{"$f":"VLOOKUP($P231,'Cost Schedule'!$B:$F,3,FALSE)","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(I230<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R230","v":"Y"}]
[null,null,{"$f":"C224&\" Subtotal\"","v":"Roads and Tracks Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J224:J231)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Earthworks / Structural Works (Landform Establishment)",{"$f":"VLOOKUP($P233,'Cost Schedule'!$B:$F,2,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit – Select Push Length"},"Y",null,"m3",{"$f":"VLOOKUP($P233,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E233=\"Y\",IF(I233=\"\",IF($H233=\"Select from List\",\"\",IF(I233=0,F233*H233,\"\")),F233*I233),\"\")","v":""},"Select Push Length Here",{"$f":"VLOOKUP($P233,'Cost Schedule'!$B:$F,5,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit"},null,null,0,{"$f":"IF(Q233=1,\"7.01-\",IF(Q233=2,\"7.01a\",IF(Q233=3,\"7.01b\",IF(Q233=4,\"7.01c\",IF(Q233=5,\"7.01d\",\"7.01-\")))))","v":"7.01-"},{"$f":"VLOOKUP(K233,Select_Push_Length_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I233<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R233","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P235,'Cost Schedule'!$B:$F,2,FALSE)","v":"Minor reshaping and pushing"},"Y",null,{"$f":"VLOOKUP($P235,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P235,'Cost Schedule'!$B:$F,4,FALSE)","v":3900},null,{"$f":"IF($E235=\"Y\",IF(I235=0,F235*H235,F235*I235),\"\")","v":0},{"$f":"IF(I235<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P235,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation)."},null,null,{"$f":"IF(I235=\"\",0,1)","v":0},7.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P236,'Cost Schedule'!$B:$F,2,FALSE)","v":"Fill dams, voids etc. - Source local material, cart and spread to cap or backfill, cap thickness determined by approval / permit (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P236,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E236=\"Y\",IF(I236=\"\",IF($H236=\"Select from List\",\"\",IF(I236=0,F236*H236,\"\")),F236*I236),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P236,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of material requiring backfill using an excavator and scraper to fill the void and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q236=1,\"9.02-\",IF(Q236=2,\"9.02a\",IF(Q236=3,\"9.02b\",IF(Q236=4,\"9.02c\",IF(Q236=5,\"9.02d\",\"7.01-\")))))","v":"9.02-"},{"$f":"VLOOKUP(K236,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I236<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R236","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P238,'Cost Schedule'!$B:$F,2,FALSE)","v":"Trim, rock rake & deep rip (includes levelling / landscaping and rip in 1 direction)"},"Y",null,{"$f":"VLOOKUP($P238,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P238,'Cost Schedule'!$B:$F,4,FALSE)","v":1130},null,{"$f":"IF($E238=\"Y\",IF(I238=0,F238*H238,F238*I238),\"\")","v":0},{"$f":"IF(I238<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P238,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertaken using D10 dozer and 16M grader."},null,null,{"$f":"IF(I238=\"\",0,1)","v":0},9.0399999999999991,null,{"$f":"E238","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P239,'Cost Schedule'!$B:$F,2,FALSE)","v":"Structural works, banks, waterways - contour banks, drainage channels and other soil conservation measures"},"Y",null,{"$f":"VLOOKUP($P239,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P239,'Cost Schedule'!$B:$F,4,FALSE)","v":1600},null,0,{"$f":"IF(I239<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P239,'Cost Schedule'!$B:$F,5,FALSE)","v":"Combination of dozer and excavator work plus grader for ~4 hours each per ha."},null,null,{"$f":"IF(I239=\"\",0,1)","v":0},7.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P240,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construction of spine drains / drop structures and/or stabilising water course entry points - required for large catchments"},"Y",null,{"$f":"VLOOKUP($P240,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P240,'Cost Schedule'!$B:$F,4,FALSE)","v":27},null,0,{"$f":"IF(I240<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P240,'Cost Schedule'!$B:$F,5,FALSE)","v":"Installation of on-site rock material (rip-rap) where managing water run-off from disturbed land and/or upon entry to water courses - prevents erosion of gully head (assumes competent material is locally available). If required to be sourced off site, assume an additional $20/m2."},null,null,{"$f":"IF(I240=\"\",0,1)","v":0},7.04,null,"Y"]
[null,null,{"$f":"C233&\" Subtotal\"","v":"Earthworks / Structural Works (Landform Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J233:J240)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Mine Waste",{"$f":"VLOOKUP($P242,'Cost Schedule'!$B:$F,2,FALSE)","v":"Ideal Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with little chemical reactivity (no to low risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or low to moderate propensity for spontaneous combustion) and good physical properties (not significantly  hydrophilic, shear strength does not limit equipment choice, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P242,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P242,'Cost Schedule'!$B:$F,4,FALSE)","v":82000},null,{"$f":"IF($E242=\"Y\",IF(I242=0,F242*H242,F242*I242),\"\")","v":0},{"$f":"IF(I242<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P242,'Cost Schedule'!$B:$F,5,FALSE)","v":"This includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume material with the appropriate chemical and physical properties. This rate assumes suitable capping material is available on site within 10 km, and an average cap thickness of approximately 0.5 m to 1 mand 0.15 m - 0.2 m growth media (assume at least 1 m thick cover required for carbonaceous material covers). Water quality from runoff, seepage etc. meets site-specific environment water quality values.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,null,8.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P243,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P243,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P243,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E243=\"Y\",IF(I243=0,F243*0,F243*I243),\"\")","v":0},"",{"$f":"VLOOKUP($P243,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,null,"8.01a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P244,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P244,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P244,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E244=\"Y\",IF(I244=0,F244*0,F244*I244),\"\")","v":0},"",{"$f":"VLOOKUP($P244,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,null,"8.01b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P245,'Cost Schedule'!$B:$F,2,FALSE)","v":"Efficient Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with moderate chemical reactivity (low to medium risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or low to moderate propensity for spontaneous combustion) and moderate physical properties (not significantly  hydrophilic, shear strength limits equipment choice somewhat, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P245,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P245,'Cost Schedule'!$B:$F,4,FALSE)","v":146500},null,{"$f":"IF($E245=\"Y\",IF(I245=0,F245*H245,F245*I245),\"\")","v":0},"",{"$f":"VLOOKUP($P245,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume of material to cap / cover facilities where the tailings or rejects base is at a strength that enables economically efficient construction methods with small plant. This rate assumes suitable capping material is available on site within 10 km, and an average cap thickness ranging from >1 m to 2 m thickness constructed in 1 m layers + growth media up to 0.2 m depth.\nThis may require additional materials (such as capillary breaks, geofabric, etc.) - use alternate rate cells below, specific material types (e.g. acid neutralising / consuming materials, competent rock etc.) , and associated activities (i.e., load / haul / place / crush / screen / borrow etc.).\nCosts for haulage of specialised/additional materials must be added separately if required.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,{"$f":"IF(I245=\"\",0,1)","v":0},8.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P246,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P246,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P246,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E246=\"Y\",IF(I246=0,F246*0,F246*I246),\"\")","v":0},"",{"$f":"VLOOKUP($P246,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,null,"8.02a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P247,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P247,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P247,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E247=\"Y\",IF(I247=0,F247*0,F247*I247),\"\")","v":0},"",{"$f":"VLOOKUP($P247,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,null,"8.02b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P248,'Cost Schedule'!$B:$F,2,FALSE)","v":"Adverse Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with moderate chemical reactivity (medium to high risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or moderate to high propensity for spontaneous combustion) and moderate physical properties (not significantly  hydrophilic, shear strength limits equipment choice somewhat, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P248,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P248,'Cost Schedule'!$B:$F,4,FALSE)","v":313000},null,{"$f":"IF($E248=\"Y\",IF(I248=0,F248*H248,F248*I248),\"\")","v":0},"",{"$f":"VLOOKUP($P248,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume of material to cap / cover facilities of high geochemical risk, and / or low shear strength that prohibits economically efficient construction methods.  This rate assumes suitable capping material/s are available on site within 10 km, and an average cap thickness of approximately >2 m + growth media up to 0.2 m depth.\nThis may require additional materials (i.e., capillary breaks, geofabric, etc.), specific material types (e.g. acid neutralising / consuming materials, competent rock etc.), and associated activities (i.e., load / haul / place / crush / screen / borrow etc.).\nCosts for haulage of specialised materials must be added separately if required.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,{"$f":"IF(I248=\"\",0,1)","v":0},8.0299999999999994,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P249,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P249,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P249,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E249=\"Y\",IF(I249=0,F249*0,F249*I249),\"\")","v":0},"",{"$f":"VLOOKUP($P249,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P250,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P250,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P250,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E250=\"Y\",IF(I250=0,F250*0,F250*I250),\"\")","v":0},"",{"$f":"VLOOKUP($P250,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P251,'Cost Schedule'!$B:$F,2,FALSE)","v":"Difficult Tailings Capping- reshaping, capping / sealing of weak or soft surfaced tailings facility with poor physical properties (significantly  hydrophilic, low shear strength limits equipment choice greatly, artificial strengthening required) OR visible adverse impacts on legacy sites from chemical reactivity over lengthy exposure prior to rehabilitation"},"Y",null,{"$f":"VLOOKUP($P251,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P251,'Cost Schedule'!$B:$F,4,FALSE)","v":843000},null,{"$f":"IF($E251=\"Y\",IF(I251=0,F251*H251,F251*I251),\"\")","v":0},"",{"$f":"VLOOKUP($P251,'Cost Schedule'!$B:$F,5,FALSE)","v":"This option is typically driven by time constraints and/or when tailings properties significantly restrict adequate desiccation, resulting in  a tailings shear strength that is very weak excluding access by conventional small plant.\nSmall equipment used for rehabilitation.\nThis excludes any additional material required to form the final landform profile in addition to this cap.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,0,8.0399999999999991,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P252,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P252,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P252,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E252=\"Y\",IF(I252=0,F252*0,F252*I252),\"\")","v":0},"",{"$f":"VLOOKUP($P252,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.04a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P253,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P253,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P253,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E253=\"Y\",IF(I253=0,F253*0,F253*I253),\"\")","v":0},"",{"$f":"VLOOKUP($P253,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.04b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P254,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage soil / weathered rock / sediment e.g. capping/covers, removal of contamination, etc.  (Select Haul Distance from List)"},"Y",null,{"$f":"VLOOKUP($P254,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P254,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E254=\"Y\",IF(I254=\"\",IF($H254=\"Select from List\",\"\",IF(I254=0,F254*H254,\"\")),F254*I254),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P254,'Cost Schedule'!$B:$F,5,FALSE)","v":"Capping/cover material available within 50 km round trip e.g. waste / overburden dumps, borrow areas, etc."},null,null,0,{"$f":"IF(Q254=1,\"8.05-\",IF(Q254=2,\"8.05a\",IF(Q254=3,\"8.05b\",IF(Q254=4,\"8.05c\",IF(Q254=5,\"8.05d\",\"8.05\")))))","v":"8.05-"},{"$f":"VLOOKUP(K254,Select_Haul_Dist_805_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I254<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,{"$f":"C242&\" Subtotal\"","v":"Mine Waste Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J242:J254)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment)",{"$f":"VLOOKUP($P257,'Cost Schedule'!$B:$F,2,FALSE)","v":"Source, cart and spread growth media (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P257,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E257=\"Y\",IF(I257=\"\",IF($H257=\"Select from List\",\"\",IF(I257=0,F257*H257,\"\")),F257*I257),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P257,'Cost Schedule'!$B:$F,5,FALSE)","v":"If topsoil is not available on-site, then Virgin Excavated Natural Material (VENM) may need to be externally sourced."},null,null,0,{"$f":"IF(Q257=1,\"9.01-\",IF(Q257=2,\"9.01a\",IF(Q257=3,\"9.01b\",IF(Q257=4,\"9.01c\",IF(Q257=5,\"9.01d\",\"7.01-\")))))","v":"9.01-"},{"$f":"VLOOKUP(K257,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I257<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R257","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P259,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (pasture grass species)"},"Y",null,{"$f":"VLOOKUP($P259,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P259,'Cost Schedule'!$B:$F,4,FALSE)","v":1875},null,{"$f":"IF($E259=\"Y\",IF(I259=0,F259*H259,F259*I259),\"\")","v":0},{"$f":"IF(I259<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P259,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,{"$f":"IF(I259=\"\",0,1)","v":0},9.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P260,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (tree or native grass species)"},"Y",null,{"$f":"VLOOKUP($P260,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P260,'Cost Schedule'!$B:$F,4,FALSE)","v":4135},null,0,"",{"$f":"VLOOKUP($P260,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P261,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with native seed"},"Y",null,{"$f":"VLOOKUP($P261,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P261,'Cost Schedule'!$B:$F,4,FALSE)","v":1.9},null,0,"",{"$f":"VLOOKUP($P261,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Native seed +$1.00"},null,null,0,"9.10a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P262,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with pasture seed"},"Y",null,{"$f":"VLOOKUP($P262,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P262,'Cost Schedule'!$B:$F,4,FALSE)","v":0.43},null,{"$f":"IF($E262=\"Y\",IF(I262=0,F262*H262,F262*I262),\"\")","v":0},{"$f":"IF(I262<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P262,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Pasture seed +$0.10"},null,null,0,"9.10b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P263,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - base grade or standard for flat areas that can be irrigated by water cart"},"Y",null,{"$f":"VLOOKUP($P263,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P263,'Cost Schedule'!$B:$F,4,FALSE)","v":0.8},null,{"$f":"IF($E263=\"Y\",IF(I263=0,F263*H263,F263*I263),\"\")","v":0},{"$f":"IF(I263<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P263,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on flat areas with a gradient of less than 4:1, and where irrigation from water cart may be possible.  Industry standard application rate of 2500kg/ha.  Product will last short term (less than 3 months) and vegetation is required to grow ASAP for stability.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P264,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - bonded fibre matrix grade for steep areas to stabilise up to 12 months"},"Y",null,{"$f":"VLOOKUP($P264,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P264,'Cost Schedule'!$B:$F,4,FALSE)","v":1.8},null,{"$f":"IF($E264=\"Y\",IF(I264=0,F264*H264,F264*I264),\"\")","v":0},{"$f":"IF(I264<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P264,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on steep areas where stabilisation is required for up to 12 months. Application rate of ~3500kg/ha.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P265,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - high performance flexible growth medium grade "},"Y",null,{"$f":"VLOOKUP($P265,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P265,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,{"$f":"IF($E265=\"Y\",IF(I265=0,F265*H265,F265*I265),\"\")","v":0},{"$f":"IF(I265<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P265,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on extreme slopes where stabilisation is required for up to 18 months. Application rate of ~4,000kg/ha minimum.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P266,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (pasture)"},"Y",null,{"$f":"VLOOKUP($P266,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P266,'Cost Schedule'!$B:$F,4,FALSE)","v":420},null,0,"",{"$f":"VLOOKUP($P266,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 250 kg / ha. These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.11,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P267,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (trees)"},"Y",null,{"$f":"VLOOKUP($P267,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P267,'Cost Schedule'!$B:$F,4,FALSE)","v":140},null,0,"",{"$f":"VLOOKUP($P267,'Cost Schedule'!$B:$F,5,FALSE)","v":"These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.1199999999999992,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P268,'Cost Schedule'!$B:$F,2,FALSE)","v":"Spoil amelioration (adding lime / gypsum etc.)"},"Y",null,{"$f":"VLOOKUP($P268,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P268,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,0,"",{"$f":"VLOOKUP($P268,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 2.5 t / ha as an average application rate."},null,null,0,9.1300000000000008,null,{"$f":"E268","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P269,'Cost Schedule'!$B:$F,2,FALSE)","v":"growth media amelioration with biosolids"},"Y",null,{"$f":"VLOOKUP($P269,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P269,'Cost Schedule'!$B:$F,4,FALSE)","v":1015},null,0,"",{"$f":"VLOOKUP($P269,'Cost Schedule'!$B:$F,5,FALSE)","v":"Recent experience with agronomy projects."},null,null,0,9.14,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P270,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct no-climb stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P270,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P270,'Cost Schedule'!$B:$F,4,FALSE)","v":22},null,0,"",{"$f":"VLOOKUP($P270,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for no-climb stock fencing."},null,null,0,9.16,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P271,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct standard stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P271,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P271,'Cost Schedule'!$B:$F,4,FALSE)","v":13},null,0,"",{"$f":"VLOOKUP($P271,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for standard stock fencing."},null,null,0,9.17,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P272,'Cost Schedule'!$B:$F,2,FALSE)","v":"Purchase and erect warning signs"},"Y",null,{"$f":"VLOOKUP($P272,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P272,'Cost Schedule'!$B:$F,4,FALSE)","v":250},null,0,"",{"$f":"VLOOKUP($P272,'Cost Schedule'!$B:$F,5,FALSE)","v":"Compliance with AS 1319-1994 - Safety signs for the occupational environment - installed every 25 m."},null,null,0,9.18,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P273,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources virgin excavated natural material (VENM) for growth media."},"Y",null,{"$f":"VLOOKUP($P273,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P273,'Cost Schedule'!$B:$F,4,FALSE)","v":80.8},null,0,"",{"$f":"VLOOKUP($P273,'Cost Schedule'!$B:$F,5,FALSE)","v":"D7 to spread material at $205/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $70/m3 for imported fill material."},null,null,0,9.19,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P274,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources a combination of virgin excavated natural material (VENM) and spoil from large excavation for filing voids and/or capping etc."},"Y",null,{"$f":"VLOOKUP($P274,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P274,'Cost Schedule'!$B:$F,4,FALSE)","v":72.5},null,{"$f":"IF($E274=\"Y\",IF(I274=0,F274*H274,F274*I274),\"\")","v":0},{"$f":"IF(I274<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P274,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 push into void at $270/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $60/m3 for imported fill material."},null,null,0,9.1999999999999993,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P275,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clearing and grubbing of trees and vegetation"},"Y",null,{"$f":"VLOOKUP($P275,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P275,'Cost Schedule'!$B:$F,4,FALSE)","v":4730},null,{"$f":"IF($E275=\"Y\",IF(I275=0,F275*H275,F275*I275),\"\")","v":0},{"$f":"IF(I275<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P275,'Cost Schedule'!$B:$F,5,FALSE)","v":"Clearing and grubbing of light vegetation growth e.g. regrowth"},null,null,0,9.2100000000000009,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P276,'Cost Schedule'!$B:$F,2,FALSE)","v":"Topsoil stripping"},"Y",null,{"$f":"VLOOKUP($P276,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P276,'Cost Schedule'!$B:$F,4,FALSE)","v":4.8624999999999998},null,{"$f":"IF($E276=\"Y\",IF(I276=0,F276*H276,F276*I276),\"\")","v":0},{"$f":"IF(I276<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P276,'Cost Schedule'!$B:$F,5,FALSE)","v":"Stripping or topsoil at an approximate depth of 0.2 m into stockpiles; load and haul to final rehabilitation location required or respreading where necessary."},null,null,0,9.2200000000000006,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P277,'Cost Schedule'!$B:$F,2,FALSE)","v":"Growth media supplementation with manure"},"Y",null,{"$f":"VLOOKUP($P277,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P277,'Cost Schedule'!$B:$F,4,FALSE)","v":747.5},null,{"$f":"IF($E277=\"Y\",IF(I277=0,F277*H277,F277*I277),\"\")","v":0},{"$f":"IF(I277<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P277,'Cost Schedule'!$B:$F,5,FALSE)","v":"Addition of manure to improve soil quality."},null,null,0,9.23,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P278,'Cost Schedule'!$B:$F,2,FALSE)","v":"Utilise biotic soil media - organic topsoil alternative"},"Y",null,{"$f":"VLOOKUP($P278,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P278,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,0,"",{"$f":"VLOOKUP($P278,'Cost Schedule'!$B:$F,5,FALSE)","v":"Material that can be applied as an alternative to spreading topsoil prior to hydromulching."},null,null,0,"9.24a",null,"Y"]
[null,null,{"$f":"C257&\" Subtotal\"","v":"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J257:J278)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Water Management",{"$f":"VLOOKUP($P280,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clean water dams to be retained after decommissioning – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P280,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P280,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E280=\"Y\",IF(I280=0,F280*H280,F280*I280),\"\")","v":0},{"$f":"IF(I280<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P280,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) @ ~$200 per hour and pasture grass."},null,null,{"$f":"IF(I280=\"\",0,1)","v":0},"10.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P281,'Cost Schedule'!$B:$F,2,FALSE)","v":"Large clean water dams (i.e. ≥ 2 ha) to be retained after mine closure – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P281,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P281,'Cost Schedule'!$B:$F,4,FALSE)","v":10500},null,{"$f":"IF($E281=\"Y\",IF(I281=0,F281*H281,F281*I281),\"\")","v":0},{"$f":"IF(I281<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P281,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) + pasture grass."},null,null,{"$f":"IF(I281=\"\",0,1)","v":0},"10.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P282,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove sediments from the floor of the dam to enable it to be converted into clean water structure (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P282,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P282,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E282=\"Y\",IF(I282=\"\",IF($H282=\"Select from List\",\"\",IF(I282=0,F282*H282,\"\")),F282*I282),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P282,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of contaminated sediment requiring removal using an excavator, truck and dozer to clean out the dam."},null,null,{"$f":"IF(I282=\"\",0,1)","v":0},{"$f":"IF(Q282=1,\"10.04-\",IF(Q282=2,\"10.04a\",IF(Q282=3,\"10.04b\",IF(Q282=4,\"10.04c\",IF(Q282=5,\"10.04d\",\"10.04-\")))))","v":"10.04-"},{"$f":"VLOOKUP(K282,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I282<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R282","v":"Y"}]
[null,null,{"$f":"C280&\" Subtotal\"","v":"Water Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J280:J283)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Maintenance of Rehabilitated Areas",{"$f":"VLOOKUP($P285,'Cost Schedule'!$B:$F,2,FALSE)","v":"Maintenance of areas that have been shaped and seeded and revegetation has been 'successful'"},"Y",null,{"$f":"VLOOKUP($P285,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P285,'Cost Schedule'!$B:$F,4,FALSE)","v":925},null,{"$f":"IF($E285=\"Y\",IF(I285=0,F285*H285,F285*I285),\"\")","v":0},{"$f":"IF(I285<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P285,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rehabilitation maintenance might include re-seeding, watering, fertilising, minor re-shaping, erosion control, inspections/audits - does not include major repair works."},null,null,{"$f":"IF(I285=\"\",0,1)","v":0},12.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P286,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - minor"},"Y",null,{"$f":"VLOOKUP($P286,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P286,'Cost Schedule'!$B:$F,4,FALSE)","v":1200},null,{"$f":"IF($E286=\"Y\",IF(I286=0,F286*H286,F286*I286),\"\")","v":0},{"$f":"IF(I286<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P286,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring minor repair - rills, minor growth media replacement."},null,null,{"$f":"IF(I286=\"\",0,1)","v":0},12.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P287,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - moderate"},"Y",null,{"$f":"VLOOKUP($P287,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P287,'Cost Schedule'!$B:$F,4,FALSE)","v":1700},null,{"$f":"IF($E287=\"Y\",IF(I287=0,F287*H287,F287*I287),\"\")","v":0},{"$f":"IF(I287<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P287,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring moderate repair - rills, significant growth media replacement."},null,null,{"$f":"IF(I287=\"\",0,1)","v":0},12.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P288,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - major"},"Y",null,{"$f":"VLOOKUP($P288,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P288,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E288=\"Y\",IF(I288=0,F288*H288,F288*I288),\"\")","v":0},{"$f":"IF(I288<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P288,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring major repair - rills, gullies, growth media replacement, some level of additional surface water management."},null,null,{"$f":"IF(I288=\"\",0,1)","v":0},12.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P289,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - total failure of landform"},"Y",null,{"$f":"VLOOKUP($P289,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P289,'Cost Schedule'!$B:$F,4,FALSE)","v":40000},null,{"$f":"IF($E289=\"Y\",IF(I289=0,F289*H289,F289*I289),\"\")","v":0},{"$f":"IF(I289<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P289,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas that require extensive rehabilitation repair - re-design and re-construction of landform."},null,null,{"$f":"IF(I289=\"\",0,1)","v":0},12.09,null,"Y"]
[null,null,{"$f":"C285&\" Subtotal\"","v":"Maintenance of Rehabilitated Areas Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J285:J289)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Items","Other 1 <insert>","N",null,null,"This is ",null,{"$f":"IF($E291=\"Y\",IF(I291=0,F291*H291,F291*I291),\"\")","v":""},{"$f":"IF(I291<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I291=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 2 <insert>","N",null,null,"deliberately ",null,{"$f":"IF($E292=\"Y\",IF(I292=0,F292*H292,F292*I292),\"\")","v":""},{"$f":"IF(I292<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I292=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 3 <insert>","N",null,null,"left blank ",null,{"$f":"IF($E293=\"Y\",IF(I293=0,F293*H293,F293*I293),\"\")","v":""},{"$f":"IF(I293<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I293=\"\",0,1)","v":0},null,null,"N"]
[null,null,{"$f":"C291&\" Subtotal\"","v":"Additional Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J291:J293)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"TXRESULT","Total Cost for Tailings & Rejects Domain",null,null,null,null,null,{"$f":"SUM(J294,J290,J284,J279,J256,J241,J232,J223)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Underground Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Domain 3b: Overburden & Waste",null,{"$f":"D392","v":"Total Cost for Overburden & Waste Domain"},null,null,null,null,null,null,{"$f":"J392","v":0},null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Assumptions: Record any relevant assumptions to this domain below:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Key Rehabilitation Area Data for Domain",null,"Enter data below manually",null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Landform Establishment:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Growth Media Development:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Ecosystem Establishment:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,"Chg","Link","List","Y"]
[null,null,"Contaminated Materials",{"$f":"VLOOKUP($P310,'Cost Schedule'!$B:$F,2,FALSE)","v":"Treatment of known Acid Sulfate Soils"},"Y",null,{"$f":"VLOOKUP($P310,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P310,'Cost Schedule'!$B:$F,4,FALSE)","v":2580},null,{"$f":"IF($E310=\"Y\",IF(I310=0,F310*H310,F310*I310),\"\")","v":0},{"$f":"IF(I310<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P310,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ASS is treatable via neutralisation and does not require capping and isolation. Assumes 1% by weight lime addition and treatment to 100 mm depth only."},null,null,{"$f":"IF(I310=\"\",0,1)","v":0},3.12,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P311,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of plastic liner (i.e. dam, leach pad, sump etc.)"},"Y",null,{"$f":"VLOOKUP($P311,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P311,'Cost Schedule'!$B:$F,4,FALSE)","v":1},null,{"$f":"IF($E311=\"Y\",IF(I311=0,F311*H311,F311*I311),\"\")","v":0},{"$f":"IF(I311<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P311,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for cutting using ripping tynes and on-site disposal of the liner."},null,null,{"$f":"IF(I311=\"\",0,1)","v":0},3.13,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P312,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage brine/salt for disposal (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P312,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P312,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E312=\"Y\",IF(I312=0,IF($H312=\"Select from List\",\"\",IF(I312=0,F312*H312,\"\")),F312*I312),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P312,'Cost Schedule'!$B:$F,5,FALSE)","v":"Costs for haulage to location for authorised disposal."},null,null,{"$f":"IF(I312=\"\",0,1)","v":0},{"$f":"IF(Q312=1,\"3.14-\",IF(Q312=2,\"3.14a\",IF(Q312=3,\"3.14b\",IF(Q312=4,\"3.14c\",IF(Q312=5,\"3.14d\",\"3.14\")))))","v":"3.14-"},{"$f":"VLOOKUP(K312,Select_Haul_distance_Here_index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I312<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,null,{"$f":"VLOOKUP($P314,'Cost Schedule'!$B:$F,2,FALSE)","v":"Brine disposal to landfill - fees only"},"Y",null,{"$f":"VLOOKUP($P314,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P314,'Cost Schedule'!$B:$F,4,FALSE)","v":288},null,{"$f":"IF($E314=\"Y\",IF(I314=0,F314*H314,F314*I314),\"\")","v":0},{"$f":"IF(I314<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P314,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate for trackable liquid levy of $78.20 per tonne and authorised disposal to landfill."},null,null,{"$f":"IF(I314=\"\",0,1)","v":0},"3.14d",null,{"$f":"E314","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P315,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage water (clean or contaminated) (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P315,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P315,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E315=\"Y\",IF(I315=0,IF($H315=\"Select from List\",\"\",IF(I315=0,F315*H315,\"\")),F315*I315),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P315,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes transport in a 20,000 L tanker. Add disposal costs to additional items where warranted."},null,null,{"$f":"IF(I315=\"\",0,1)","v":0},{"$f":"IF(Q315=1,\"3.15-\",IF(Q315=2,\"3.15a\",IF(Q315=3,\"3.15b\",IF(Q315=4,\"3.15c\",IF(Q315=5,\"3.15d\",\"3.15\")))))","v":"3.15-"},{"$f":"VLOOKUP(K315,Select_Haul_Dist_315_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I315<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,{"$f":"C310&\" Subtotal\"","v":"Contaminated Materials Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J310:J315)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Roads and Tracks",{"$f":"VLOOKUP($P318,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – minor works including deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P318,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P318,'Cost Schedule'!$B:$F,4,FALSE)","v":1040},null,{"$f":"IF($E318=\"Y\",IF(I318=0,F318*H318,F318*I318),\"\")","v":0},{"$f":"IF(I318<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P318,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ~6 m road width - 16H Grader."},null,null,{"$f":"IF(I318=\"\",0,1)","v":0},5.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P319,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / access  tracks / vehicle park-up areas with windrows and/or small earthen bunds – minor earthworks and deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P319,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P319,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,0,"",{"$f":"VLOOKUP($P319,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - no seed"},null,null,0,5.0199999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P320,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P320,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P320,'Cost Schedule'!$B:$F,4,FALSE)","v":3700},null,0,"",{"$f":"VLOOKUP($P320,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P321,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P321,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P321,'Cost Schedule'!$B:$F,4,FALSE)","v":4485},null,0,"",{"$f":"VLOOKUP($P321,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P322,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P322,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P322,'Cost Schedule'!$B:$F,4,FALSE)","v":4870},null,0,"",{"$f":"VLOOKUP($P322,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P323,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P323,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P323,'Cost Schedule'!$B:$F,4,FALSE)","v":7025},null,0,"",{"$f":"VLOOKUP($P323,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.0599999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P324,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove stabilised material (blue metal, aggregate etc.) from roadways and disposal on-site/locally (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P324,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P324,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E324=\"Y\",IF(I324=\"\",IF($H324=\"Select from List\",\"\",IF(I324=0,F324*H324,\"\")),F324*I324),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P324,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the scraping and removal of the volume of stabilised material from the road, laydown or other surface using an excavator, dozer and grader to enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q324=1,\"5.07-\",IF(Q324=2,\"5.07a\",IF(Q324=3,\"5.07b\",IF(Q324=4,\"5.07c\",IF(Q324=5,\"5.07d\",\"5.07\")))))","v":"5.07-"},{"$f":"VLOOKUP(K324,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,{"$f":"VLOOKUP($P325,'Cost Schedule'!$B:$F,3,FALSE)","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(I324<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R324","v":"Y"}]
[null,null,{"$f":"C318&\" Subtotal\"","v":"Roads and Tracks Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J318:J325)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Earthworks / Structural Works (Landform Establishment)",{"$f":"VLOOKUP($P327,'Cost Schedule'!$B:$F,2,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit – Select Push Length"},"Y",null,"m3",{"$f":"VLOOKUP($P327,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E327=\"Y\",IF(I327=\"\",IF($H327=\"Select from List\",\"\",IF(I327=0,F327*H327,\"\")),F327*I327),\"\")","v":""},"Select Push Length Here",{"$f":"VLOOKUP($P327,'Cost Schedule'!$B:$F,5,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit"},null,null,0,{"$f":"IF(Q327=1,\"7.01-\",IF(Q327=2,\"7.01a\",IF(Q327=3,\"7.01b\",IF(Q327=4,\"7.01c\",IF(Q327=5,\"7.01d\",\"7.01-\")))))","v":"7.01-"},{"$f":"VLOOKUP(K327,Select_Push_Length_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I327<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R327","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P329,'Cost Schedule'!$B:$F,2,FALSE)","v":"Minor reshaping and pushing"},"Y",null,{"$f":"VLOOKUP($P329,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P329,'Cost Schedule'!$B:$F,4,FALSE)","v":3900},null,{"$f":"IF($E329=\"Y\",IF(I329=0,F329*H329,F329*I329),\"\")","v":0},{"$f":"IF(I329<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P329,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation)."},null,null,{"$f":"IF(I329=\"\",0,1)","v":0},7.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P330,'Cost Schedule'!$B:$F,2,FALSE)","v":"Fill dams, voids etc. - Source local material, cart and spread to cap or backfill, cap thickness determined by approval / permit (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P330,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E330=\"Y\",IF(I330=\"\",IF($H330=\"Select from List\",\"\",IF(I330=0,F330*H330,\"\")),F330*I330),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P330,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of material requiring backfill using an excavator and scraper to fill the void and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q330=1,\"9.02-\",IF(Q330=2,\"9.02a\",IF(Q330=3,\"9.02b\",IF(Q330=4,\"9.02c\",IF(Q330=5,\"9.02d\",\"7.01-\")))))","v":"9.02-"},{"$f":"VLOOKUP(K330,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I330<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R330","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P332,'Cost Schedule'!$B:$F,2,FALSE)","v":"Shotcrete application on cuttings and steep slopes"},"Y",null,{"$f":"VLOOKUP($P332,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P332,'Cost Schedule'!$B:$F,4,FALSE)","v":185},null,{"$f":"IF($E332=\"Y\",IF(I332=0,F332*H332,F332*I332),\"\")","v":0},{"$f":"IF(I332<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P332,'Cost Schedule'!$B:$F,5,FALSE)","v":"This rate is used to rehabilitate steep slopes of weathered rock, roadway cuttings, etc that cannot be cut back and stabilised."},null,null,{"$f":"IF(I332=\"\",0,1)","v":0},9.0299999999999994,null,{"$f":"E332","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P333,'Cost Schedule'!$B:$F,2,FALSE)","v":"Trim, rock rake & deep rip (includes levelling / landscaping and rip in 1 direction)"},"Y",null,{"$f":"VLOOKUP($P333,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P333,'Cost Schedule'!$B:$F,4,FALSE)","v":1130},null,{"$f":"IF($E333=\"Y\",IF(I333=0,F333*H333,F333*I333),\"\")","v":0},{"$f":"IF(I333<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P333,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertaken using D10 dozer and 16M grader."},null,null,{"$f":"IF(I333=\"\",0,1)","v":0},9.0399999999999991,null,{"$f":"E333","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P334,'Cost Schedule'!$B:$F,2,FALSE)","v":"Structural works, banks, waterways - contour banks, drainage channels and other soil conservation measures"},"Y",null,{"$f":"VLOOKUP($P334,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P334,'Cost Schedule'!$B:$F,4,FALSE)","v":1600},null,0,{"$f":"IF(I334<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P334,'Cost Schedule'!$B:$F,5,FALSE)","v":"Combination of dozer and excavator work plus grader for ~4 hours each per ha."},null,null,{"$f":"IF(I334=\"\",0,1)","v":0},7.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P335,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construction of spine drains / drop structures and/or stabilising water course entry points - required for large catchments"},"Y",null,{"$f":"VLOOKUP($P335,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P335,'Cost Schedule'!$B:$F,4,FALSE)","v":27},null,0,{"$f":"IF(I335<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P335,'Cost Schedule'!$B:$F,5,FALSE)","v":"Installation of on-site rock material (rip-rap) where managing water run-off from disturbed land and/or upon entry to water courses - prevents erosion of gully head (assumes competent material is locally available). If required to be sourced off site, assume an additional $20/m2."},null,null,{"$f":"IF(I335=\"\",0,1)","v":0},7.04,null,"Y"]
[null,null,{"$f":"C327&\" Subtotal\"","v":"Earthworks / Structural Works (Landform Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J327:J335)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Mine Waste",{"$f":"VLOOKUP($P337,'Cost Schedule'!$B:$F,2,FALSE)","v":"Ideal Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with little chemical reactivity (no to low risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or low to moderate propensity for spontaneous combustion) and good physical properties (not significantly  hydrophilic, shear strength does not limit equipment choice, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P337,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P337,'Cost Schedule'!$B:$F,4,FALSE)","v":82000},null,{"$f":"IF($E337=\"Y\",IF(I337=0,F337*H337,F337*I337),\"\")","v":0},{"$f":"IF(I337<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P337,'Cost Schedule'!$B:$F,5,FALSE)","v":"This includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume material with the appropriate chemical and physical properties. This rate assumes suitable capping material is available on site within 10 km, and an average cap thickness of approximately 0.5 m to 1 mand 0.15 m - 0.2 m growth media (assume at least 1 m thick cover required for carbonaceous material covers). Water quality from runoff, seepage etc. meets site-specific environment water quality values.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,null,8.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P338,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P338,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P338,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E338=\"Y\",IF(I338=0,F338*0,F338*I338),\"\")","v":0},"",{"$f":"VLOOKUP($P338,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,null,"8.01a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P339,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P339,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P339,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E339=\"Y\",IF(I339=0,F339*0,F339*I339),\"\")","v":0},"",{"$f":"VLOOKUP($P339,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,null,"8.01b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P340,'Cost Schedule'!$B:$F,2,FALSE)","v":"Efficient Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with moderate chemical reactivity (low to medium risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or low to moderate propensity for spontaneous combustion) and moderate physical properties (not significantly  hydrophilic, shear strength limits equipment choice somewhat, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P340,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P340,'Cost Schedule'!$B:$F,4,FALSE)","v":146500},null,0,"",{"$f":"VLOOKUP($P340,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume of material to cap / cover facilities where the tailings or rejects base is at a strength that enables economically efficient construction methods with small plant. This rate assumes suitable capping material is available on site within 10 km, and an average cap thickness ranging from >1 m to 2 m thickness constructed in 1 m layers + growth media up to 0.2 m depth.\nThis may require additional materials (such as capillary breaks, geofabric, etc.) - use alternate rate cells below, specific material types (e.g. acid neutralising / consuming materials, competent rock etc.) , and associated activities (i.e., load / haul / place / crush / screen / borrow etc.).\nCosts for haulage of specialised/additional materials must be added separately if required.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,{"$f":"IF(I340=\"\",0,1)","v":0},8.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P341,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P341,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P341,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E341=\"Y\",IF(I341=0,F341*0,F341*I341),\"\")","v":0},"",{"$f":"VLOOKUP($P341,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,null,"8.02a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P342,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P342,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P342,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E342=\"Y\",IF(I342=0,F342*0,F342*I342),\"\")","v":0},"",{"$f":"VLOOKUP($P342,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,null,"8.02b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P343,'Cost Schedule'!$B:$F,2,FALSE)","v":"Adverse Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with moderate chemical reactivity (medium to high risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or moderate to high propensity for spontaneous combustion) and moderate physical properties (not significantly  hydrophilic, shear strength limits equipment choice somewhat, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P343,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P343,'Cost Schedule'!$B:$F,4,FALSE)","v":313000},null,0,"",{"$f":"VLOOKUP($P343,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume of material to cap / cover facilities of high geochemical risk, and / or low shear strength that prohibits economically efficient construction methods.  This rate assumes suitable capping material/s are available on site within 10 km, and an average cap thickness of approximately >2 m + growth media up to 0.2 m depth.\nThis may require additional materials (i.e., capillary breaks, geofabric, etc.), specific material types (e.g. acid neutralising / consuming materials, competent rock etc.), and associated activities (i.e., load / haul / place / crush / screen / borrow etc.).\nCosts for haulage of specialised materials must be added separately if required.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,{"$f":"IF(I343=\"\",0,1)","v":0},8.0299999999999994,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P344,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P344,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P344,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E344=\"Y\",IF(I344=0,F344*0,F344*I344),\"\")","v":0},"",{"$f":"VLOOKUP($P344,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,null,"8.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P345,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P345,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P345,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E345=\"Y\",IF(I345=0,F345*0,F345*I345),\"\")","v":0},"",{"$f":"VLOOKUP($P345,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,{"$f":"IF(I345=\"\",0,1)","v":0},"8.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P346,'Cost Schedule'!$B:$F,2,FALSE)","v":"Difficult Tailings Capping- reshaping, capping / sealing of weak or soft surfaced tailings facility with poor physical properties (significantly  hydrophilic, low shear strength limits equipment choice greatly, artificial strengthening required) OR visible adverse impacts on legacy sites from chemical reactivity over lengthy exposure prior to rehabilitation"},"Y",null,{"$f":"VLOOKUP($P346,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P346,'Cost Schedule'!$B:$F,4,FALSE)","v":843000},null,{"$f":"IF($E346=\"Y\",IF(I346=0,F346*H346,F346*I346),\"\")","v":0},"",{"$f":"VLOOKUP($P346,'Cost Schedule'!$B:$F,5,FALSE)","v":"This option is typically driven by time constraints and/or when tailings properties significantly restrict adequate desiccation, resulting in  a tailings shear strength that is very weak excluding access by conventional small plant.\nSmall equipment used for rehabilitation.\nThis excludes any additional material required to form the final landform profile in addition to this cap.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,{"$f":"IF(I346=\"\",0,1)","v":0},8.0399999999999991,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P347,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P347,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P347,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E347=\"Y\",IF(I347=0,F347*0,F347*I347),\"\")","v":0},"",{"$f":"VLOOKUP($P347,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,{"$f":"IF(I347=\"\",0,1)","v":0},"8.04a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P348,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P348,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P348,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E348=\"Y\",IF(I348=0,F348*0,F348*I348),\"\")","v":0},"",{"$f":"VLOOKUP($P348,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,{"$f":"IF(I348=\"\",0,1)","v":0},"8.04b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P349,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage soil / weathered rock / sediment e.g. capping/covers, removal of contamination, etc.  (Select Haul Distance from List)"},"Y",null,{"$f":"VLOOKUP($P349,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P349,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E349=\"Y\",IF(I349=\"\",IF($H349=\"Select from List\",\"\",IF(I349=0,F349*H349,\"\")),F349*I349),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P349,'Cost Schedule'!$B:$F,5,FALSE)","v":"Capping/cover material available within 50 km round trip e.g. waste / overburden dumps, borrow areas, etc."},null,null,{"$f":"IF(I349=\"\",0,1)","v":0},{"$f":"IF(Q349=1,\"8.05-\",IF(Q349=2,\"8.05a\",IF(Q349=3,\"8.05b\",IF(Q349=4,\"8.05c\",IF(Q349=5,\"8.05d\",\"8.05\")))))","v":"8.05-"},{"$f":"VLOOKUP(K349,Select_Haul_Dist_805_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I349<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,{"$f":"C337&\" Subtotal\"","v":"Mine Waste Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J337:J349)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment)",{"$f":"VLOOKUP($P352,'Cost Schedule'!$B:$F,2,FALSE)","v":"Source, cart and spread growth media (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P352,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E352=\"Y\",IF(I352=\"\",IF($H352=\"Select from List\",\"\",IF(I352=0,F352*H352,\"\")),F352*I352),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P352,'Cost Schedule'!$B:$F,5,FALSE)","v":"If topsoil is not available on-site, then Virgin Excavated Natural Material (VENM) may need to be externally sourced."},null,null,0,{"$f":"IF(Q352=1,\"9.01-\",IF(Q352=2,\"9.01a\",IF(Q352=3,\"9.01b\",IF(Q352=4,\"9.01c\",IF(Q352=5,\"9.01d\",\"7.01-\")))))","v":"9.01-"},{"$f":"VLOOKUP(K352,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I352<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R352","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P354,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting mature trees (>15 cm)"},"Y",null,{"$f":"VLOOKUP($P354,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P354,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,{"$f":"IF($E354=\"Y\",IF(I354=0,F354*H354,F354*I354),\"\")","v":0},{"$f":"IF(I354<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P354,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,{"$f":"IF(I354=\"\",0,1)","v":0},9.06,null,{"$f":"E354","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P355,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting tube stock (<15 cm)"},"Y",null,{"$f":"VLOOKUP($P355,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P355,'Cost Schedule'!$B:$F,4,FALSE)","v":6.6},null,0,"",{"$f":"VLOOKUP($P355,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,0,9.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P356,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (pasture grass species)"},"Y",null,{"$f":"VLOOKUP($P356,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P356,'Cost Schedule'!$B:$F,4,FALSE)","v":1875},null,0,"",{"$f":"VLOOKUP($P356,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P357,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (tree or native grass species)"},"Y",null,{"$f":"VLOOKUP($P357,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P357,'Cost Schedule'!$B:$F,4,FALSE)","v":4135},null,0,"",{"$f":"VLOOKUP($P357,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P358,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with native seed"},"Y",null,{"$f":"VLOOKUP($P358,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P358,'Cost Schedule'!$B:$F,4,FALSE)","v":1.9},null,0,"",{"$f":"VLOOKUP($P358,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Native seed +$1.00"},null,null,0,"9.10a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P359,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with pasture seed"},"Y",null,{"$f":"VLOOKUP($P359,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P359,'Cost Schedule'!$B:$F,4,FALSE)","v":0.43},null,{"$f":"IF($E359=\"Y\",IF(I359=0,F359*H359,F359*I359),\"\")","v":0},{"$f":"IF(I359<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P359,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Pasture seed +$0.10"},null,null,0,"9.10b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P360,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - base grade or standard for flat areas that can be irrigated by water cart"},"Y",null,{"$f":"VLOOKUP($P360,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P360,'Cost Schedule'!$B:$F,4,FALSE)","v":0.8},null,{"$f":"IF($E360=\"Y\",IF(I360=0,F360*H360,F360*I360),\"\")","v":0},{"$f":"IF(I360<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P360,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on flat areas with a gradient of less than 4:1, and where irrigation from water cart may be possible.  Industry standard application rate of 2500kg/ha.  Product will last short term (less than 3 months) and vegetation is required to grow ASAP for stability.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P361,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - bonded fibre matrix grade for steep areas to stabilise up to 12 months"},"Y",null,{"$f":"VLOOKUP($P361,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P361,'Cost Schedule'!$B:$F,4,FALSE)","v":1.8},null,{"$f":"IF($E361=\"Y\",IF(I361=0,F361*H361,F361*I361),\"\")","v":0},{"$f":"IF(I361<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P361,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on steep areas where stabilisation is required for up to 12 months. Application rate of ~3500kg/ha.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P362,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - high performance flexible growth medium grade "},"Y",null,{"$f":"VLOOKUP($P362,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P362,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,{"$f":"IF($E362=\"Y\",IF(I362=0,F362*H362,F362*I362),\"\")","v":0},{"$f":"IF(I362<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P362,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on extreme slopes where stabilisation is required for up to 18 months. Application rate of ~4,000kg/ha minimum.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P363,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (pasture)"},"Y",null,{"$f":"VLOOKUP($P363,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P363,'Cost Schedule'!$B:$F,4,FALSE)","v":420},null,0,"",{"$f":"VLOOKUP($P363,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 250 kg / ha. These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.11,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P364,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (trees)"},"Y",null,{"$f":"VLOOKUP($P364,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P364,'Cost Schedule'!$B:$F,4,FALSE)","v":140},null,0,"",{"$f":"VLOOKUP($P364,'Cost Schedule'!$B:$F,5,FALSE)","v":"These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.1199999999999992,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P365,'Cost Schedule'!$B:$F,2,FALSE)","v":"Spoil amelioration (adding lime / gypsum etc.)"},"Y",null,{"$f":"VLOOKUP($P365,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P365,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,0,"",{"$f":"VLOOKUP($P365,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 2.5 t / ha as an average application rate."},null,null,0,9.1300000000000008,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P366,'Cost Schedule'!$B:$F,2,FALSE)","v":"growth media amelioration with biosolids"},"Y",null,{"$f":"VLOOKUP($P366,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P366,'Cost Schedule'!$B:$F,4,FALSE)","v":1015},null,0,"",{"$f":"VLOOKUP($P366,'Cost Schedule'!$B:$F,5,FALSE)","v":"Recent experience with agronomy projects."},null,null,0,9.14,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P367,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct no-climb stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P367,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P367,'Cost Schedule'!$B:$F,4,FALSE)","v":22},null,0,"",{"$f":"VLOOKUP($P367,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for no-climb stock fencing."},null,null,0,9.16,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P368,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct standard stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P368,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P368,'Cost Schedule'!$B:$F,4,FALSE)","v":13},null,0,"",{"$f":"VLOOKUP($P368,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for standard stock fencing."},null,null,0,9.17,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P369,'Cost Schedule'!$B:$F,2,FALSE)","v":"Purchase and erect warning signs"},"Y",null,{"$f":"VLOOKUP($P369,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P369,'Cost Schedule'!$B:$F,4,FALSE)","v":250},null,0,"",{"$f":"VLOOKUP($P369,'Cost Schedule'!$B:$F,5,FALSE)","v":"Compliance with AS 1319-1994 - Safety signs for the occupational environment - installed every 25 m."},null,null,0,9.18,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P370,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources virgin excavated natural material (VENM) for growth media."},"Y",null,{"$f":"VLOOKUP($P370,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P370,'Cost Schedule'!$B:$F,4,FALSE)","v":80.8},null,0,"",{"$f":"VLOOKUP($P370,'Cost Schedule'!$B:$F,5,FALSE)","v":"D7 to spread material at $205/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $70/m3 for imported fill material."},null,null,0,9.19,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P371,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources a combination of virgin excavated natural material (VENM) and spoil from large excavation for filing voids and/or capping etc."},"Y",null,{"$f":"VLOOKUP($P371,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P371,'Cost Schedule'!$B:$F,4,FALSE)","v":72.5},null,{"$f":"IF($E371=\"Y\",IF(I371=0,F371*H371,F371*I371),\"\")","v":0},{"$f":"IF(I371<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P371,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 push into void at $270/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $60/m3 for imported fill material."},null,null,0,9.1999999999999993,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P372,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clearing and grubbing of trees and vegetation"},"Y",null,{"$f":"VLOOKUP($P372,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P372,'Cost Schedule'!$B:$F,4,FALSE)","v":4730},null,{"$f":"IF($E372=\"Y\",IF(I372=0,F372*H372,F372*I372),\"\")","v":0},{"$f":"IF(I372<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P372,'Cost Schedule'!$B:$F,5,FALSE)","v":"Clearing and grubbing of light vegetation growth e.g. regrowth"},null,null,0,9.2100000000000009,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P373,'Cost Schedule'!$B:$F,2,FALSE)","v":"Topsoil stripping"},"Y",null,{"$f":"VLOOKUP($P373,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P373,'Cost Schedule'!$B:$F,4,FALSE)","v":4.8624999999999998},null,{"$f":"IF($E373=\"Y\",IF(I373=0,F373*H373,F373*I373),\"\")","v":0},{"$f":"IF(I373<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P373,'Cost Schedule'!$B:$F,5,FALSE)","v":"Stripping or topsoil at an approximate depth of 0.2 m into stockpiles; load and haul to final rehabilitation location required or respreading where necessary."},null,null,0,9.2200000000000006,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P374,'Cost Schedule'!$B:$F,2,FALSE)","v":"Growth media supplementation with manure"},"Y",null,{"$f":"VLOOKUP($P374,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P374,'Cost Schedule'!$B:$F,4,FALSE)","v":747.5},null,{"$f":"IF($E374=\"Y\",IF(I374=0,F374*H374,F374*I374),\"\")","v":0},{"$f":"IF(I374<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P374,'Cost Schedule'!$B:$F,5,FALSE)","v":"Addition of manure to improve soil quality."},null,null,0,9.23,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P375,'Cost Schedule'!$B:$F,2,FALSE)","v":"Utilise biotic soil media - organic topsoil alternative"},"Y",null,{"$f":"VLOOKUP($P375,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P375,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,0,"",{"$f":"VLOOKUP($P375,'Cost Schedule'!$B:$F,5,FALSE)","v":"Material that can be applied as an alternative to spreading topsoil prior to hydromulching."},null,null,0,"9.24a",null,"Y"]
[null,null,{"$f":"C352&\" Subtotal\"","v":"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J352:J375)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Water Management",{"$f":"VLOOKUP($P377,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clean water dams to be retained after decommissioning – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P377,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P377,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E377=\"Y\",IF(I377=0,F377*H377,F377*I377),\"\")","v":0},{"$f":"IF(I377<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P377,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) @ ~$200 per hour and pasture grass."},null,null,{"$f":"IF(I377=\"\",0,1)","v":0},"10.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P378,'Cost Schedule'!$B:$F,2,FALSE)","v":"Large clean water dams (i.e. ≥ 2 ha) to be retained after mine closure – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P378,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P378,'Cost Schedule'!$B:$F,4,FALSE)","v":10500},null,{"$f":"IF($E378=\"Y\",IF(I378=0,F378*H378,F378*I378),\"\")","v":0},{"$f":"IF(I378<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P378,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) + pasture grass."},null,null,{"$f":"IF(I378=\"\",0,1)","v":0},"10.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P379,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove sediments from the floor of the dam to enable it to be converted into clean water structure (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P379,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P379,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E379=\"Y\",IF(I379=\"\",IF($H379=\"Select from List\",\"\",IF(I379=0,F379*H379,\"\")),F379*I379),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P379,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of contaminated sediment requiring removal using an excavator, truck and dozer to clean out the dam."},null,null,{"$f":"IF(I379=\"\",0,1)","v":0},{"$f":"IF(Q379=1,\"10.04-\",IF(Q379=2,\"10.04a\",IF(Q379=3,\"10.04b\",IF(Q379=4,\"10.04c\",IF(Q379=5,\"10.04d\",\"10.04-\")))))","v":"10.04-"},{"$f":"VLOOKUP(K379,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I379<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R379","v":"Y"}]
[null,null,{"$f":"C377&\" Subtotal\"","v":"Water Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J377:J380)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Maintenance of Rehabilitated Areas",{"$f":"VLOOKUP($P382,'Cost Schedule'!$B:$F,2,FALSE)","v":"Maintenance of areas that have been shaped and seeded and revegetation has been 'successful'"},"Y",null,{"$f":"VLOOKUP($P382,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P382,'Cost Schedule'!$B:$F,4,FALSE)","v":925},null,{"$f":"IF($E382=\"Y\",IF(I382=0,F382*H382,F382*I382),\"\")","v":0},{"$f":"IF(I382<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P382,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rehabilitation maintenance might include re-seeding, watering, fertilising, minor re-shaping, erosion control, inspections/audits - does not include major repair works."},null,null,{"$f":"IF(I382=\"\",0,1)","v":0},12.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P383,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - minor"},"Y",null,{"$f":"VLOOKUP($P383,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P383,'Cost Schedule'!$B:$F,4,FALSE)","v":1200},null,{"$f":"IF($E383=\"Y\",IF(I383=0,F383*H383,F383*I383),\"\")","v":0},{"$f":"IF(I383<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P383,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring minor repair - rills, minor growth media replacement."},null,null,{"$f":"IF(I383=\"\",0,1)","v":0},12.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P384,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - moderate"},"Y",null,{"$f":"VLOOKUP($P384,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P384,'Cost Schedule'!$B:$F,4,FALSE)","v":1700},null,{"$f":"IF($E384=\"Y\",IF(I384=0,F384*H384,F384*I384),\"\")","v":0},{"$f":"IF(I384<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P384,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring moderate repair - rills, significant growth media replacement."},null,null,{"$f":"IF(I384=\"\",0,1)","v":0},12.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P385,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - major"},"Y",null,{"$f":"VLOOKUP($P385,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P385,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E385=\"Y\",IF(I385=0,F385*H385,F385*I385),\"\")","v":0},{"$f":"IF(I385<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P385,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring major repair - rills, gullies, growth media replacement, some level of additional surface water management."},null,null,{"$f":"IF(I385=\"\",0,1)","v":0},12.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P386,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - total failure of landform"},"Y",null,{"$f":"VLOOKUP($P386,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P386,'Cost Schedule'!$B:$F,4,FALSE)","v":40000},null,{"$f":"IF($E386=\"Y\",IF(I386=0,F386*H386,F386*I386),\"\")","v":0},{"$f":"IF(I386<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P386,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas that require extensive rehabilitation repair - re-design and re-construction of landform."},null,null,{"$f":"IF(I386=\"\",0,1)","v":0},12.09,null,"Y"]
[null,null,{"$f":"C382&\" Subtotal\"","v":"Maintenance of Rehabilitated Areas Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J382:J386)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Items","Other 1 <insert>","N",null,null,"This is ",null,{"$f":"IF($E388=\"Y\",IF(I388=0,F388*H388,F388*I388),\"\")","v":""},{"$f":"IF(I388<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I388=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 2 <insert>","N",null,null,"deliberately ",null,{"$f":"IF($E389=\"Y\",IF(I389=0,F389*H389,F389*I389),\"\")","v":""},{"$f":"IF(I389<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I389=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 3 <insert>","N",null,null,"left blank ",null,{"$f":"IF($E390=\"Y\",IF(I390=0,F390*H390,F390*I390),\"\")","v":""},{"$f":"IF(I390<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I390=\"\",0,1)","v":0},null,null,"N"]
[null,null,{"$f":"C388&\" Subtotal\"","v":"Additional Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J388:J390)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"TXRESULT","Total Cost for Overburden & Waste Domain",null,null,null,null,null,{"$f":"SUM(J391,J387,J381,J376,J351,J336,J326,J317)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Underground Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Domain 4b: Subsidence and Management",null,{"$f":"D451","v":"Total Cost for Subsidence and Management Activities"},null,null,null,null,null,null,{"$f":"J451","v":0},null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Assumptions: Record any relevant assumptions to this domain below:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Key Rehabilitation Area Data for Domain",null,"Enter data below manually",null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Landform Establishment:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Growth Media Development:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Ecosystem Establishment:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,"Chg","Link","List","Y"]
[null,null,"Subsidence Repairs",{"$f":"VLOOKUP($P408,'Cost Schedule'!$B:$F,2,FALSE)","v":"Minor stabilisation works and maintenance of mine subsidence areas - ripping etc. "},"Y",null,{"$f":"VLOOKUP($P408,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P408,'Cost Schedule'!$B:$F,4,FALSE)","v":1470},null,{"$f":"IF($E408=\"Y\",IF(I408=0,F408*H408,F408*I408),\"\")","v":0},{"$f":"IF(I408<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P408,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertaken using Dozer.  Costs subject to the extent of subsidence impacts"},null,null,{"$f":"IF(I408=\"\",0,1)","v":0},"12.04a",null,{"$f":"E408","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P409,'Cost Schedule'!$B:$F,2,FALSE)","v":"Crack filling to repair subsidence impacts"},"Y",null,{"$f":"VLOOKUP($P409,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P409,'Cost Schedule'!$B:$F,4,FALSE)","v":1450},null,{"$f":"IF($E409=\"Y\",IF(I409=0,F409*H409,F409*I409),\"\")","v":0},{"$f":"IF(I409<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P409,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertake more substantial works to backfill cracks and/or sink holes (e.g., filling with mulch prior to grouting, grouting, etc.)  Costs subject to the extent of subsidence impacts. \nInclude >5 km haul of fill."},null,null,{"$f":"IF(I409=\"\",0,1)","v":0},"12.04b",null,{"$f":"E409","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P410,'Cost Schedule'!$B:$F,2,FALSE)","v":"Water course restoration to repair subsidence impacts"},"Y",null,{"$f":"VLOOKUP($P410,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P410,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E410=\"Y\",IF(I410=0,F410*0,F410*I410),\"\")","v":0},{"$f":"IF(I410<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P410,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertake more substantial works to remediate water courses (e.g., channel bed repairs, rock bar repairs, swamp stabilisation etc.)"},null,null,{"$f":"IF(I410=\"\",0,1)","v":0},"12.05a",null,{"$f":"E410","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P411,'Cost Schedule'!$B:$F,2,FALSE)","v":"Create cut-through to re-establish natural water courses/drainage channels following subsidence"},"Y",null,{"$f":"VLOOKUP($P411,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P411,'Cost Schedule'!$B:$F,4,FALSE)","v":3000},null,{"$f":"IF($E411=\"Y\",IF(I411=0,F411*H411,F411*I411),\"\")","v":0},{"$f":"IF(I411<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P411,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes all earthworks and revegetation required to re-establish the natural drainage profile of the subsided area."},null,null,{"$f":"IF(I411=\"\",0,1)","v":0},"12.05b",null,{"$f":"E411","v":"Y"}]
[null,null,{"$f":"C408&\" Subtotal\"","v":"Subsidence Repairs Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J408:J411)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Vents, Shafts and Boreholes",{"$f":"VLOOKUP($P413,'Cost Schedule'!$B:$F,2,FALSE)","v":"Maintenance and monitoring of sealed adits/portals and shafts (for a total of 5 years)"},"Y",null,{"$f":"VLOOKUP($P413,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P413,'Cost Schedule'!$B:$F,4,FALSE)","v":25000},null,{"$f":"IF($E413=\"Y\",IF(I413=0,F413*H413,F413*I413),\"\")","v":0},{"$f":"IF(I413<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P413,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume 1 x day visual inspection (10hrs inc’ travel) for suitably qualified / competent person + reporting, for an annual inspection @ $5,000 per year. Exclusions are intrusive investigation and testing (e.g. concrete strength etc). "},null,null,{"$f":"IF(I413=\"\",0,1)","v":0},4.04,null,"Y"]
[null,null,{"$f":"C413&\" Subtotal\"","v":"Vents, Shafts and Boreholes Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J413:J413)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Water Management",{"$f":"VLOOKUP($P415,'Cost Schedule'!$B:$F,2,FALSE)","v":"On-site treatment of contaminated water due to high salt (includes removal of metals etc, brine disposal and cost of mobile water treatment unit)"},"Y",null,{"$f":"VLOOKUP($P415,'Cost Schedule'!$B:$F,3,FALSE)","v":"ML"},{"$f":"VLOOKUP($P415,'Cost Schedule'!$B:$F,4,FALSE)","v":3600},null,{"$f":"IF($E415=\"Y\",IF(I415=0,F415*H415,F415*I415),\"\")","v":0},{"$f":"IF(I415<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P415,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate can fluctuate depending on treatment type however this is a suitable standard rate for current programs at mining operations."},null,null,{"$f":"IF(I415=\"\",0,1)","v":0},10.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P416,'Cost Schedule'!$B:$F,2,FALSE)","v":"On-site treatment of contaminated water due to low pH (incudes removal of metals etc, neutralisation treatments and cost of mobile water treatment unit"},"Y",null,{"$f":"VLOOKUP($P416,'Cost Schedule'!$B:$F,3,FALSE)","v":"ML"},{"$f":"VLOOKUP($P416,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,{"$f":"IF($E416=\"Y\",IF(I416=0,F416*H416,F416*I416),\"\")","v":0},{"$f":"IF(I416<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P416,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate can fluctuate depending on treatment type however this is a suitable standard rate for current programs at mining operations."},null,null,{"$f":"IF(I416=\"\",0,1)","v":0},10.02,null,"Y"]
[null,null,{"$f":"C415&\" Subtotal\"","v":"Water Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J415:J416)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Creek Diversions",{"$f":"VLOOKUP($P418,'Cost Schedule'!$B:$F,2,FALSE)","v":"Repairs and/or stabilisation of new or compromised water course diversion"},"Y",null,{"$f":"VLOOKUP($P418,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P418,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E418=\"Y\",IF(I418=0,F418*H418,F418*I418),\"\")","v":0},{"$f":"IF(I418<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P418,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes material is suitable for revegetating and has a reasonable chance of stabilising."},null,null,{"$f":"IF(I418=\"\",0,1)","v":0},11.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P419,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long term maintenance of water course diversion – Channel constructed through backfilled material"},"Y",null,{"$f":"VLOOKUP($P419,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P419,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,{"$f":"IF($E419=\"Y\",IF(I419=0,F419*H419,F419*I419),\"\")","v":0},{"$f":"IF(I419<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P419,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes maintenance has been kept up and significant works are not required."},null,null,{"$f":"IF(I419=\"\",0,1)","v":0},11.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P420,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long term maintenance of water course diversion – Channel constructed through competent material"},"Y",null,{"$f":"VLOOKUP($P420,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P420,'Cost Schedule'!$B:$F,4,FALSE)","v":750},null,{"$f":"IF($E420=\"Y\",IF(I420=0,F420*H420,F420*I420),\"\")","v":0},{"$f":"IF(I420<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P420,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes maintenance has been kept up and significant works are not required."},null,null,{"$f":"IF(I420=\"\",0,1)","v":0},11.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P421,'Cost Schedule'!$B:$F,2,FALSE)","v":"Installation of rock armouring"},"Y",null,{"$f":"VLOOKUP($P421,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P421,'Cost Schedule'!$B:$F,4,FALSE)","v":6},null,{"$f":"IF($E421=\"Y\",IF(I421=0,F421*H421,F421*I421),\"\")","v":0},{"$f":"IF(I421<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P421,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes competent material is locally available - multiply costs by 2 for sourcing and transporting from offsite location."},null,null,{"$f":"IF(I421=\"\",0,1)","v":0},11.04,null,"Y"]
[null,null,{"$f":"C418&\" Subtotal\"","v":"Creek Diversions Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J418:J421)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Land Management",{"$f":"VLOOKUP($P423,'Cost Schedule'!$B:$F,2,FALSE)","v":"Pest management on buffer lands, non-disturbed, and rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P423,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P423,'Cost Schedule'!$B:$F,4,FALSE)","v":150},null,{"$f":"IF($E423=\"Y\",IF(I423=0,F423*H423,F423*I423),\"\")","v":0},{"$f":"IF(I423<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P423,'Cost Schedule'!$B:$F,5,FALSE)","v":"Feral animal baiting programs if required  and waste materials required to be removed."},null,null,{"$f":"IF(I423=\"\",0,1)","v":0},12.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P424,'Cost Schedule'!$B:$F,2,FALSE)","v":"Land management of undisturbed areas (rehabilitation, weeds, ferals, erosion and sediment control works)"},"Y",null,{"$f":"VLOOKUP($P424,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P424,'Cost Schedule'!$B:$F,4,FALSE)","v":400},null,{"$f":"IF($E424=\"Y\",IF(I424=0,F424*H424,F424*I424),\"\")","v":0},{"$f":"IF(I424<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P424,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undisturbed areas within the lease boundary that require land management activities."},null,null,{"$f":"IF(I424=\"\",0,1)","v":0},12.03,null,"Y"]
[null,null,{"$f":"C423&\" Subtotal\"","v":"Land Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J423:J424)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Heritage Items",{"$f":"VLOOKUP($P426,'Cost Schedule'!$B:$F,2,FALSE)","v":"The restoration and care and maintenance of items that have heritage significance"},"Y",null,{"$f":"VLOOKUP($P426,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P426,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E426=\"Y\",IF(I426=0,F426*0,F426*I426),\"\")","v":0},{"$f":"IF(I426<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P426,'Cost Schedule'!$B:$F,5,FALSE)","v":"Item for the redistribution of Aboriginal artefacts, preservation of European heritage items or a combination of activities."},null,null,{"$f":"IF(I426=\"\",0,1)","v":0},13.01,null,"Y"]
[null,null,{"$f":"C426&\" Subtotal\"","v":"Heritage Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J426:J426)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Sundry Items",{"$f":"VLOOKUP($P428,'Cost Schedule'!$B:$F,2,FALSE)","v":"Development of an 'Unplanned' Project Closure Plan - State Significant Development with closure planning well progressed i.e. preferred cover design, closure environment modelled e.g. groundwater /subsidence / pit lakes, preliminary seal designs, etc. and only finalisation of detailed engineering deigns required"},"Y",null,{"$f":"VLOOKUP($P428,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P428,'Cost Schedule'!$B:$F,4,FALSE)","v":100000},null,{"$f":"IF($E428=\"Y\",IF(I428=0,F428*H428,F428*I428),\"\")","v":0},{"$f":"IF(I428<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P428,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum to be used to refine the conceptual closure plan into a detailed closure plan with execution strategies for rehabilitation activities.\nAssumes outcomes of studies readily available including modelling, landform design, geochemistry, demolition, etc.  Costs to finalise options by domain and finalise designs for construction.\nAssume a simple site e.g. single open cut, no legacy operations historic in the area, little social dependence, etc.\nDepending on site size, complexity, final land use requirements and knowledge base investigations can range from ~$75k to >$1 M.\nSites with more than 1 pit to add $50,000 to rate."},null,null,{"$f":"IF(I428=\"\",0,1)","v":0},"14.01a",null,{"$f":"E428","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P429,'Cost Schedule'!$B:$F,2,FALSE)","v":"Development of an 'Unplanned' Project Closure Plan - Non State Significant Development with at least ≥2 of the following aspects requiring closure planning, but no significant issues realised at this time: previous subsidence, medium or higher geochemistry risk and/or spontaneous combustion propensity, known/ likely contamination, tailings / rejects, final void"},"Y",null,{"$f":"VLOOKUP($P429,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P429,'Cost Schedule'!$B:$F,4,FALSE)","v":90000},null,0,"",{"$f":"VLOOKUP($P429,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum to be used to refine the conceptual closure plan into a detailed closure plan with execution strategies for rehabilitation activities.\nEstimated cost for developing closure plan including studies - basic to satisfy risks and decisions - includes risk assessment, options analysis, Closure Plan.\nSites with more than 1 pit to add $50,000 to rate."},null,null,0,"14.01b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P430,'Cost Schedule'!$B:$F,2,FALSE)","v":"Development of an 'Unplanned' Project Closure Plan - Non State Significant Development with no EPL and/or only one of the following relevant aspects: previous subsidence, low to medium geochemistry risk and/or spontaneous combustion propensity, known limited contamination, small approved final void"},"Y",null,{"$f":"VLOOKUP($P430,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P430,'Cost Schedule'!$B:$F,4,FALSE)","v":15000},null,0,"",{"$f":"VLOOKUP($P430,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes sediment control is the key concern for rehabilitation e.g. small mines, exploration operations.  Includes risk assessment, sampling and analyses on <5 samples, one study and Closure Plan."},null,null,0,"14.01c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P431,'Cost Schedule'!$B:$F,2,FALSE)","v":"Development of an 'Unplanned' Project Closure Plan - State Significant Development with only preliminary to conceptual closure planning in place"},"Y",null,{"$f":"VLOOKUP($P431,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P431,'Cost Schedule'!$B:$F,4,FALSE)","v":300000},null,0,"",{"$f":"VLOOKUP($P431,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes costs for key investigations and studies including designs e.g. geochemistry, Contamination Remediation Action Plan, subsidence risk, cover/capping and final landform, site wide surface water, etc.  Provisional sum to be used to refine the conceptual closure plan into a detailed closure plan with execution strategies for rehabilitation activities.\nAssume at least 15 types of studies required ranging from geotechnical to ecology and social, development of a closure plan including address of obligations.  Assume a simple site e.g. single open cut, no legacy operations historic in the area, little social dependence, etc.\nDepending on site size, complexity, final land use requirements and knowledge base investigations can range to >$3 M.\nSites with more than 1 pit to add $50,000 to rate."},null,null,0,"14.01d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P432,'Cost Schedule'!$B:$F,2,FALSE)","v":"Development of an 'Unplanned' Project Closure Plan - Non State Significant Development with at least ≥2 of the following aspects resulting in significant issues requiring remediation: previous subsidence, medium or higher geochemistry risk and/or spontaneous combustion propensity, known/ likely contamination, tailings / rejects, final void"},"Y",null,{"$f":"VLOOKUP($P432,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P432,'Cost Schedule'!$B:$F,4,FALSE)","v":125000},null,0,"",{"$f":"VLOOKUP($P432,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes costs for key investigations and studies including economic treatments and designs e.g. geochemistry, Contamination Remediation Action Plan, subsidence risk, cover/capping and final landform, site wide surface water, etc.  Provisional sum to be used to refine the conceptual closure plan into a detailed closure plan with execution strategies for rehabilitation activities."},null,null,0,"14.01e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P433,'Cost Schedule'!$B:$F,2,FALSE)","v":"Develop a Review of Environmental Factors (REF) to facilitate rehabilitation including contamination works."},"Y",null,{"$f":"VLOOKUP($P433,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P433,'Cost Schedule'!$B:$F,4,FALSE)","v":27950},null,0,"",{"$f":"VLOOKUP($P433,'Cost Schedule'!$B:$F,5,FALSE)","v":"Based on experience for a REF after completion of a detailed closure study (e.g. contamination investigation) costs could range from $10,000 to $100,000 ex GST.  Note this does not apply to a Statement of Environmental Effects or Environmental Impact Statement."},null,null,0,"14.01f",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P434,'Cost Schedule'!$B:$F,2,FALSE)","v":"Site security during closure"},"Y",null,{"$f":"VLOOKUP($P434,'Cost Schedule'!$B:$F,3,FALSE)","v":"yr."},{"$f":"VLOOKUP($P434,'Cost Schedule'!$B:$F,4,FALSE)","v":75000},null,{"$f":"IF($E434=\"Y\",IF(I434=0,F434*H434,F434*I434),\"\")","v":0},{"$f":"IF(I434<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P434,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for site security measures required during closure.  This includes nightly patrols and first response in the event of an out of hours incident."},null,null,{"$f":"IF(I434=\"\",0,1)","v":0},14.02,null,{"$f":"E434","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P435,'Cost Schedule'!$B:$F,2,FALSE)","v":"Choose type of HAZMAT Clean-up required - cleaning and decontaminating plant and equipment, chemical storage locations, oil and grease traps, tanks, vessels, and pipe work etc"},"Y",null,{"$f":"VLOOKUP($P435,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P435,'Cost Schedule'!$B:$F,4,FALSE)","v":0},null,{"$f":"IF($E435=\"Y\",IF(I435=0,F435*H435,F435*I435),\"\")","v":0},"Select type of HAZMAT Clean-up Required",{"$f":"VLOOKUP($P435,'Cost Schedule'!$B:$F,5,FALSE)","v":"Type of HAZMAT Clean-up required - cleaning and decontaminating plant and equipment, chemical storage locations, oil and grease traps, tanks, vessels, and pipe work etc"},null,null,{"$f":"IF(I435=\"\",0,1)","v":0},{"$f":"IF(Q435=1,\"14.03-\",IF(Q435=2,\"14.03a\",IF(Q435=3,\"14.03b\",IF(Q435=4,\"14.03c\",IF(Q435=5,\"14.03d\",\"14.03\")))))","v":"14.03-"},{"$f":"VLOOKUP(K435,Select_HAZMAT_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I435<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,null,{"$f":"VLOOKUP($P437,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of radiation devices"},"Y",null,{"$f":"VLOOKUP($P437,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P437,'Cost Schedule'!$B:$F,4,FALSE)","v":31630},null,{"$f":"IF($E437=\"Y\",IF(I437=0,F437*H437,F437*I437),\"\")","v":0},{"$f":"IF(I437<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P437,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for removal and disposal of monitoring devices on conveyors using a radiation source (i.e., Americium – 241, Plutonium – 238, Caesium - 137 etc).\nSource Isotope type, quantity, strength, weight, source holder type, source holder weight, pick-up location (among others) will directly affect pricing. "},null,null,{"$f":"IF(I437=\"\",0,1)","v":0},14.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P438,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional fees for accessing State, Crown or other public lands for rehabilitation/remediation activities"},"Y",null,{"$f":"VLOOKUP($P438,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P438,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E438=\"Y\",IF(I438=0,F438*0,F438*I438),\"\")","v":0},{"$f":"IF(I438<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P438,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum."},null,null,{"$f":"IF(I438=\"\",0,1)","v":0},14.05,null,"Y"]
[null,null,{"$f":"C428&\" Subtotal\"","v":"Sundry Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J428:J438)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Mobilisation and Demobilisation",{"$f":"VLOOKUP($P440,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation for small mine or quarry  - small fleet"},"Y",null,{"$f":"VLOOKUP($P440,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P440,'Cost Schedule'!$B:$F,4,FALSE)","v":12000},null,{"$f":"IF($E440=\"Y\",IF(I440=0,F440*H440,F440*I440),\"\")","v":0},{"$f":"IF(I440<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P440,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,{"$f":"IF(I440=\"\",0,1)","v":0},"15.00a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P441,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation for small mine or quarry  - medium to large fleet"},"Y",null,{"$f":"VLOOKUP($P441,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P441,'Cost Schedule'!$B:$F,4,FALSE)","v":35000},null,{"$f":"IF($E441=\"Y\",IF(I441=0,F441*H441,F441*I441),\"\")","v":0},{"$f":"IF(I441<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P441,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,{"$f":"IF(I441=\"\",0,1)","v":0},"15.00b",null,{"$f":"E441","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P442,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation (Distance to site <150 km)"},"Y",null,{"$f":"VLOOKUP($P442,'Cost Schedule'!$B:$F,3,FALSE)","v":"item"},{"$f":"VLOOKUP($P442,'Cost Schedule'!$B:$F,4,FALSE)","v":100000},null,0,"",{"$f":"VLOOKUP($P442,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,0,15.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P443,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation (Distance to site >150 km but <500 km)"},"Y",null,{"$f":"VLOOKUP($P443,'Cost Schedule'!$B:$F,3,FALSE)","v":"item"},{"$f":"VLOOKUP($P443,'Cost Schedule'!$B:$F,4,FALSE)","v":150000},null,0,"",{"$f":"VLOOKUP($P443,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,0,15.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P444,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation (Distance to site >500 km but <1000 km)"},"Y",null,{"$f":"VLOOKUP($P444,'Cost Schedule'!$B:$F,3,FALSE)","v":"item"},{"$f":"VLOOKUP($P444,'Cost Schedule'!$B:$F,4,FALSE)","v":300000},null,0,"",{"$f":"VLOOKUP($P444,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,0,15.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P445,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation (Distance to site >1000 km)"},"Y",null,{"$f":"VLOOKUP($P445,'Cost Schedule'!$B:$F,3,FALSE)","v":"item"},{"$f":"VLOOKUP($P445,'Cost Schedule'!$B:$F,4,FALSE)","v":500000},null,0,"",{"$f":"VLOOKUP($P445,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,0,15.04,null,"Y"]
[null,null,{"$f":"C440&\" Subtotal\"","v":"Mobilisation and Demobilisation Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J440:J445)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Items","Other 1 <insert>","N",null,null,"This is ",null,{"$f":"IF($E447=\"Y\",IF(I447=0,F447*H447,F447*I447),\"\")","v":""},{"$f":"IF(I447<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I447=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 2 <insert>","N",null,null,"deliberately ",null,{"$f":"IF($E448=\"Y\",IF(I448=0,F448*H448,F448*I448),\"\")","v":""},{"$f":"IF(I448<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I448=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 3 <insert>","N",null,null,"left blank ",null,{"$f":"IF($E449=\"Y\",IF(I449=0,F449*H449,F449*I449),\"\")","v":""},{"$f":"IF(I449<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I449=\"\",0,1)","v":0},null,null,"N"]
[null,null,{"$f":"C447&\" Subtotal\"","v":"Additional Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J447:J449)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"TXRESULT","Total Cost for Subsidence and Management Activities",null,null,null,null,null,{"$f":"SUM(J425,J427,J439,J446,J450,J422,J417,J414,J412)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]

{"sheet":"Underground (3)","index":16,"n_rows":452,"n_cols":33,"rows_kept":452,"cut":false,"hidden":true,"merged":[[450,3,450,8],[450,9,450,11],[438,2,438,8],[438,14,438,16],[439,2,444,2],[445,2,445,8],[445,14,445,16],[422,2,423,2],[424,2,424,8],[424,14,424,16],[426,2,426,8],[426,14,426,16],[427,2,437,2],[446,2,448,2],[449,2,449,8],[449,14,449,16],[416,14,416,16],[417,2,420,2],[421,2,421,8],[421,14,421,16],[404,2,404,8],[404,9,404,11],[407,2,410,2],[411,2,411,8],[411,14,411,16],[413,2,413,8],[413,14,413,16],[391,3,391,8],[391,9,391,11],[396,2,396,11],[397,2,397,3],[397,4,397,10],[400,2,400,8],[400,9,400,10],[414,2,415,2],[416,2,416,8],[386,14,386,16],[387,2,389,2],[390,2,390,8],[390,14,390,16],[378,11,379,11],[378,14,379,14],[378,15,379,15],[378,16,379,16],[380,2,380,8],[380,14,380,16],[375,14,375,16],[376,2,379,2],[378,3,379,3],[378,4,379,4],[378,5,379,5],[378,6,379,6],[378,7,379,7],[378,8,379,8],[378,9,379,9],[351,14,352,14],[351,15,352,15],[351,16,352,16],[351,2,374,2],[351,3,352,3],[351,4,352,4],[351,5,352,5],[351,6,352,6],[351,7,352,7],[335,2,335,8],[335,14,335,16],[350,2,350,8],[350,14,350,16],[326,16,327,16],[329,3,330,3],[329,4,330,4],[329,5,330,5],[329,6,330,6],[329,7,330,7],[329,8,330,8],[329,9,330,9],[329,11,330,11],[329,14,330,14],[326,7,327,7],[326,8,327,8],[326,9,327,9],[326,11,327,11],[326,14,327,14],[326,15,327,15],[348,11,349,11],[348,9,349,9],[348,8,349,8],[348,7,349,7],[325,2,325,8],[325,14,325,16],[326,2,334,2],[326,3,327,3],[326,4,327,4],[326,5,327,5],[326,6,327,6],[329,15,330,15],[329,16,330,16],[316,14,316,16],[317,2,324,2],[323,3,324,3],[323,4,324,4],[323,5,324,5],[323,6,324,6],[323,7,324,7],[323,8,324,8],[323,9,324,9],[323,11,324,11],[323,14,324,14],[323,15,324,15],[323,16,324,16],[305,2,305,8],[305,9,305,10],[306,2,306,8],[306,9,306,11],[309,2,314,2],[316,2,316,8],[302,2,302,8],[302,9,302,10],[303,2,303,8],[303,9,303,10],[304,2,304,8],[304,9,304,10],[293,2,293,8],[293,14,293,16],[294,3,294,8],[294,9,294,11],[298,2,298,11],[299,4,299,10],[283,2,283,8],[283,14,283,16],[284,2,288,2],[289,2,289,8],[289,14,289,16],[290,2,292,2],[281,8,282,8],[281,9,282,9],[281,11,282,11],[281,14,282,14],[281,15,282,15],[281,16,282,16],[279,2,282,2],[281,3,282,3],[281,4,282,4],[281,5,282,5],[281,6,282,6],[281,7,282,7],[256,11,257,11],[256,14,257,14],[256,15,257,15],[256,16,257,16],[278,2,278,8],[278,14,278,16],[255,2,255,8],[255,14,255,16],[256,2,277,2],[256,3,257,3],[256,4,257,4],[256,5,257,5],[256,6,257,6],[256,7,257,7],[256,8,257,8],[256,9,257,9],[240,2,240,8],[240,14,240,16],[232,11,233,11],[232,14,233,14],[232,15,233,15],[232,16,233,16],[235,3,236,3],[235,4,236,4],[235,5,236,5],[235,6,236,6],[235,7,236,7],[235,8,236,8],[231,2,231,8],[231,14,231,16],[232,2,239,2],[232,3,233,3],[232,4,233,4],[232,5,233,5],[232,6,233,6],[232,7,233,7],[232,8,233,8],[232,9,233,9],[235,9,236,9],[235,11,236,11],[235,14,236,14],[235,15,236,15],[235,16,236,16],[222,2,222,8],[222,14,222,16],[215,3,216,3],[215,4,216,4],[215,5,216,5],[215,6,216,6],[215,7,216,7],[215,8,216,8],[229,8,230,8],[229,9,230,9],[229,11,230,11],[229,14,230,14],[229,15,230,15],[229,16,230,16],[223,2,230,2],[229,3,230,3],[229,4,230,4],[229,5,230,5],[229,6,230,6],[229,7,230,7],[210,8,211,8],[210,9,211,9],[210,11,211,11],[210,14,211,14],[210,15,211,15],[210,16,211,16],[200,2,200,8],[200,9,200,10],[201,2,201,8],[201,9,201,11],[204,2,221,2],[210,3,211,3],[210,4,211,4],[210,5,211,5],[210,6,211,6],[210,7,211,7],[215,9,216,9],[215,11,216,11],[215,14,216,14],[215,15,216,15],[215,16,216,16],[197,2,197,8],[197,9,197,10],[198,2,198,8],[198,9,198,10],[199,2,199,8],[199,9,199,10],[188,2,188,8],[188,14,188,16],[189,3,189,8],[189,9,189,11],[193,2,193,11],[194,4,194,10],[178,2,178,8],[178,14,178,16],[179,2,183,2],[184,2,184,8],[184,14,184,16],[185,2,187,2],[175,8,176,8],[175,9,176,9],[175,11,176,11],[175,14,176,14],[175,15,176,15],[175,16,176,16],[173,2,177,2],[175,3,176,3],[175,4,176,4],[175,5,176,5],[175,6,176,6],[175,7,176,7],[172,2,172,8],[172,14,172,16],[147,2,147,8],[147,14,147,16],[148,2,171,2],[148,3,149,3],[148,4,149,4],[148,5,149,5],[148,6,149,6],[148,7,149,7],[148,8,149,8],[148,9,149,9],[140,14,141,14],[140,15,141,15],[140,16,141,16],[137,9,138,9],[137,11,138,11],[137,14,138,14],[137,15,138,15],[137,16,138,16],[148,11,149,11],[148,14,149,14],[148,15,149,15],[148,16,149,16],[140,3,141,3],[140,4,141,4],[140,5,141,5],[140,6,141,6],[140,7,141,7],[134,16,135,16],[136,2,136,8],[136,14,136,16],[137,2,146,2],[137,3,138,3],[137,4,138,4],[137,5,138,5],[137,6,138,6],[137,7,138,7],[137,8,138,8],[134,7,135,7],[134,8,135,8],[134,9,135,9],[134,11,135,11],[134,14,135,14],[134,15,135,15],[140,8,141,8],[140,9,141,9],[140,11,141,11],[106,2,106,8],[106,14,106,16],[127,2,127,8],[127,14,127,16],[128,2,135,2],[134,3,135,3],[134,4,135,4],[134,5,135,5],[134,6,135,6],[92,3,93,3],[92,4,93,4],[92,5,93,5],[92,6,93,6],[92,16,93,16],[92,7,93,7],[92,8,93,8],[92,9,93,9],[92,11,93,11],[92,14,93,14],[92,15,93,15],[87,8,88,8],[87,9,88,9],[87,11,88,11],[87,14,88,14],[87,15,88,15],[87,16,88,16],[87,3,88,3],[87,4,88,4],[87,5,88,5],[87,6,88,6],[87,7,88,7],[77,2,79,2],[80,2,80,8],[80,14,80,16],[9,2,9,8],[9,9,9,10],[10,2,10,8],[10,9,10,10],[11,2,11,8],[11,9,11,11],[3,2,3,11],[4,4,4,10],[7,2,7,8],[7,9,7,10],[8,2,8,8],[8,9,8,10],[14,2,75,2],[76,2,76,8],[76,14,76,16],[104,8,105,8],[104,7,105,7],[104,6,105,6],[104,5,105,5],[104,4,105,4],[104,3,105,3],[101,11,102,11],[101,8,102,8],[101,7,102,7],[101,6,102,6],[101,5,102,5],[101,4,102,4],[101,3,102,3],[101,9,102,9],[104,9,105,9],[104,11,105,11],[253,11,254,11],[253,9,254,9],[253,8,254,8],[253,7,254,7],[253,6,254,6],[253,5,254,5],[253,4,254,4],[253,3,254,3],[314,3,315,3],[314,4,315,4],[314,6,315,6],[314,7,315,7],[314,8,315,8],[314,9,315,9],[314,11,315,11],[311,11,312,11],[311,9,312,9],[311,8,312,8],[311,7,312,7],[311,6,312,6],[311,5,312,5],[311,4,312,4],[311,3,312,3],[314,5,315,5],[348,6,349,6],[348,5,349,5],[348,3,349,3],[348,4,349,4],[434,11,435,11],[434,9,435,9],[434,8,435,8],[434,7,435,7],[434,6,435,6],[434,5,435,5],[434,4,435,4],[434,3,435,3],[351,8,352,8],[351,9,352,9],[351,11,352,11],[375,2,375,8],[381,2,385,2],[386,2,386,8],[401,2,401,8],[401,9,401,10],[402,2,402,8],[402,9,402,10],[403,2,403,8],[403,9,403,10]]}
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[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,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,"Underground Operations"]
[null,null,"Domain 1c: Infrastructure",null,{"$f":"D190","v":"Total Cost for Infrastructure Domain"},null,null,null,null,null,null,{"$f":"J190","v":0}]
[]
[null,null,"Additional Assumptions: Record any relevant assumptions to this domain below:"]
[null,null,null,null,null,null,null,null,null,"Key Rehabilitation Area Data for Domain",null,"Enter data below manually"]
[null,null,null,null,null,null,null,null,null,"Total Landform Establishment:"]
[null,null,null,null,null,null,null,null,null,"Total Growth Media Development:"]
[null,null,null,null,null,null,null,null,null,"Total Ecosystem Establishment:"]
[]
[]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,"Chg","Link","List","Print"]
[null,null,"Termination of Services and Demolition Works",{"$f":"VLOOKUP($P15,'Cost Schedule'!$B:$F,2,FALSE)","v":"Disconnect and terminate all services (Water, electricity, gas etc at point of attachment to site)"},"Y",null,{"$f":"VLOOKUP($P15,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P15,'Cost Schedule'!$B:$F,4,FALSE)","v":35000},null,{"$f":"IF($E15=\"Y\",IF(I15=0,F15*H15,F15*I15),\"\")","v":0},{"$f":"IF(I15<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P15,'Cost Schedule'!$B:$F,5,FALSE)","v":"For disconnection of all services, at building boundaries, physical cut at the point of attachment or distribution location.  If infrastructure is not consolidated (i.e., administration, camp and workshops are in separate places), consider multiple disconnection fees."},null,null,{"$f":"IF(I15=\"\",0,1)","v":0},1.01,null,{"$f":"E15","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,2,FALSE)","v":"Disconnect and terminate services at remote areas  (i.e. pump stations, remote workshops, sewage treatment plant etc.)"},"Y",null,{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,4,FALSE)","v":5850},null,0,"",{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,5,FALSE)","v":"Used for infrastructure remote from primary connection.\nCan also be used for small mines / quarries that do not have dedicated supplies from supply authorities such as steel lattice power lines."},null,null,{"$f":"IF(I16=\"\",0,1)","v":0},1.02,null,{"$f":"E16","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of low/medium voltage powerlines including disconnection, rolling up the wires and removing the poles - does not include the removal of substations"},"Y",null,{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,3,FALSE)","v":"km"},{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,4,FALSE)","v":15000},null,0,"",{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,5,FALSE)","v":"Applies to power lines on stobie, concrete or similar poles."},null,null,0,1.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of power lines on tower or lattice structures (this includes disconnection, rolling up the wires and removing the structures) - does not include the removal of substations"},"Y",null,{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,3,FALSE)","v":"km"},{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,4,FALSE)","v":100000},null,0,"",{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,5,FALSE)","v":"Applies to power lines on steel tower and steel lattice structures assuming 3 towers / km."},null,null,0,1.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove small rail, road, water course overpass - manage potential interruptions and demolish and remove bridge supports/pylons/bridge structure etc. and dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,4,FALSE)","v":350000},null,0,"",{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,5,FALSE)","v":"Smaller structures - minimal civil works to demolish (constructed for the purposes of mining related works - does not include transport to regional disposal facility or equivalent)."},null,null,0,"1.05a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove medium rail, road, water course overpass - manage potential interruptions and demolish and remove bridge supports/pylons/bridge structure etc. and dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,4,FALSE)","v":500000},null,0,{"$f":"IF(I20<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,5,FALSE)","v":"Medium structures - minimal civil works to demolish (constructed for the purposes of mining related works - does not include transport to regional disposal facility or equivalent)."},null,null,0,"1.05b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove large / significant rail, road, water course overpass - manage potential interruptions and demolish and remove bridge supports/pylons/bridge structure etc. and dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,4,FALSE)","v":1300000},null,{"$f":"IF($E21=\"Y\",IF(I21=0,F21*H21,F21*I21),\"\")","v":0},{"$f":"IF(I21<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,5,FALSE)","v":"Large structures - includes significant water management e.g. watercourse diversion and civil works to demolish (constructed for the purposes of mining related works - does not include transport to regional disposal facility or equivalent)."},null,null,{"$f":"IF(I21=\"\",0,1)","v":0},"1.05c",null,{"$f":"E21","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and/or remove substations (assumes they are in a closed building). Dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,4,FALSE)","v":100},null,0,"",{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,5,FALSE)","v":"Simple structure to demolish mechanically (no labour required), assumes single story building with no asbestos and segregation of contents for scrap as applicable."},null,null,0,1.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove switchyard. Dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,4,FALSE)","v":75},null,0,"",{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes demolition and removal of all switchgear and transformers etc. and segregation of contents for scrap as applicable."},null,null,0,1.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove demountable structures on concrete stumps. Assumes not being re-used"},"Y",null,{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,4,FALSE)","v":40},null,0,"",{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,5,FALSE)","v":"Crib huts, temporary offices and other 'non permanent' structures. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove small buildings/tanks (admin buildings, single story accommodation etc) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,4,FALSE)","v":61},null,0,"",{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,5,FALSE)","v":"Simple structure to demolish, assumes no greater than 2 stories high. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.0900000000000001,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove light industrial buildings and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2/floor"},{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,4,FALSE)","v":90},null,0,"",{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,5,FALSE)","v":"Needs to be calculated per floor/level (Assume 1 floor/level = 3-4 m) - does not include transport to regional disposal facility or equivalent.  Assumes asbestos free and mechanically demolished."},null,null,0,1.1000000000000001,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove industrial buildings (workshops tyre change and servicing area etc not CHPP/process plant) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2/floor"},{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,4,FALSE)","v":130},null,0,"",{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,5,FALSE)","v":"Needs to be calculated per floor/level (Assume 1 floor/level = 3-4 m). Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1100000000000001,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove CHPP/process plant (include the area of each floor of the structure) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2/floor"},{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,4,FALSE)","v":225},null,0,"",{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,5,FALSE)","v":"Needs to be calculated per floor/level (Assume 1 floor/level = 3-4 m). Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1200000000000001,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, demolish and remove washery, crushers, hoppers, mills, furnaces, agglomeration, electrowinning, floatation, sizing stations, rotary breakers, etc (include the area of each floor of the structure) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2/floor"},{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,4,FALSE)","v":225},null,0,"",{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,5,FALSE)","v":"Needs to be calculated per floor/level (Assume 1 floor/level = 3-4 m). Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1299999999999999,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, demolish and remove stacker OR reclaimer (radial or luffing etc. with maneuverability for stockpile control) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,4,FALSE)","v":750000},null,0,"",{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost for removal of stacker or reclaim unit only. Does not include terminate services, remove rails and ballast etc. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1399999999999999,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, demolish and remove bucket wheel stacker/reclaimer and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,4,FALSE)","v":2000000},null,0,"",{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost for just removal of the bucket wheel stacker/reclaim units. Does not include terminate services, remove rails and ballast etc. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1499999999999999,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove stacker/reclaimer rails and ballast and demolish and remove concrete footings etc and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,4,FALSE)","v":75},null,0,"",{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes both rails, does not include the conveyor system. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1599999999999999,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, Cut and Remove 5000T coal silo and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,4,FALSE)","v":92500},null,0,"",{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,5,FALSE)","v":"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.17,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, Cut and Remove 3000 T coal silo and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,4,FALSE)","v":77500},null,0,"",{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,5,FALSE)","v":"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.18,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, Cut and Remove 1250 T coal silo and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,4,FALSE)","v":62500},null,0,"",{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,5,FALSE)","v":"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.19,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, Cut and Remove rail loading bins and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,4,FALSE)","v":65000},null,0,"",{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,5,FALSE)","v":"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.2,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and Remove large concrete rail loading bin - and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,4,FALSE)","v":460000},null,0,{"$f":"IF(I37<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,5,FALSE)","v":"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent."},null,null,0,"1.20a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove onground conveyors, transfer stations & gantries (scrap only – does not include dismantling for reuse at another site) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,4,FALSE)","v":185},null,0,"",{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,5,FALSE)","v":"Estimate for on-ground conveyor including anything up to 10 m off the ground. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.21,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove elevated conveyors, transfer stations & gantries (scrap only, does not include dismantling for reuse at another site) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,4,FALSE)","v":295},null,0,"",{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,5,FALSE)","v":"Estimate for elevated conveyor up to ~10 m off the ground. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.22,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove overhead conveyors, transfer stations & gantries (scrap only, does not include dismantling for reuse at another site) and disposal on-site/locally. \n\nThis may include small scale fixed material stacking infrastructure"},"Y",null,{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,4,FALSE)","v":850},null,0,"",{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,5,FALSE)","v":"Estimate for overhead conveyor including conveyors that are >10 m off the ground that require a crane to remove. Does not include transport to regional disposal facility or equivalent."},null,null,{"$f":"IF(I40=\"\",0,1)","v":0},1.23,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and demolish conveyor from reclaim tunnel (Does not include excavation and demolition of reclaim tunnel roof)"},"Y",null,{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,4,FALSE)","v":150},null,0,"",{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,5,FALSE)","v":"Due to no canopy or infrastructure attached."},null,null,0,1.24,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolition of reclaim tunnel concrete (Assumes complete removal and dumping in mine pit void)"},"Y",null,{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,4,FALSE)","v":950},null,0,"",{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes this area will be used for another land-use that requires the structure to be dug up and re-buried somewhere else."},null,null,0,1.25,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolition and removal of vent raise fans, electrical substation and winch and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,4,FALSE)","v":25000},null,0,"",{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,5,FALSE)","v":"Does not include filling and capping the shaft. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.26,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove small tank clean (Thickener etc 3 - 9 m diameter) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,4,FALSE)","v":10000},null,0,"",{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean - contents removed.  If tank is full allow extra 30% for excavator and 2 men to dig out and dispose. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.27,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P45,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove medium tank clean (Thickener etc 10 - 15 m diameter) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P45,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P45,'Cost Schedule'!$B:$F,4,FALSE)","v":30000},null,0,"",{"$f":"VLOOKUP($P45,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean - contents removed.  If tank is full allow extra 30% for excavator and 2 men to dig out and dispose. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.28,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P46,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove large tank clean (Thickener etc 15 - 30 m diameter) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P46,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P46,'Cost Schedule'!$B:$F,4,FALSE)","v":45000},null,0,"",{"$f":"VLOOKUP($P46,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean - contents removed.  If tank is full allow extra 30% for excavator and 2 men to dig out and dispose. Does not include transport to regional disposal facility or equivalent."},null,null,{"$f":"IF(I46=\"\",0,1)","v":0},1.29,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove extra large tank clean (Thickener etc >30 m diameter) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,4,FALSE)","v":100000},null,0,"",{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean - contents removed.  If tank is full allow extra 30% for excavator and 2 men to dig out and dispose. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.3,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove tank clean (Thickener etc) >50 m diameter and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,4,FALSE)","v":100000},null,0,"",{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,5,FALSE)","v":"Estimate only - may require a detailed assessment from demolition expert due to specialised equipment required for removal. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.31,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of UG tank <5000 L - including pipes, bunds etc. and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,4,FALSE)","v":21000},null,0,"",{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean (contents removed), does not include transport to regional disposal facility or equivalent."},null,null,0,1.32,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of UG tank 5000 L - 15000 L - including pipes, bunds etc. and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,4,FALSE)","v":30000},null,0,"",{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean (contents removed), does not include transport to regional disposal facility or equivalent."},null,null,0,1.33,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove small underground pipe and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,4,FALSE)","v":25},null,0,"",{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,5,FALSE)","v":"For example: 300 mm pipes - 0.5 m deep, does not include transport to regional disposal facility or equivalent."},null,null,0,1.34,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P52,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove medium underground pipe and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P52,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P52,'Cost Schedule'!$B:$F,4,FALSE)","v":60},null,0,"",{"$f":"VLOOKUP($P52,'Cost Schedule'!$B:$F,5,FALSE)","v":"For example: 500 mm pipes - 1 m deep, does not include transport to regional disposal facility or equivalent."},null,null,0,1.35,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove large underground pipe and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,4,FALSE)","v":165},null,0,"",{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,5,FALSE)","v":"For example: 1 m pipes - 2 m deep."},null,null,0,1.36,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove above ground pipe (supported) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,4,FALSE)","v":12},null,0,"",{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,5,FALSE)","v":"~300 mm pipes and assumes pipes are in close proximity to infrastructure areas. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.37,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove surface pipelines (unsupported) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,0,"",{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,5,FALSE)","v":"~300 mm pipes and assumes pipes are used for water transfer between pits (or similar) and remotely located. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.38,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove pump and pontoon from small lake or dam including pipes and electrical supply or diesel tank/s"},"Y",null,{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,4,FALSE)","v":20000},null,0,"",{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes equipment for retrieval - boats, etc. and labour. Does not include transport to regional disposal facility or equivalent."},null,null,{"$f":"IF(I56=\"\",0,1)","v":0},1.39,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove bitumen (car park and access roads) and dispose on-site/locally"},"Y",null,{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,4,FALSE)","v":10},null,0,"",{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,5,FALSE)","v":"Scalp bitumen and stabilised material.  Generally haulage rates will be $0.60 - $1.20 / km, depending on truck fleet, loaders etc. For off-site disposal use alternate rate option and add $0.90 / km for transport. "},null,null,0,1.4,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove bitumen (airstrip) and dispose on-site/locally"},"Y",null,{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,4,FALSE)","v":20},null,0,"",{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,5,FALSE)","v":"Scalp bitumen and stabilised material.  Generally haulage rates will be $0.60 - $1.20 / km, depending on truck fleet, loaders etc. For off-site disposal use alternate rate option and add $0.90 / km for transport. "},null,null,0,1.41,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P59,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove concrete pads & footings (<300 mm thickness) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P59,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P59,'Cost Schedule'!$B:$F,4,FALSE)","v":36},null,0,"",{"$f":"VLOOKUP($P59,'Cost Schedule'!$B:$F,5,FALSE)","v":"Breaking up slab and disposal or for conversion to aggregate. Generally haulage rates will be $0.60 - $1.20 / km, depending on truck fleet, loaders etc.  For off-site disposal use alternate rate option and add $0.90 / km for transport."},null,null,0,1.42,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove concrete pads & footings (>300 mm thickness) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,4,FALSE)","v":75},null,0,"",{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,5,FALSE)","v":"Breaking up slab and disposal or for conversion to aggregate. Generally haulage rates will be $0.60 - $1.20 / km, depending on truck fleet, loaders etc. For off-site disposal use alternate rate option and add $0.90 / km for transport. "},null,null,0,1.43,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P61,'Cost Schedule'!$B:$F,2,FALSE)","v":"Crush concrete to make road aggregate - 75 mm"},"Y",null,{"$f":"VLOOKUP($P61,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P61,'Cost Schedule'!$B:$F,4,FALSE)","v":10},null,0,"",{"$f":"VLOOKUP($P61,'Cost Schedule'!$B:$F,5,FALSE)","v":"Does not include haulage of materials - assumes crushing plant is readily available."},null,null,0,1.44,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P62,'Cost Schedule'!$B:$F,2,FALSE)","v":"Crush concrete to make road aggregate - 50 mm"},"Y",null,{"$f":"VLOOKUP($P62,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P62,'Cost Schedule'!$B:$F,4,FALSE)","v":13},null,0,"",{"$f":"VLOOKUP($P62,'Cost Schedule'!$B:$F,5,FALSE)","v":"Does not include haulage of materials - assumes crushing plant is readily available."},null,null,0,1.45,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,2,FALSE)","v":"Crush concrete to make road aggregate - 30 mm"},"Y",null,{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,{"$f":"IF($E63=\"Y\",IF(I63=0,F63*H63,F63*I63),\"\")","v":0},{"$f":"IF(I63<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,5,FALSE)","v":"Does not include haulage of materials - assumes crushing plant is readily available."},null,null,0,1.46,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove fence (cyclone/wire fence) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,4,FALSE)","v":20},null,0,"",{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,5,FALSE)","v":"Roll up fence and remove posts."},null,null,0,1.47,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of small plastic tanks"},"Y",null,{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,0,"",{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,5,FALSE)","v":"Remove small poly tanks used for water storage, etc."},null,null,0,1.48,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove galvanised/corrugated light weight tanks"},"Y",null,{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,4,FALSE)","v":500},null,0,"",{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,5,FALSE)","v":"Demolish and remove small lightweight metal tanks.  No costs included for managing liquids, etc."},null,null,0,1.49,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove communication towers"},"Y",null,{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,4,FALSE)","v":5000},null,0,"",{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost includes demolition and removal of tower only; separate costs required for disconnection of services, demolition of footings, etc."},null,null,0,1.5,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of UG services (power within main gate areas, etc.)"},"Y",null,{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,4,FALSE)","v":50000},null,0,"",{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume service disconnection at the mine boundary is at surface level. This cost covers all fees and charges"},null,null,0,1.51,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P69,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (general waste) - haulage >10 km but <15 km"},"Y",null,{"$f":"VLOOKUP($P69,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P69,'Cost Schedule'!$B:$F,4,FALSE)","v":7},null,0,"",{"$f":"VLOOKUP($P69,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.52,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P70,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (general waste) - haulage >15 km but <25 km"},"Y",null,{"$f":"VLOOKUP($P70,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P70,'Cost Schedule'!$B:$F,4,FALSE)","v":9},null,0,"",{"$f":"VLOOKUP($P70,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.53,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P71,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (general waste) - haulage >25 km but <50 km"},"Y",null,{"$f":"VLOOKUP($P71,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P71,'Cost Schedule'!$B:$F,4,FALSE)","v":12.5},null,0,"",{"$f":"VLOOKUP($P71,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.54,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P72,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (industrial demolition / concrete / scrap metal) - haulage >10 km but <15 km"},"Y",null,{"$f":"VLOOKUP($P72,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P72,'Cost Schedule'!$B:$F,4,FALSE)","v":32},null,0,"",{"$f":"VLOOKUP($P72,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.55,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P73,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (industrial demolition / concrete / scrap metal) - haulage >15 km but <25 km"},"Y",null,{"$f":"VLOOKUP($P73,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P73,'Cost Schedule'!$B:$F,4,FALSE)","v":36},null,0,"",{"$f":"VLOOKUP($P73,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.56,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P74,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (industrial demolition / concrete / scrap metal) - haulage >25 km but <50 km"},"Y",null,{"$f":"VLOOKUP($P74,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P74,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E74=\"Y\",IF(I74=0,F74*0,F74*I74),\"\")","v":0},"",{"$f":"VLOOKUP($P74,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.57,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P75,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill - fees (general waste)"},"Y",null,{"$f":"VLOOKUP($P75,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P75,'Cost Schedule'!$B:$F,4,FALSE)","v":193},null,0,"",{"$f":"VLOOKUP($P75,'Cost Schedule'!$B:$F,5,FALSE)","v":"Fee for waste disposal of general waste to local Council landfill; transport rates separate. Please note that this is not applicable to operations with approval for building and demolition waste disposal on site."},null,null,{"$f":"IF(I75=\"\",0,1)","v":0},1.58,null,{"$f":"E75","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P76,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill - fees (industrial demolition / concrete / scrap metal)"},"Y",null,{"$f":"VLOOKUP($P76,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P76,'Cost Schedule'!$B:$F,4,FALSE)","v":174},null,{"$f":"IF($E76=\"Y\",IF(I76=0,F76*H76,F76*I76),\"\")","v":0},"",{"$f":"VLOOKUP($P76,'Cost Schedule'!$B:$F,5,FALSE)","v":"Fee for waste disposal of industrial demolition / concrete / scrap metal waste to local Council landfill; transport rates separate.  Rate does not assume material is recyclable. Please note that this is not applicable to operations with approval for building and demolition waste disposal on site."},null,null,0,1.59,null,"Y"]
[null,null,{"$f":"C15&\" Subtotal\"","v":"Termination of Services and Demolition Works Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J15:J76)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Rail Infrastructure",{"$f":"VLOOKUP($P78,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove rail loop and spur, ballast etc. and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P78,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P78,'Cost Schedule'!$B:$F,4,FALSE)","v":60},null,{"$f":"IF($E78=\"Y\",IF(I78=0,F78*H78,F78*I78),\"\")","v":0},{"$f":"IF(I78<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P78,'Cost Schedule'!$B:$F,5,FALSE)","v":"Remove all materials to allow area to be reshaped and rehabilitated - does not include transport to regional disposal facility or equivalent."},null,null,0,2.0099999999999998,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P79,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove train loading facilities and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P79,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P79,'Cost Schedule'!$B:$F,4,FALSE)","v":185},null,{"$f":"IF($E79=\"Y\",IF(I79=0,F79*H79,F79*I79),\"\")","v":0},{"$f":"IF(I79<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P79,'Cost Schedule'!$B:$F,5,FALSE)","v":"Remove rail load point infrastructure including gantries and control structures. Does not include transport to regional disposal facility or equivalent."},null,null,0,2.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,2,FALSE)","v":"Reshape rail spur and load out areas. Does not include growth media and revegetation"},"Y",null,{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,4,FALSE)","v":2860},null,{"$f":"IF($E80=\"Y\",IF(I80=0,F80*H80,F80*I80),\"\")","v":0},{"$f":"IF(I80<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer and 16 H Grader (50% utilisation)."},null,null,0,2.0299999999999998,null,"Y"]
[null,null,{"$f":"C78&\" Subtotal\"","v":"Rail Infrastructure Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J78:J80)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Contaminated Materials",{"$f":"VLOOKUP($P82,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake a preliminary site investigation (Phase 1). This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple studies may be required."},"Y",null,{"$f":"VLOOKUP($P82,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P82,'Cost Schedule'!$B:$F,4,FALSE)","v":15000},null,{"$f":"IF($E82=\"Y\",IF(I82=0,F82*H82,F82*I82),\"\")","v":0},{"$f":"IF(I82<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P82,'Cost Schedule'!$B:$F,5,FALSE)","v":"The preliminary investigation would include at minimum a desktop assessment of the area and site history, incidents, etc. as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 1 assessment (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nA cluster may include:\n- Mine infrastructure (i.e., fuel / chemical store, workshop, vehicle wash-down, sewage treatment etc.)\n- Processing plants (i.e., ore and product storage, mine waste storage and disposal, rail load-out etc.)\n- Remote pit-top facilities (i.e., vehicle re-fuel, sewage treatment, secondary workshop, chemical storage etc.)"},null,null,{"$f":"IF(I82=\"\",0,1)","v":0},"3.01a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P83,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake an intrusive site investigation on sites with small footprints to investigate e.g. ≤15 ha. This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple intrusive investigations should be included."},"Y",null,{"$f":"VLOOKUP($P83,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P83,'Cost Schedule'!$B:$F,4,FALSE)","v":44000},null,0,"",{"$f":"VLOOKUP($P83,'Cost Schedule'!$B:$F,5,FALSE)","v":"The intrusive investigation would include at minimum a site walkover and field sampling as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 2 intrusive investigation (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nNote: An intrusive investigation is not required for all contaminated areas and should be applied considering the rehabilitation program, site history, location, etc.\nA cluster area where it is highly anticipated that contamination has occurred (i.e., underground tanks / pipes that are known to have leaked, chemical stores with earthen bunds, around ineffective oil/water separators etc.) and further field work is required involving intrusive investigation.\nAssumes site is easily accessible and a small area e.g. ~10-15 ha requires investigation and testing (test pits, boreholes, etc.) based on Sampling and Analysis Quality Plan.  Includes SAQP, fieldwork, sampling and analysis."},null,null,0,"3.01b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P84,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake an intrusive site investigation on sites with large footprints to investigate e.g. >15 ha. This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple intrusive investigations should be included."},"Y",null,{"$f":"VLOOKUP($P84,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P84,'Cost Schedule'!$B:$F,4,FALSE)","v":106000},null,0,"",{"$f":"VLOOKUP($P84,'Cost Schedule'!$B:$F,5,FALSE)","v":"The intrusive investigation would include at minimum a site walkover and field sampling as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 2 intrusive investigation (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nNote: An intrusive investigation is not required for all contaminated areas and should be applied considering the rehabilitation program, site history, location, etc.\nA cluster area where it is highly anticipated that contamination has occurred (i.e., underground tanks / pipes that are known to have leaked, chemical stores with earthen bunds, around ineffective oil/water separators etc.) and further field work is required involving intrusive investigation.\nAssume site has a history of contamination and/or a large area >15 ha requires investigation and testing (test pits, boreholes, etc.) based on Sampling and Analysis Quality Plan.    Includes SAQP, fieldwork, sampling and analysis."},null,null,0,"3.01c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P85,'Cost Schedule'!$B:$F,2,FALSE)","v":"Develop a Remediation Action Plan on sites with small footprints based on outcomes of intrusive investigation including strategies to address contamination exceedances"},"Y",null,{"$f":"VLOOKUP($P85,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P85,'Cost Schedule'!$B:$F,4,FALSE)","v":35000},null,0,"",{"$f":"VLOOKUP($P85,'Cost Schedule'!$B:$F,5,FALSE)","v":"Develop remediation plan for approval including designs and detailed costs.  Costs may increase if detailed designs required for construction."},null,null,0,"3.01d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P86,'Cost Schedule'!$B:$F,2,FALSE)","v":"Develop a Remediation Action Plan on sites with large footprints based on outcomes of intrusive investigation including strategies to address contamination exceedances"},"Y",null,{"$f":"VLOOKUP($P86,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P86,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E86=\"Y\",IF(I86=0,F86*0,F86*I86),\"\")","v":0},"",{"$f":"VLOOKUP($P86,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes complex site; detailed design drawings required for cover."},null,null,0,"3.01e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P87,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of contaminated water from tanks, bunded areas and sumps"},"Y",null,{"$f":"VLOOKUP($P87,'Cost Schedule'!$B:$F,3,FALSE)","v":"L"},{"$f":"VLOOKUP($P87,'Cost Schedule'!$B:$F,4,FALSE)","v":0.35},null,0,"",{"$f":"VLOOKUP($P87,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost for recent sump clean-up from resource activity - requires specialists to treat."},null,null,0,3.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P88,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove material (carbonaceous / metalliferous spillage or otherwise) from footprint of the process facility (leach pads) / stockpile area (ROM product) / roads and dump in a void on-site (Select Haul Distance from list)"},"Y",null,"m3",{"$f":"VLOOKUP($P88,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E88=\"Y\",IF(I88=\"\",IF($H88=\"Select from List\",\"\",IF(I88=0,F88*H88,\"\")),F88*I88),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P88,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes scraping and removal of the volume of carbonaceous material using dozer, grader etc. to make safe an area and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q88=1,\"3.03-\",IF(Q88=2,\"3.03a\",IF(Q88=3,\"3.03b\",IF(Q88=4,\"3.03c\",IF(Q88=5,\"3.03d\",\"3.03\")))))","v":"3.03-"},{"$f":"VLOOKUP(K88,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,{"$f":"VLOOKUP($P89,'Cost Schedule'!$B:$F,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,{"$f":"IF(I88<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R88","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and dispose of Hazardous classified contaminated material off site to a licensed landfill.  Assumes cartage to a licensed landfill."},"Y",null,{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,4,FALSE)","v":800},null,{"$f":"IF($E90=\"Y\",IF(I90=0,F90*H90,F90*I90),\"\")","v":0},{"$f":"IF(I90<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,0,"3.04a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and disposal of Restricted classified contaminated material off site to a licensed landfill.  Add $50/m3 for cartage from regional areas"},"Y",null,{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,3,FALSE)","v":"m4"},{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,4,FALSE)","v":660},null,{"$f":"IF($E91=\"Y\",IF(I91=0,F91*H91,F91*I91),\"\")","v":0},{"$f":"IF(I91<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,{"$f":"IF(I91=\"\",0,1)","v":0},"3.04b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and disposal of Low Level contaminated material off site to a licensed landfill.  Add $50/m3 for cartage to regional landfill"},"Y",null,{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,4,FALSE)","v":220},null,0,{"$f":"IF(I92<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,0,3.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,2,FALSE)","v":"Onsite remediation of hydrocarbon contaminated soils manual land farming (Select Volume from List)"},"Y",null,{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E93=\"Y\",IF(I93=\"\",IF($H93=\"Select from List\",\"\",IF(I93=0,F93*H93,\"\")),F93*I93),\"\")","v":""},"Select Volume Here",{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,5,FALSE)","v":"Spreading of contaminated soils on a prepared surface and stimulation of aerobic microbial activity within the soils through aeration and/or the addition of minerals, nutrients and moisture to promote the aerobic degradation of organic chemicals - time frame of up to 24 months."},null,null,{"$f":"IF(I95=\"\",0,1)","v":0},{"$f":"IF(Q93=1,\"3.06-\",IF(Q93=2,\"3.06a\",IF(Q93=3,\"3.06b\",IF(Q93=4,\"3.06c\",IF(Q93=5,\"3.06d\",\"3.06\")))))","v":"3.06-"},{"$f":"VLOOKUP(K93,Select_Volume_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,{"$f":"VLOOKUP($P94,'Cost Schedule'!$B:$F,4,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(I93<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R93","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation of cement stabilisation plant and equipment for hydrocarbon (i.e., PAH, long chain hydrocarbons, etc.) contaminated soil treatment"},"Y",null,{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,4,FALSE)","v":150000},null,0,{"$f":"IF(I95<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,5,FALSE)","v":"Required if treatment of hydrocarbon contamination is required to be fast tracked."},null,null,0,3.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,2,FALSE)","v":"On-site remediation of hydrocarbon contaminated soils - using a mobile treatment unit"},"Y",null,{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,4,FALSE)","v":165},null,0,"",{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,5,FALSE)","v":"Additional cost as the treatment process is fast tracked."},null,null,0,3.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and dispose of asbestos (<750 m2)"},"Y",null,{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,4,FALSE)","v":50},null,0,"",{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,5,FALSE)","v":"Where an assessment/estimation has been made to confirm the volume of asbestos to be removed."},null,null,0,3.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and dispose of asbestos (>750 m2)"},"Y",null,{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,4,FALSE)","v":40},null,0,"",{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,5,FALSE)","v":"Where an assessment/estimation has been made to confirm the volume of asbestos to be removed."},null,null,0,3.1,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill - fees (asbestos)"},"Y",null,{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,4,FALSE)","v":290},null,0,"",{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,5,FALSE)","v":"Landfill fees to regional landfill."},null,null,0,3.11,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,2,FALSE)","v":"Treatment of known Acid Sulfate Soils"},"Y",null,{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,4,FALSE)","v":2580},null,0,"",{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ASS is treatable via neutralisation and does not require capping and isolation. Assumes 1% by weight lime addition and treatment to 100 mm depth only."},null,null,0,3.12,null,{"$f":"E100","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of plastic liner (i.e. dam, leach pad, sump etc.)"},"Y",null,{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,4,FALSE)","v":1},null,{"$f":"IF($E101=\"Y\",IF(I101=0,F101*H101,F101*I101),\"\")","v":0},{"$f":"IF(I101<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for cutting using ripping tynes and on-site disposal of the liner."},null,null,0,3.13,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage brine/salt for disposal (Select Haul Distance from list)"},"Y",2,{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E102=\"Y\",IF(I102=0,IF($H102=\"Select from List\",\"\",IF(I102=0,F102*H102,\"\")),F102*I102),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,5,FALSE)","v":"Costs for haulage to location for authorised disposal."},null,null,{"$f":"IF(I102=\"\",0,1)","v":0},{"$f":"IF(Q102=1,\"3.14-\",IF(Q102=2,\"3.14a\",IF(Q102=3,\"3.14b\",IF(Q102=4,\"3.14c\",IF(Q102=5,\"3.14d\",\"3.14\")))))","v":"3.14-"},{"$f":"VLOOKUP(K102,Select_Haul_distance_Here_index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I102<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,null,{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,2,FALSE)","v":"Brine disposal to landfill - fees only"},"Y",null,{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,4,FALSE)","v":288},null,{"$f":"IF($E104=\"Y\",IF(I104=0,F104*H104,F104*I104),\"\")","v":0},{"$f":"IF(I104<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate for trackable liquid levy of $78.20 per tonne and authorised disposal to landfill."},null,null,{"$f":"IF(I104=\"\",0,1)","v":0},"3.14d",null,{"$f":"E104","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage water (clean or contaminated) (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E105=\"Y\",IF(I105=0,IF($H105=\"Select from List\",\"\",IF(I105=0,F105*H105,\"\")),F105*I105),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes transport in a 20,000 L tanker. Add disposal costs to additional items where warranted."},null,null,{"$f":"IF(I105=\"\",0,1)","v":0},{"$f":"IF(Q105=1,\"3.15-\",IF(Q105=2,\"3.15a\",IF(Q105=3,\"3.15b\",IF(Q105=4,\"3.15c\",IF(Q105=5,\"3.15d\",\"3.15\")))))","v":"3.15-"},{"$f":"VLOOKUP(K105,Select_Haul_Dist_315_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I105<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,{"$f":"C82&\" Subtotal\"","v":"Contaminated Materials Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J82:J105)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Vents, Shafts and Boreholes",{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,2,FALSE)","v":"Seal portals / drifts (width >3 m) – only entry seal / plug required with in front of access backfill with engineered fill for 5 m"},"Y",null,{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,4,FALSE)","v":126000},null,{"$f":"IF($E108=\"Y\",IF(I108=0,F108*H108,F108*I108),\"\")","v":0},{"$f":"IF(I108<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,5,FALSE)","v":"This cost is not applicable to coal operations which require backfilling to MDG6001 or similar due to gases. Costs include engineering and QA/QC.  Costs assume engineered fill backfilled between 2 x 1 m plugs for sealing,  + haul material to backfill per >5 km distance + concrete pump and secondary support."},null,null,{"$f":"IF(I108=\"\",0,1)","v":0},"4.01a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P109,'Cost Schedule'!$B:$F,2,FALSE)","v":"Seal portals / drifts (width >3 m) accessible to men and machinery requiring a bulkhead – grout backfill against a concrete bulkhead to be constructed"},"Y",null,{"$f":"VLOOKUP($P109,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P109,'Cost Schedule'!$B:$F,4,FALSE)","v":250000},null,{"$f":"IF($E109=\"Y\",IF(I109=0,F109*H109,F109*I109),\"\")","v":0},{"$f":"IF(I109<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P109,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost includes engineering the bulkhead and underground construction (access available) followed by grout backfill via workings and rehabilitation (reshape, bulk push and full rehabilitation).  Assume tunnel length of 20 m.  For every additional m add $7,250 for grouting. If no bulkhead required, deduct $60,000."},null,null,0,"4.01b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P110,'Cost Schedule'!$B:$F,2,FALSE)","v":"Seal portals / drifts (width >3 m) not accessible by men or machinery – grout backfill against a concrete bulkhead existing or to be constructed"},"Y",null,{"$f":"VLOOKUP($P110,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P110,'Cost Schedule'!$B:$F,4,FALSE)","v":250000},null,0,"",{"$f":"VLOOKUP($P110,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost includes engineering the bulkhead if required and construction via access directly above heading followed by grout backfill via boreholes every 10 m to fill voids and rehabilitation (bulk push, final trim, seeding and full rehabilitation).  Assume tunnel length of 20 m.  For every additional m add $8,700 for grouting.\nIf no bulkhead required, deduct $60,000.\nAssumes any existing bulkhead is observable by camera and satisfies regulations and engineer (location, etc.).\n"},null,null,0,"4.01c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,2,FALSE)","v":"Seal small adits (width ≤3 m) accessible by men and/or machinery or neither requiring a bulkhead –backfill with appropriate material against a concrete bulkhead existing or to be constructed.  The rate includes reshaping and rehabilitation of the batter around the entrance of the adit"},"Y",null,{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,4,FALSE)","v":25000},null,0,"",{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,5,FALSE)","v":"Costs estimated from executed works  program in NSW from multiple sites.  Rate assumes standard works program with suitable access, and additional roof and rib stabilisation works etc. is not required."},null,null,0,"4.01d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,2,FALSE)","v":"Costs to grout fill tunnel via mine workings to seal and eliminate voids and/or likelihood of failures of ground"},"Y",null,{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,4,FALSE)","v":7250},null,0,"",{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,5,FALSE)","v":"Workings are accessible to run grout lines via machine or seam dip is favourable i.e. dips inbye"},null,null,0,"4.02a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,2,FALSE)","v":"Costs to grout fill tunnel by drilling directly above to seal and eliminate voids and/or likelihood of failures of ground"},"Y",null,{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,4,FALSE)","v":8700},null,0,"",{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,5,FALSE)","v":"Area directly above heading is accessible by drill rig with depth of cover <30 m and access outbye.  One borehole required every 10m to fill void."},null,null,0,"4.02b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish ventilation fans"},"Y",null,{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,4,FALSE)","v":30000},null,0,"",{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,5,FALSE)","v":"Costs for demolition of ventilation fan prior to sealing shaft."},null,null,0,"4.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,2,FALSE)","v":"Seal and rehabilitate ventilation shafts on hard rock operations (no to low gas risk) or coal operations - allows for works in a remote location"},"Y",null,{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,4,FALSE)","v":150000},null,0,"",{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for a range of factors including variations in depth and size, accessibility limitations, equipment transport to the shaft etc. Assumes engineered fill is available within 10 km round trip and no bulkhead required.  Excludes demolition of ventilation fans."},null,null,0,"4.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P116,'Cost Schedule'!$B:$F,2,FALSE)","v":"Install gate or grill over the adit (Where site might be used by bats)"},"Y",null,{"$f":"VLOOKUP($P116,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P116,'Cost Schedule'!$B:$F,4,FALSE)","v":200000},null,0,"",{"$f":"VLOOKUP($P116,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for a range of factors including establishing clear access, and/or working in remote locations without services, and/or stabilisation works to prevent the entry collapsing and compromising the gate etc."},null,null,0,4.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 1 - Coal bore hole\nExploration boreholes – rehabilitate coal boreholes and drill pads as required"},"Y",null,{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,3,FALSE)","v":"depth (m)"},{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,4,FALSE)","v":44.55},null,0,"",{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost to grout and cap an open exploration borehole.  Assume a 20 m x 20 m drill pad requires rehabilitation - push cover of nearby growth media, rip and seed."},null,null,0,"4.06a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 3 - Mineral RAB and aircore drill holes\nExploration boreholes – backfill open  Rotary Airblast (RAB) or aircore drill holes with cuttings"},"Y",null,{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,4,FALSE)","v":42.5},null,0,"",{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include cutting of casing, installation of a casing cap, and/or manually backfilling the hole with drill cuttings.  Does not include reshaping / ripping the drill pad, amelioration / seeding etc. "},null,null,0,"4.06b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P119,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 2 - Mineral drill hole requiring grouting\nExploration boreholes – grout and cap open bore holes"},"Y",null,{"$f":"VLOOKUP($P119,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P119,'Cost Schedule'!$B:$F,4,FALSE)","v":5700},null,0,"",{"$f":"VLOOKUP($P119,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes grouting and capping 100 - 200 m exploration boreholes to meet the requirements of Departmental Guidelines."},null,null,0,4.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,2,FALSE)","v":"Boreholes – cap and seal open bore holes with steel casing (i.e., goaf drainage etc.)"},"Y",null,{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,4,FALSE)","v":6960},null,0,"",{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,5,FALSE)","v":"Holes deeper than 100 m - includes cutting steel collar 6 m below surface, grouting and capping."},null,null,0,4.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P121,'Cost Schedule'!$B:$F,2,FALSE)","v":"Boreholes – cap and seal open bore holes - surface-to-in-seam gas drainage"},"Y",null,{"$f":"VLOOKUP($P121,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P121,'Cost Schedule'!$B:$F,4,FALSE)","v":17890},null,0,"",{"$f":"VLOOKUP($P121,'Cost Schedule'!$B:$F,5,FALSE)","v":"Surface-to-in-seam gas drainage boreholes."},null,null,0,4.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,2,FALSE)","v":"Boreholes – cap and seal open bore holes - vertical gas drainage"},"Y",null,{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,4,FALSE)","v":16000},null,0,"",{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,5,FALSE)","v":"Vertical gas drainage boreholes."},null,null,0,4.0999999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,2,FALSE)","v":"Boreholes – grout (with concrete) cap and seal bore holes (i.e. where sealing aquifers)"},"Y",null,{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,4,FALSE)","v":35000},null,0,"",{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes multi skin sleaves to prevent aquifer mixing."},null,null,0,4.1100000000000003,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P124,'Cost Schedule'!$B:$F,2,FALSE)","v":"Boreholes – cap and seal service boreholes for UG coal operations"},"Y",null,{"$f":"VLOOKUP($P124,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P124,'Cost Schedule'!$B:$F,4,FALSE)","v":45000},null,{"$f":"IF($E124=\"Y\",IF(I124=0,F124*H124,F124*I124),\"\")","v":0},{"$f":"IF(I124<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P124,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes large diameter boreholes used for supplying electricity (66kV), compressed air, water, solsenic etc."},null,null,0,4.12,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 4 - Mineral diamond drill hole\nRehabilitation of diamond drill holes and pad including sealing drill holes for mineral exploration"},"Y",null,{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,4,FALSE)","v":2070},null,{"$f":"IF($E125=\"Y\",IF(I125=0,F125*H125,F125*I125),\"\")","v":0},{"$f":"IF(I125<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,5,FALSE)","v":"Bog out cuttings, remove fencing, remove rubbish, push sumps in, rehabilitate pads and tracks, cut and plug collars.  Includes labour and equipment, disposal of rubbish locally on site"},null,null,0,4.13,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P126,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 5 - Mineral reverse circulation drill holes\nRehabilitation of reverse circulation drill holes and pad including sealing drill holes for mineral exploration"},"Y",null,{"$f":"VLOOKUP($P126,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P126,'Cost Schedule'!$B:$F,4,FALSE)","v":1340},null,{"$f":"IF($E126=\"Y\",IF(I126=0,F126*H126,F126*I126),\"\")","v":0},{"$f":"IF(I126<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P126,'Cost Schedule'!$B:$F,5,FALSE)","v":"Sealing required, but not complete filling with concrete/grout"},null,null,0,4.1399999999999997,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P127,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 6 - Rehabilitation of drill hole collars\nRehabilitation of drill hole collars (mineral exploration)"},"Y",null,{"$f":"VLOOKUP($P127,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P127,'Cost Schedule'!$B:$F,4,FALSE)","v":415},null,0,"",{"$f":"VLOOKUP($P127,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cut collar, remove, cap, backfill capped collar and cover with nearby organic or growth material"},null,null,0,4.1500000000000004,null,"Y"]
[null,null,{"$f":"C108&\" Subtotal\"","v":"Vents, Shafts and Boreholes Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J108:J127)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Roads and Tracks",{"$f":"VLOOKUP($P129,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – minor works including deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P129,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P129,'Cost Schedule'!$B:$F,4,FALSE)","v":1040},null,{"$f":"IF($E129=\"Y\",IF(I129=0,F129*H129,F129*I129),\"\")","v":0},{"$f":"IF(I129<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P129,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ~6 m road width - 16H Grader."},null,null,0,5.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P130,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / access  tracks / vehicle park-up areas with windrows and/or small earthen bunds – minor earthworks and deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P130,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P130,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,0,"",{"$f":"VLOOKUP($P130,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - no seed"},null,null,0,5.0199999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P131,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P131,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P131,'Cost Schedule'!$B:$F,4,FALSE)","v":3700},null,0,"",{"$f":"VLOOKUP($P131,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P132,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P132,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P132,'Cost Schedule'!$B:$F,4,FALSE)","v":4485},null,0,"",{"$f":"VLOOKUP($P132,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P133,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P133,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P133,'Cost Schedule'!$B:$F,4,FALSE)","v":4870},null,0,"",{"$f":"VLOOKUP($P133,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P134,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P134,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P134,'Cost Schedule'!$B:$F,4,FALSE)","v":7025},null,0,"",{"$f":"VLOOKUP($P134,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.0599999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P135,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove stabilised material (blue metal, aggregate etc.) from roadways and disposal on-site/locally (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P135,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P135,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E135=\"Y\",IF(I135=\"\",IF($H135=\"Select from List\",\"\",IF(I135=0,F135*H135,\"\")),F135*I135),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P135,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the scraping and removal of the volume of stabilised material from the road, laydown or other surface using an excavator, dozer and grader to enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q135=1,\"5.07-\",IF(Q135=2,\"5.07a\",IF(Q135=3,\"5.07b\",IF(Q135=4,\"5.07c\",IF(Q135=5,\"5.07d\",\"5.07\")))))","v":"5.07-"},{"$f":"VLOOKUP(K135,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,{"$f":"VLOOKUP($P136,'Cost Schedule'!$B:$F,3,FALSE)","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(I135<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R135","v":"Y"}]
[null,null,{"$f":"C129&\" Subtotal\"","v":"Roads and Tracks Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J129:J136)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Earthworks / Structural Works (Landform Establishment)",{"$f":"VLOOKUP($P138,'Cost Schedule'!$B:$F,2,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit – Select Push Length"},"Y",null,"m3",{"$f":"VLOOKUP($P138,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E138=\"Y\",IF(I138=\"\",IF($H138=\"Select from List\",\"\",IF(I138=0,F138*H138,\"\")),F138*I138),\"\")","v":""},"Select Push Length Here",{"$f":"VLOOKUP($P138,'Cost Schedule'!$B:$F,5,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit"},null,null,0,{"$f":"IF(Q138=1,\"7.01-\",IF(Q138=2,\"7.01a\",IF(Q138=3,\"7.01b\",IF(Q138=4,\"7.01c\",IF(Q138=5,\"7.01d\",\"7.01-\")))))","v":"7.01-"},{"$f":"VLOOKUP(K138,Select_Push_Length_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I138<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R138","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P140,'Cost Schedule'!$B:$F,2,FALSE)","v":"Minor reshaping and pushing"},"Y",null,{"$f":"VLOOKUP($P140,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P140,'Cost Schedule'!$B:$F,4,FALSE)","v":3900},null,{"$f":"IF($E140=\"Y\",IF(I140=0,F140*H140,F140*I140),\"\")","v":0},{"$f":"IF(I140<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P140,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation)."},null,null,{"$f":"IF(I140=\"\",0,1)","v":0},7.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P141,'Cost Schedule'!$B:$F,2,FALSE)","v":"Fill dams, voids etc. - Source local material, cart and spread to cap or backfill, cap thickness determined by approval / permit (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P141,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E141=\"Y\",IF(I141=\"\",IF($H141=\"Select from List\",\"\",IF(I141=0,F141*H141,\"\")),F141*I141),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P141,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of material requiring backfill using an excavator and scraper to fill the void and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q141=1,\"9.02-\",IF(Q141=2,\"9.02a\",IF(Q141=3,\"9.02b\",IF(Q141=4,\"9.02c\",IF(Q141=5,\"9.02d\",\"7.01-\")))))","v":"9.02-"},{"$f":"VLOOKUP(K141,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I141<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R141","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P143,'Cost Schedule'!$B:$F,2,FALSE)","v":"Shotcrete application on cuttings and steep slopes"},"Y",null,{"$f":"VLOOKUP($P143,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P143,'Cost Schedule'!$B:$F,4,FALSE)","v":185},null,{"$f":"IF($E143=\"Y\",IF(I143=0,F143*H143,F143*I143),\"\")","v":0},{"$f":"IF(I143<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P143,'Cost Schedule'!$B:$F,5,FALSE)","v":"This rate is used to rehabilitate steep slopes of weathered rock, roadway cuttings, etc that cannot be cut back and stabilised."},null,null,{"$f":"IF(I143=\"\",0,1)","v":0},9.0299999999999994,null,{"$f":"E143","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P144,'Cost Schedule'!$B:$F,2,FALSE)","v":"Trim, rock rake & deep rip (includes levelling / landscaping and rip in 1 direction)"},"Y",null,{"$f":"VLOOKUP($P144,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P144,'Cost Schedule'!$B:$F,4,FALSE)","v":1130},null,{"$f":"IF($E144=\"Y\",IF(I144=0,F144*H144,F144*I144),\"\")","v":0},{"$f":"IF(I144<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P144,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertaken using D10 dozer and 16M grader."},null,null,{"$f":"IF(I144=\"\",0,1)","v":0},9.0399999999999991,null,{"$f":"E144","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P145,'Cost Schedule'!$B:$F,2,FALSE)","v":"Deep rip hard stand / lay down areas"},"Y",null,{"$f":"VLOOKUP($P145,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P145,'Cost Schedule'!$B:$F,4,FALSE)","v":960},null,{"$f":"IF($E145=\"Y\",IF(I145=0,F145*H145,F145*I145),\"\")","v":0},{"$f":"IF(I145<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P145,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 deep ripping."},null,null,{"$f":"IF(I145=\"\",0,1)","v":0},9.0500000000000007,null,{"$f":"E145","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P146,'Cost Schedule'!$B:$F,2,FALSE)","v":"Structural works, banks, waterways - contour banks, drainage channels and other soil conservation measures"},"Y",null,{"$f":"VLOOKUP($P146,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P146,'Cost Schedule'!$B:$F,4,FALSE)","v":1600},null,{"$f":"IF($E146=\"Y\",IF(I146=0,F146*H146,F146*I146),\"\")","v":0},{"$f":"IF(I146<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P146,'Cost Schedule'!$B:$F,5,FALSE)","v":"Combination of dozer and excavator work plus grader for ~4 hours each per ha."},null,null,{"$f":"IF(I146=\"\",0,1)","v":0},7.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P147,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construction of spine drains / drop structures and/or stabilising water course entry points - required for large catchments"},"Y",null,{"$f":"VLOOKUP($P147,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P147,'Cost Schedule'!$B:$F,4,FALSE)","v":27},null,{"$f":"IF($E147=\"Y\",IF(I147=0,F147*H147,F147*I147),\"\")","v":0},{"$f":"IF(I147<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P147,'Cost Schedule'!$B:$F,5,FALSE)","v":"Installation of on-site rock material (rip-rap) where managing water run-off from disturbed land and/or upon entry to water courses - prevents erosion of gully head (assumes competent material is locally available). If required to be sourced off site, assume an additional $20/m2."},null,null,{"$f":"IF(I147=\"\",0,1)","v":0},7.04,null,"Y"]
[null,null,{"$f":"C138&\" Subtotal\"","v":"Earthworks / Structural Works (Landform Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J138:J147)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment)",{"$f":"VLOOKUP($P149,'Cost Schedule'!$B:$F,2,FALSE)","v":"Source, cart and spread growth media (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P149,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E149=\"Y\",IF(I149=\"\",IF($H149=\"Select from List\",\"\",IF(I149=0,F149*H149,\"\")),F149*I149),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P149,'Cost Schedule'!$B:$F,5,FALSE)","v":"If topsoil is not available on-site, then Virgin Excavated Natural Material (VENM) may need to be externally sourced."},null,null,0,{"$f":"IF(Q149=1,\"9.01-\",IF(Q149=2,\"9.01a\",IF(Q149=3,\"9.01b\",IF(Q149=4,\"9.01c\",IF(Q149=5,\"9.01d\",\"7.01-\")))))","v":"9.01-"},{"$f":"VLOOKUP(K149,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I149<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R149","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P151,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting mature trees (>15 cm)"},"Y",null,{"$f":"VLOOKUP($P151,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P151,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,{"$f":"IF($E151=\"Y\",IF(I151=0,F151*H151,F151*I151),\"\")","v":0},{"$f":"IF(I151<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P151,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,{"$f":"IF(I151=\"\",0,1)","v":0},9.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P152,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting tube stock (<15 cm)"},"Y",null,{"$f":"VLOOKUP($P152,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P152,'Cost Schedule'!$B:$F,4,FALSE)","v":6.6},null,0,"",{"$f":"VLOOKUP($P152,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,0,9.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P153,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (pasture grass species)"},"Y",null,{"$f":"VLOOKUP($P153,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P153,'Cost Schedule'!$B:$F,4,FALSE)","v":1875},null,0,"",{"$f":"VLOOKUP($P153,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P154,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (tree or native grass species)"},"Y",null,{"$f":"VLOOKUP($P154,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P154,'Cost Schedule'!$B:$F,4,FALSE)","v":4135},null,0,"",{"$f":"VLOOKUP($P154,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P155,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with native seed"},"Y",null,{"$f":"VLOOKUP($P155,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P155,'Cost Schedule'!$B:$F,4,FALSE)","v":1.9},null,0,"",{"$f":"VLOOKUP($P155,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Native seed +$1.00"},null,null,0,"9.10a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P156,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with pasture seed"},"Y",null,{"$f":"VLOOKUP($P156,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P156,'Cost Schedule'!$B:$F,4,FALSE)","v":0.43},null,{"$f":"IF($E156=\"Y\",IF(I156=0,F156*H156,F156*I156),\"\")","v":0},{"$f":"IF(I156<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P156,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Pasture seed +$0.10"},null,null,0,"9.10b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P157,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - base grade or standard for flat areas that can be irrigated by water cart"},"Y",null,{"$f":"VLOOKUP($P157,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P157,'Cost Schedule'!$B:$F,4,FALSE)","v":0.8},null,{"$f":"IF($E157=\"Y\",IF(I157=0,F157*H157,F157*I157),\"\")","v":0},{"$f":"IF(I157<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P157,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on flat areas with a gradient of less than 4:1, and where irrigation from water cart may be possible.  Industry standard application rate of 2500kg/ha.  Product will last short term (less than 3 months) and vegetation is required to grow ASAP for stability.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P158,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - bonded fibre matrix grade for steep areas to stabilise up to 12 months"},"Y",null,{"$f":"VLOOKUP($P158,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P158,'Cost Schedule'!$B:$F,4,FALSE)","v":1.8},null,{"$f":"IF($E158=\"Y\",IF(I158=0,F158*H158,F158*I158),\"\")","v":0},{"$f":"IF(I158<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P158,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on steep areas where stabilisation is required for up to 12 months. Application rate of ~3500kg/ha.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P159,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - high performance flexible growth medium grade "},"Y",null,{"$f":"VLOOKUP($P159,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P159,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,{"$f":"IF($E159=\"Y\",IF(I159=0,F159*H159,F159*I159),\"\")","v":0},{"$f":"IF(I159<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P159,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on extreme slopes where stabilisation is required for up to 18 months. Application rate of ~4,000kg/ha minimum.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P160,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (pasture)"},"Y",null,{"$f":"VLOOKUP($P160,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P160,'Cost Schedule'!$B:$F,4,FALSE)","v":420},null,0,"",{"$f":"VLOOKUP($P160,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 250 kg / ha. These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.11,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P161,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (trees)"},"Y",null,{"$f":"VLOOKUP($P161,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P161,'Cost Schedule'!$B:$F,4,FALSE)","v":140},null,0,"",{"$f":"VLOOKUP($P161,'Cost Schedule'!$B:$F,5,FALSE)","v":"These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.1199999999999992,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P162,'Cost Schedule'!$B:$F,2,FALSE)","v":"Spoil amelioration (adding lime / gypsum etc.)"},"Y",null,{"$f":"VLOOKUP($P162,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P162,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,0,"",{"$f":"VLOOKUP($P162,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 2.5 t / ha as an average application rate."},null,null,0,9.1300000000000008,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P163,'Cost Schedule'!$B:$F,2,FALSE)","v":"growth media amelioration with biosolids"},"Y",null,{"$f":"VLOOKUP($P163,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P163,'Cost Schedule'!$B:$F,4,FALSE)","v":1015},null,0,"",{"$f":"VLOOKUP($P163,'Cost Schedule'!$B:$F,5,FALSE)","v":"Recent experience with agronomy projects."},null,null,0,9.14,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P164,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct no-climb stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P164,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P164,'Cost Schedule'!$B:$F,4,FALSE)","v":22},null,0,"",{"$f":"VLOOKUP($P164,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for no-climb stock fencing."},null,null,0,9.16,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P165,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct standard stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P165,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P165,'Cost Schedule'!$B:$F,4,FALSE)","v":13},null,0,"",{"$f":"VLOOKUP($P165,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for standard stock fencing."},null,null,0,9.17,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P166,'Cost Schedule'!$B:$F,2,FALSE)","v":"Purchase and erect warning signs"},"Y",null,{"$f":"VLOOKUP($P166,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P166,'Cost Schedule'!$B:$F,4,FALSE)","v":250},null,0,"",{"$f":"VLOOKUP($P166,'Cost Schedule'!$B:$F,5,FALSE)","v":"Compliance with AS 1319-1994 - Safety signs for the occupational environment - installed every 25 m."},null,null,0,9.18,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P167,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources virgin excavated natural material (VENM) for growth media."},"Y",null,{"$f":"VLOOKUP($P167,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P167,'Cost Schedule'!$B:$F,4,FALSE)","v":80.8},null,0,"",{"$f":"VLOOKUP($P167,'Cost Schedule'!$B:$F,5,FALSE)","v":"D7 to spread material at $205/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $70/m3 for imported fill material."},null,null,0,9.19,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P168,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources a combination of virgin excavated natural material (VENM) and spoil from large excavation for filing voids and/or capping etc."},"Y",null,{"$f":"VLOOKUP($P168,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P168,'Cost Schedule'!$B:$F,4,FALSE)","v":72.5},null,{"$f":"IF($E168=\"Y\",IF(I168=0,F168*H168,F168*I168),\"\")","v":0},{"$f":"IF(I168<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P168,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 push into void at $270/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $60/m3 for imported fill material."},null,null,0,9.1999999999999993,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P169,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clearing and grubbing of trees and vegetation"},"Y",null,{"$f":"VLOOKUP($P169,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P169,'Cost Schedule'!$B:$F,4,FALSE)","v":4730},null,{"$f":"IF($E169=\"Y\",IF(I169=0,F169*H169,F169*I169),\"\")","v":0},{"$f":"IF(I169<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P169,'Cost Schedule'!$B:$F,5,FALSE)","v":"Clearing and grubbing of light vegetation growth e.g. regrowth"},null,null,0,9.2100000000000009,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P170,'Cost Schedule'!$B:$F,2,FALSE)","v":"Topsoil stripping"},"Y",null,{"$f":"VLOOKUP($P170,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P170,'Cost Schedule'!$B:$F,4,FALSE)","v":4.8624999999999998},null,{"$f":"IF($E170=\"Y\",IF(I170=0,F170*H170,F170*I170),\"\")","v":0},{"$f":"IF(I170<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P170,'Cost Schedule'!$B:$F,5,FALSE)","v":"Stripping or topsoil at an approximate depth of 0.2 m into stockpiles; load and haul to final rehabilitation location required or respreading where necessary."},null,null,0,9.2200000000000006,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P171,'Cost Schedule'!$B:$F,2,FALSE)","v":"Growth media supplementation with manure"},"Y",null,{"$f":"VLOOKUP($P171,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P171,'Cost Schedule'!$B:$F,4,FALSE)","v":747.5},null,{"$f":"IF($E171=\"Y\",IF(I171=0,F171*H171,F171*I171),\"\")","v":0},{"$f":"IF(I171<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P171,'Cost Schedule'!$B:$F,5,FALSE)","v":"Addition of manure to improve soil quality."},null,null,0,9.23,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P172,'Cost Schedule'!$B:$F,2,FALSE)","v":"Utilise biotic soil media - organic topsoil alternative"},"Y",null,{"$f":"VLOOKUP($P172,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P172,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,0,"",{"$f":"VLOOKUP($P172,'Cost Schedule'!$B:$F,5,FALSE)","v":"Material that can be applied as an alternative to spreading topsoil prior to hydromulching."},null,null,0,"9.24a",null,"Y"]
[null,null,{"$f":"C149&\" Subtotal\"","v":"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J149:J172)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Water Management",{"$f":"VLOOKUP($P174,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clean water dams to be retained after decommissioning – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P174,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P174,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E174=\"Y\",IF(I174=0,F174*H174,F174*I174),\"\")","v":0},{"$f":"IF(I174<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P174,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) @ ~$200 per hour and pasture grass."},null,null,{"$f":"IF(I174=\"\",0,1)","v":0},"10.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P175,'Cost Schedule'!$B:$F,2,FALSE)","v":"Large clean water dams (i.e. ≥ 2 ha) to be retained after mine closure – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P175,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P175,'Cost Schedule'!$B:$F,4,FALSE)","v":10500},null,{"$f":"IF($E175=\"Y\",IF(I175=0,F175*H175,F175*I175),\"\")","v":0},{"$f":"IF(I175<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P175,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) + pasture grass."},null,null,{"$f":"IF(I175=\"\",0,1)","v":0},"10.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P176,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove sediments from the floor of the dam to enable it to be converted into clean water structure (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P176,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P176,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E176=\"Y\",IF(I176=\"\",IF($H176=\"Select from List\",\"\",IF(I176=0,F176*H176,\"\")),F176*I176),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P176,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of contaminated sediment requiring removal using an excavator, truck and dozer to clean out the dam."},null,null,{"$f":"IF(I176=\"\",0,1)","v":0},{"$f":"IF(Q176=1,\"10.04-\",IF(Q176=2,\"10.04a\",IF(Q176=3,\"10.04b\",IF(Q176=4,\"10.04c\",IF(Q176=5,\"10.04d\",\"10.04-\")))))","v":"10.04-"},{"$f":"VLOOKUP(K176,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I176<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R176","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P178,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of evaporation fans and/or other water transfer and management infrastructure"},"Y",null,{"$f":"VLOOKUP($P178,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P178,'Cost Schedule'!$B:$F,4,FALSE)","v":25000},null,{"$f":"IF($E178=\"Y\",IF(I178=0,F178*H178,F178*I178),\"\")","v":0},{"$f":"IF(I178<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P178,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for removal of water management infrastructure."},null,null,{"$f":"IF(I178=\"\",0,1)","v":0},10.050000000000001,null,"Y"]
[null,null,{"$f":"C174&\" Subtotal\"","v":"Water Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J174:J178)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Maintenance of Rehabilitated Areas",{"$f":"VLOOKUP($P180,'Cost Schedule'!$B:$F,2,FALSE)","v":"Maintenance of areas that have been shaped and seeded and revegetation has been 'successful'"},"Y",null,{"$f":"VLOOKUP($P180,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P180,'Cost Schedule'!$B:$F,4,FALSE)","v":925},null,{"$f":"IF($E180=\"Y\",IF(I180=0,F180*H180,F180*I180),\"\")","v":0},{"$f":"IF(I180<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P180,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rehabilitation maintenance might include re-seeding, watering, fertilising, minor re-shaping, erosion control, inspections/audits - does not include major repair works."},null,null,{"$f":"IF(I180=\"\",0,1)","v":0},12.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P181,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - minor"},"Y",null,{"$f":"VLOOKUP($P181,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P181,'Cost Schedule'!$B:$F,4,FALSE)","v":1200},null,{"$f":"IF($E181=\"Y\",IF(I181=0,F181*H181,F181*I181),\"\")","v":0},{"$f":"IF(I181<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P181,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring minor repair - rills, minor growth media replacement."},null,null,{"$f":"IF(I181=\"\",0,1)","v":0},12.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P182,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - moderate"},"Y",null,{"$f":"VLOOKUP($P182,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P182,'Cost Schedule'!$B:$F,4,FALSE)","v":1700},null,{"$f":"IF($E182=\"Y\",IF(I182=0,F182*H182,F182*I182),\"\")","v":0},{"$f":"IF(I182<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P182,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring moderate repair - rills, significant growth media replacement."},null,null,{"$f":"IF(I182=\"\",0,1)","v":0},12.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P183,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - major"},"Y",null,{"$f":"VLOOKUP($P183,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P183,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E183=\"Y\",IF(I183=0,F183*H183,F183*I183),\"\")","v":0},{"$f":"IF(I183<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P183,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring major repair - rills, gullies, growth media replacement, some level of additional surface water management."},null,null,{"$f":"IF(I183=\"\",0,1)","v":0},12.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P184,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - total failure of landform"},"Y",null,{"$f":"VLOOKUP($P184,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P184,'Cost Schedule'!$B:$F,4,FALSE)","v":40000},null,{"$f":"IF($E184=\"Y\",IF(I184=0,F184*H184,F184*I184),\"\")","v":0},{"$f":"IF(I184<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P184,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas that require extensive rehabilitation repair - re-design and re-construction of landform."},null,null,{"$f":"IF(I184=\"\",0,1)","v":0},12.09,null,"Y"]
[null,null,{"$f":"C180&\" Subtotal\"","v":"Maintenance of Rehabilitated Areas Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J180:J184)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Items","Other 1 <insert>","N",null,null,"This is ",null,{"$f":"IF($E186=\"Y\",IF(I186=0,F186*H186,F186*I186),\"\")","v":""},{"$f":"IF(I186<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I186=\"\",0,1)","v":0},null,null,{"$f":"E186","v":"N"}]
[null,null,null,"Other 2 <insert>","N",null,null,"deliberately ",null,{"$f":"IF($E187=\"Y\",IF(I187=0,F187*H187,F187*I187),\"\")","v":""},{"$f":"IF(I187<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I187=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 3 <insert>","N",null,null,"left blank ",null,{"$f":"IF($E188=\"Y\",IF(I188=0,F188*H188,F188*I188),\"\")","v":""},{"$f":"IF(I188<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I188=\"\",0,1)","v":0},null,null,"N"]
[null,null,{"$f":"C186&\" Subtotal\"","v":"Additional Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J186:J188)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"TXRESULT","Total Cost for Infrastructure Domain",null,null,null,null,null,{"$f":"SUM(J77,J81,J107,J128,J137,J148,J173,J179,J185,J189)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Underground Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Domain 2c: Tailings & Rejects",null,{"$f":"D295","v":"Total Cost for Tailings & Rejects Domain"},null,null,null,null,null,null,{"$f":"J295","v":0},null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Assumptions: Record any relevant assumptions to this domain below:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Key Rehabilitation Area Data for Domain",null,"Enter data below manually",null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Landform Establishment:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Growth Media Development:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Ecosystem Establishment:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,"Chg","Link","List","Y"]
[null,null,"Contaminated Materials",{"$f":"VLOOKUP($P205,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake a preliminary site investigation (Phase 1). This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple studies may be required."},"Y",null,{"$f":"VLOOKUP($P205,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P205,'Cost Schedule'!$B:$F,4,FALSE)","v":15000},null,{"$f":"IF($E205=\"Y\",IF(I205=0,F205*H205,F205*I205),\"\")","v":0},{"$f":"IF(I205<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P205,'Cost Schedule'!$B:$F,5,FALSE)","v":"The preliminary investigation would include at minimum a desktop assessment of the area and site history, incidents, etc. as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 1 assessment (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nA cluster may include:\n- Mine infrastructure (i.e., fuel / chemical store, workshop, vehicle wash-down, sewage treatment etc.)\n- Processing plants (i.e., ore and product storage, mine waste storage and disposal, rail load-out etc.)\n- Remote pit-top facilities (i.e., vehicle re-fuel, sewage treatment, secondary workshop, chemical storage etc.)"},null,null,{"$f":"IF(I205=\"\",0,1)","v":0},"3.01a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P206,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake an intrusive site investigation on sites with small footprints to investigate e.g. ≤15 ha. This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple intrusive investigations should be included."},"Y",null,{"$f":"VLOOKUP($P206,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P206,'Cost Schedule'!$B:$F,4,FALSE)","v":44000},null,0,"",{"$f":"VLOOKUP($P206,'Cost Schedule'!$B:$F,5,FALSE)","v":"The intrusive investigation would include at minimum a site walkover and field sampling as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 2 intrusive investigation (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nNote: An intrusive investigation is not required for all contaminated areas and should be applied considering the rehabilitation program, site history, location, etc.\nA cluster area where it is highly anticipated that contamination has occurred (i.e., underground tanks / pipes that are known to have leaked, chemical stores with earthen bunds, around ineffective oil/water separators etc.) and further field work is required involving intrusive investigation.\nAssumes site is easily accessible and a small area e.g. ~10-15 ha requires investigation and testing (test pits, boreholes, etc.) based on Sampling and Analysis Quality Plan.  Includes SAQP, fieldwork, sampling and analysis."},null,null,0,"3.01b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P207,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake an intrusive site investigation on sites with large footprints to investigate e.g. >15 ha. This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple intrusive investigations should be included."},"Y",null,{"$f":"VLOOKUP($P207,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P207,'Cost Schedule'!$B:$F,4,FALSE)","v":106000},null,0,{"$f":"IF(I207<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P207,'Cost Schedule'!$B:$F,5,FALSE)","v":"The intrusive investigation would include at minimum a site walkover and field sampling as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 2 intrusive investigation (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nNote: An intrusive investigation is not required for all contaminated areas and should be applied considering the rehabilitation program, site history, location, etc.\nA cluster area where it is highly anticipated that contamination has occurred (i.e., underground tanks / pipes that are known to have leaked, chemical stores with earthen bunds, around ineffective oil/water separators etc.) and further field work is required involving intrusive investigation.\nAssume site has a history of contamination and/or a large area >15 ha requires investigation and testing (test pits, boreholes, etc.) based on Sampling and Analysis Quality Plan.    Includes SAQP, fieldwork, sampling and analysis."},null,null,0,"3.01c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P208,'Cost Schedule'!$B:$F,2,FALSE)","v":"Develop a Remediation Action Plan on sites with small footprints based on outcomes of intrusive investigation including strategies to address contamination exceedances"},"Y",null,{"$f":"VLOOKUP($P208,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P208,'Cost Schedule'!$B:$F,4,FALSE)","v":35000},null,0,{"$f":"IF(I208<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P208,'Cost Schedule'!$B:$F,5,FALSE)","v":"Develop remediation plan for approval including designs and detailed costs.  Costs may increase if detailed designs required for construction."},null,null,0,"3.01d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P209,'Cost Schedule'!$B:$F,2,FALSE)","v":"Develop a Remediation Action Plan on sites with large footprints based on outcomes of intrusive investigation including strategies to address contamination exceedances"},"Y",null,{"$f":"VLOOKUP($P209,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P209,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E209=\"Y\",IF(I209=0,F209*0,F209*I209),\"\")","v":0},{"$f":"IF(I209<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P209,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes complex site; detailed design drawings required for cover."},null,null,0,"3.01e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P210,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of contaminated water from tanks, bunded areas and sumps"},"Y",null,{"$f":"VLOOKUP($P210,'Cost Schedule'!$B:$F,3,FALSE)","v":"L"},{"$f":"VLOOKUP($P210,'Cost Schedule'!$B:$F,4,FALSE)","v":0.35},null,0,"",{"$f":"VLOOKUP($P210,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost for recent sump clean-up from resource activity - requires specialists to treat."},null,null,0,3.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P211,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove material (carbonaceous / metalliferous spillage or otherwise) from footprint of the process facility (leach pads) / stockpile area (ROM product) / roads and dump in a void on-site (Select Haul Distance from list)"},"Y",null,"m3",{"$f":"VLOOKUP($P211,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E211=\"Y\",IF(I211=\"\",IF($H211=\"Select from List\",\"\",IF(I211=0,F211*H211,\"\")),F211*I211),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P211,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes scraping and removal of the volume of carbonaceous material using dozer, grader etc. to make safe an area and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q211=1,\"3.03-\",IF(Q211=2,\"3.03a\",IF(Q211=3,\"3.03b\",IF(Q211=4,\"3.03c\",IF(Q211=5,\"3.03d\",\"3.03a\")))))","v":"3.03-"},{"$f":"VLOOKUP(K211,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I211<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R211","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P213,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and dispose of Hazardous classified contaminated material off site to a licensed landfill.  Assumes cartage to a licensed landfill."},"Y",null,{"$f":"VLOOKUP($P213,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P213,'Cost Schedule'!$B:$F,4,FALSE)","v":800},null,{"$f":"IF($E213=\"Y\",IF(I213=0,F213*H213,F213*I213),\"\")","v":0},{"$f":"IF(I213<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P213,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,{"$f":"IF(I213=\"\",0,1)","v":0},"3.04a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P214,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and disposal of Restricted classified contaminated material off site to a licensed landfill.  Add $50/m3 for cartage from regional areas"},"Y",null,{"$f":"VLOOKUP($P214,'Cost Schedule'!$B:$F,3,FALSE)","v":"m4"},{"$f":"VLOOKUP($P214,'Cost Schedule'!$B:$F,4,FALSE)","v":660},null,{"$f":"IF($E214=\"Y\",IF(I214=0,F214*H214,F214*I214),\"\")","v":0},{"$f":"IF(I214<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P214,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,0,"3.04b"]
[null,null,null,{"$f":"VLOOKUP($P215,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and disposal of Low Level contaminated material off site to a licensed landfill.  Add $50/m3 for cartage to regional landfill"},"Y",null,{"$f":"VLOOKUP($P215,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P215,'Cost Schedule'!$B:$F,4,FALSE)","v":220},null,0,{"$f":"IF(I215<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P215,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,0,3.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P216,'Cost Schedule'!$B:$F,2,FALSE)","v":"Onsite remediation of hydrocarbon contaminated soils manual land farming (Select Volume from List)"},"Y",null,{"$f":"VLOOKUP($P216,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P216,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E216=\"Y\",IF(I216=\"\",IF($H216=\"Select from List\",\"\",IF(I216=0,F216*H216,\"\")),F216*I216),\"\")","v":""},"Select Volume Here",{"$f":"VLOOKUP($P216,'Cost Schedule'!$B:$F,5,FALSE)","v":"Spreading of contaminated soils on a prepared surface and stimulation of aerobic microbial activity within the soils through aeration and/or the addition of minerals, nutrients and moisture to promote the aerobic degradation of organic chemicals - time frame of up to 24 months."},null,null,{"$f":"IF(I218=\"\",0,1)","v":0},{"$f":"IF(Q216=1,\"3.06-\",IF(Q216=2,\"3.06a\",IF(Q216=3,\"3.06b\",IF(Q216=4,\"3.06c\",IF(Q216=5,\"3.06d\",\"3.06\")))))","v":"3.06-"},{"$f":"VLOOKUP(K216,Select_Volume_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,{"$f":"VLOOKUP($P217,'Cost Schedule'!$B:$F,4,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(I216<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R216","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P218,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation of cement stabilisation plant and equipment for hydrocarbon (i.e., PAH, long chain hydrocarbons, etc.) contaminated soil treatment"},"Y",null,{"$f":"VLOOKUP($P218,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P218,'Cost Schedule'!$B:$F,4,FALSE)","v":150000},null,0,{"$f":"IF(I218<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P218,'Cost Schedule'!$B:$F,5,FALSE)","v":"Required if treatment of hydrocarbon contamination is required to be fast tracked."},null,null,0,3.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P219,'Cost Schedule'!$B:$F,2,FALSE)","v":"On-site remediation of hydrocarbon contaminated soils - using a mobile treatment unit"},"Y",null,{"$f":"VLOOKUP($P219,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P219,'Cost Schedule'!$B:$F,4,FALSE)","v":165},null,0,"",{"$f":"VLOOKUP($P219,'Cost Schedule'!$B:$F,5,FALSE)","v":"Additional cost as the treatment process is fast tracked."},null,null,0,3.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P220,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and dispose of asbestos (<750 m2)"},"Y",null,{"$f":"VLOOKUP($P220,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P220,'Cost Schedule'!$B:$F,4,FALSE)","v":50},null,0,"",{"$f":"VLOOKUP($P220,'Cost Schedule'!$B:$F,5,FALSE)","v":"Where an assessment/estimation has been made to confirm the volume of asbestos to be removed."},null,null,0,3.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P221,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and dispose of asbestos (>750 m2)"},"Y",null,{"$f":"VLOOKUP($P221,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P221,'Cost Schedule'!$B:$F,4,FALSE)","v":40},null,0,"",{"$f":"VLOOKUP($P221,'Cost Schedule'!$B:$F,5,FALSE)","v":"Where an assessment/estimation has been made to confirm the volume of asbestos to be removed."},null,null,0,3.1,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P222,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill - fees (asbestos)"},"Y",null,{"$f":"VLOOKUP($P222,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P222,'Cost Schedule'!$B:$F,4,FALSE)","v":290},null,0,"",{"$f":"VLOOKUP($P222,'Cost Schedule'!$B:$F,5,FALSE)","v":"Landfill fees to regional landfill."},null,null,0,3.11,null,"Y"]
[null,null,{"$f":"C205&\" Subtotal\"","v":"Contaminated Materials Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J205:J222)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Roads and Tracks",{"$f":"VLOOKUP($P224,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – minor works including deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P224,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P224,'Cost Schedule'!$B:$F,4,FALSE)","v":1040},null,{"$f":"IF($E224=\"Y\",IF(I224=0,F224*H224,F224*I224),\"\")","v":0},"",{"$f":"VLOOKUP($P224,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ~6 m road width - 16H Grader."},null,null,{"$f":"IF(I224=\"\",0,1)","v":0},5.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P225,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / access  tracks / vehicle park-up areas with windrows and/or small earthen bunds – minor earthworks and deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P225,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P225,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,0,"",{"$f":"VLOOKUP($P225,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - no seed"},null,null,0,5.0199999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P226,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P226,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P226,'Cost Schedule'!$B:$F,4,FALSE)","v":3700},null,0,"",{"$f":"VLOOKUP($P226,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P227,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P227,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P227,'Cost Schedule'!$B:$F,4,FALSE)","v":4485},null,0,"",{"$f":"VLOOKUP($P227,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P228,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P228,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P228,'Cost Schedule'!$B:$F,4,FALSE)","v":4870},null,0,"",{"$f":"VLOOKUP($P228,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P229,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P229,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P229,'Cost Schedule'!$B:$F,4,FALSE)","v":7025},null,0,"",{"$f":"VLOOKUP($P229,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.0599999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P230,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove stabilised material (blue metal, aggregate etc.) from roadways and disposal on-site/locally (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P230,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P230,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E230=\"Y\",IF(I230=\"\",IF($H230=\"Select from List\",\"\",IF(I230=0,F230*H230,\"\")),F230*I230),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P230,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the scraping and removal of the volume of stabilised material from the road, laydown or other surface using an excavator, dozer and grader to enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q230=1,\"5.07-\",IF(Q230=2,\"5.07a\",IF(Q230=3,\"5.07b\",IF(Q230=4,\"5.07c\",IF(Q230=5,\"5.07d\",\"5.07\")))))","v":"5.07-"},{"$f":"VLOOKUP(K230,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,{"$f":"VLOOKUP($P231,'Cost Schedule'!$B:$F,3,FALSE)","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(I230<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R230","v":"Y"}]
[null,null,{"$f":"C224&\" Subtotal\"","v":"Roads and Tracks Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J224:J231)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Earthworks / Structural Works (Landform Establishment)",{"$f":"VLOOKUP($P233,'Cost Schedule'!$B:$F,2,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit – Select Push Length"},"Y",null,"m3",{"$f":"VLOOKUP($P233,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E233=\"Y\",IF(I233=\"\",IF($H233=\"Select from List\",\"\",IF(I233=0,F233*H233,\"\")),F233*I233),\"\")","v":""},"Select Push Length Here",{"$f":"VLOOKUP($P233,'Cost Schedule'!$B:$F,5,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit"},null,null,0,{"$f":"IF(Q233=1,\"7.01-\",IF(Q233=2,\"7.01a\",IF(Q233=3,\"7.01b\",IF(Q233=4,\"7.01c\",IF(Q233=5,\"7.01d\",\"7.01-\")))))","v":"7.01-"},{"$f":"VLOOKUP(K233,Select_Push_Length_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I233<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R233","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P235,'Cost Schedule'!$B:$F,2,FALSE)","v":"Minor reshaping and pushing"},"Y",null,{"$f":"VLOOKUP($P235,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P235,'Cost Schedule'!$B:$F,4,FALSE)","v":3900},null,{"$f":"IF($E235=\"Y\",IF(I235=0,F235*H235,F235*I235),\"\")","v":0},{"$f":"IF(I235<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P235,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation)."},null,null,{"$f":"IF(I235=\"\",0,1)","v":0},7.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P236,'Cost Schedule'!$B:$F,2,FALSE)","v":"Fill dams, voids etc. - Source local material, cart and spread to cap or backfill, cap thickness determined by approval / permit (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P236,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E236=\"Y\",IF(I236=\"\",IF($H236=\"Select from List\",\"\",IF(I236=0,F236*H236,\"\")),F236*I236),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P236,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of material requiring backfill using an excavator and scraper to fill the void and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q236=1,\"9.02-\",IF(Q236=2,\"9.02a\",IF(Q236=3,\"9.02b\",IF(Q236=4,\"9.02c\",IF(Q236=5,\"9.02d\",\"7.01-\")))))","v":"9.02-"},{"$f":"VLOOKUP(K236,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I236<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R236","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P238,'Cost Schedule'!$B:$F,2,FALSE)","v":"Trim, rock rake & deep rip (includes levelling / landscaping and rip in 1 direction)"},"Y",null,{"$f":"VLOOKUP($P238,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P238,'Cost Schedule'!$B:$F,4,FALSE)","v":1130},null,{"$f":"IF($E238=\"Y\",IF(I238=0,F238*H238,F238*I238),\"\")","v":0},{"$f":"IF(I238<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P238,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertaken using D10 dozer and 16M grader."},null,null,{"$f":"IF(I238=\"\",0,1)","v":0},9.0399999999999991,null,{"$f":"E238","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P239,'Cost Schedule'!$B:$F,2,FALSE)","v":"Structural works, banks, waterways - contour banks, drainage channels and other soil conservation measures"},"Y",null,{"$f":"VLOOKUP($P239,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P239,'Cost Schedule'!$B:$F,4,FALSE)","v":1600},null,0,{"$f":"IF(I239<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P239,'Cost Schedule'!$B:$F,5,FALSE)","v":"Combination of dozer and excavator work plus grader for ~4 hours each per ha."},null,null,{"$f":"IF(I239=\"\",0,1)","v":0},7.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P240,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construction of spine drains / drop structures and/or stabilising water course entry points - required for large catchments"},"Y",null,{"$f":"VLOOKUP($P240,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P240,'Cost Schedule'!$B:$F,4,FALSE)","v":27},null,0,{"$f":"IF(I240<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P240,'Cost Schedule'!$B:$F,5,FALSE)","v":"Installation of on-site rock material (rip-rap) where managing water run-off from disturbed land and/or upon entry to water courses - prevents erosion of gully head (assumes competent material is locally available). If required to be sourced off site, assume an additional $20/m2."},null,null,{"$f":"IF(I240=\"\",0,1)","v":0},7.04,null,"Y"]
[null,null,{"$f":"C233&\" Subtotal\"","v":"Earthworks / Structural Works (Landform Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J233:J240)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Mine Waste",{"$f":"VLOOKUP($P242,'Cost Schedule'!$B:$F,2,FALSE)","v":"Ideal Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with little chemical reactivity (no to low risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or low to moderate propensity for spontaneous combustion) and good physical properties (not significantly  hydrophilic, shear strength does not limit equipment choice, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P242,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P242,'Cost Schedule'!$B:$F,4,FALSE)","v":82000},null,{"$f":"IF($E242=\"Y\",IF(I242=0,F242*H242,F242*I242),\"\")","v":0},{"$f":"IF(I242<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P242,'Cost Schedule'!$B:$F,5,FALSE)","v":"This includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume material with the appropriate chemical and physical properties. This rate assumes suitable capping material is available on site within 10 km, and an average cap thickness of approximately 0.5 m to 1 mand 0.15 m - 0.2 m growth media (assume at least 1 m thick cover required for carbonaceous material covers). Water quality from runoff, seepage etc. meets site-specific environment water quality values.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,null,8.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P243,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P243,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P243,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E243=\"Y\",IF(I243=0,F243*0,F243*I243),\"\")","v":0},"",{"$f":"VLOOKUP($P243,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,null,"8.01a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P244,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P244,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P244,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E244=\"Y\",IF(I244=0,F244*0,F244*I244),\"\")","v":0},"",{"$f":"VLOOKUP($P244,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,null,"8.01b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P245,'Cost Schedule'!$B:$F,2,FALSE)","v":"Efficient Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with moderate chemical reactivity (low to medium risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or low to moderate propensity for spontaneous combustion) and moderate physical properties (not significantly  hydrophilic, shear strength limits equipment choice somewhat, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P245,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P245,'Cost Schedule'!$B:$F,4,FALSE)","v":146500},null,{"$f":"IF($E245=\"Y\",IF(I245=0,F245*H245,F245*I245),\"\")","v":0},"",{"$f":"VLOOKUP($P245,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume of material to cap / cover facilities where the tailings or rejects base is at a strength that enables economically efficient construction methods with small plant. This rate assumes suitable capping material is available on site within 10 km, and an average cap thickness ranging from >1 m to 2 m thickness constructed in 1 m layers + growth media up to 0.2 m depth.\nThis may require additional materials (such as capillary breaks, geofabric, etc.) - use alternate rate cells below, specific material types (e.g. acid neutralising / consuming materials, competent rock etc.) , and associated activities (i.e., load / haul / place / crush / screen / borrow etc.).\nCosts for haulage of specialised/additional materials must be added separately if required.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,{"$f":"IF(I245=\"\",0,1)","v":0},8.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P246,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P246,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P246,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E246=\"Y\",IF(I246=0,F246*0,F246*I246),\"\")","v":0},"",{"$f":"VLOOKUP($P246,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,null,"8.02a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P247,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P247,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P247,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E247=\"Y\",IF(I247=0,F247*0,F247*I247),\"\")","v":0},"",{"$f":"VLOOKUP($P247,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,null,"8.02b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P248,'Cost Schedule'!$B:$F,2,FALSE)","v":"Adverse Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with moderate chemical reactivity (medium to high risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or moderate to high propensity for spontaneous combustion) and moderate physical properties (not significantly  hydrophilic, shear strength limits equipment choice somewhat, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P248,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P248,'Cost Schedule'!$B:$F,4,FALSE)","v":313000},null,{"$f":"IF($E248=\"Y\",IF(I248=0,F248*H248,F248*I248),\"\")","v":0},"",{"$f":"VLOOKUP($P248,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume of material to cap / cover facilities of high geochemical risk, and / or low shear strength that prohibits economically efficient construction methods.  This rate assumes suitable capping material/s are available on site within 10 km, and an average cap thickness of approximately >2 m + growth media up to 0.2 m depth.\nThis may require additional materials (i.e., capillary breaks, geofabric, etc.), specific material types (e.g. acid neutralising / consuming materials, competent rock etc.), and associated activities (i.e., load / haul / place / crush / screen / borrow etc.).\nCosts for haulage of specialised materials must be added separately if required.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,{"$f":"IF(I248=\"\",0,1)","v":0},8.0299999999999994,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P249,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P249,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P249,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E249=\"Y\",IF(I249=0,F249*0,F249*I249),\"\")","v":0},"",{"$f":"VLOOKUP($P249,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P250,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P250,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P250,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E250=\"Y\",IF(I250=0,F250*0,F250*I250),\"\")","v":0},"",{"$f":"VLOOKUP($P250,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P251,'Cost Schedule'!$B:$F,2,FALSE)","v":"Difficult Tailings Capping- reshaping, capping / sealing of weak or soft surfaced tailings facility with poor physical properties (significantly  hydrophilic, low shear strength limits equipment choice greatly, artificial strengthening required) OR visible adverse impacts on legacy sites from chemical reactivity over lengthy exposure prior to rehabilitation"},"Y",null,{"$f":"VLOOKUP($P251,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P251,'Cost Schedule'!$B:$F,4,FALSE)","v":843000},null,{"$f":"IF($E251=\"Y\",IF(I251=0,F251*H251,F251*I251),\"\")","v":0},"",{"$f":"VLOOKUP($P251,'Cost Schedule'!$B:$F,5,FALSE)","v":"This option is typically driven by time constraints and/or when tailings properties significantly restrict adequate desiccation, resulting in  a tailings shear strength that is very weak excluding access by conventional small plant.\nSmall equipment used for rehabilitation.\nThis excludes any additional material required to form the final landform profile in addition to this cap.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,0,8.0399999999999991,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P252,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P252,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P252,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E252=\"Y\",IF(I252=0,F252*0,F252*I252),\"\")","v":0},"",{"$f":"VLOOKUP($P252,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.04a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P253,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P253,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P253,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E253=\"Y\",IF(I253=0,F253*0,F253*I253),\"\")","v":0},"",{"$f":"VLOOKUP($P253,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.04b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P254,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage soil / weathered rock / sediment e.g. capping/covers, removal of contamination, etc.  (Select Haul Distance from List)"},"Y",null,{"$f":"VLOOKUP($P254,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P254,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E254=\"Y\",IF(I254=\"\",IF($H254=\"Select from List\",\"\",IF(I254=0,F254*H254,\"\")),F254*I254),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P254,'Cost Schedule'!$B:$F,5,FALSE)","v":"Capping/cover material available within 50 km round trip e.g. waste / overburden dumps, borrow areas, etc."},null,null,0,{"$f":"IF(Q254=1,\"8.05-\",IF(Q254=2,\"8.05a\",IF(Q254=3,\"8.05b\",IF(Q254=4,\"8.05c\",IF(Q254=5,\"8.05d\",\"8.05\")))))","v":"8.05-"},{"$f":"VLOOKUP(K254,Select_Haul_Dist_805_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I254<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,{"$f":"C242&\" Subtotal\"","v":"Mine Waste Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J242:J254)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment)",{"$f":"VLOOKUP($P257,'Cost Schedule'!$B:$F,2,FALSE)","v":"Source, cart and spread growth media (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P257,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E257=\"Y\",IF(I257=\"\",IF($H257=\"Select from List\",\"\",IF(I257=0,F257*H257,\"\")),F257*I257),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P257,'Cost Schedule'!$B:$F,5,FALSE)","v":"If topsoil is not available on-site, then Virgin Excavated Natural Material (VENM) may need to be externally sourced."},null,null,0,{"$f":"IF(Q257=1,\"9.01-\",IF(Q257=2,\"9.01a\",IF(Q257=3,\"9.01b\",IF(Q257=4,\"9.01c\",IF(Q257=5,\"9.01d\",\"7.01-\")))))","v":"9.01-"},{"$f":"VLOOKUP(K257,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I257<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R257","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P259,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (pasture grass species)"},"Y",null,{"$f":"VLOOKUP($P259,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P259,'Cost Schedule'!$B:$F,4,FALSE)","v":1875},null,{"$f":"IF($E259=\"Y\",IF(I259=0,F259*H259,F259*I259),\"\")","v":0},{"$f":"IF(I259<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P259,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,{"$f":"IF(I259=\"\",0,1)","v":0},9.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P260,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (tree or native grass species)"},"Y",null,{"$f":"VLOOKUP($P260,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P260,'Cost Schedule'!$B:$F,4,FALSE)","v":4135},null,0,"",{"$f":"VLOOKUP($P260,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P261,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with native seed"},"Y",null,{"$f":"VLOOKUP($P261,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P261,'Cost Schedule'!$B:$F,4,FALSE)","v":1.9},null,0,"",{"$f":"VLOOKUP($P261,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Native seed +$1.00"},null,null,0,"9.10a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P262,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with pasture seed"},"Y",null,{"$f":"VLOOKUP($P262,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P262,'Cost Schedule'!$B:$F,4,FALSE)","v":0.43},null,{"$f":"IF($E262=\"Y\",IF(I262=0,F262*H262,F262*I262),\"\")","v":0},{"$f":"IF(I262<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P262,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Pasture seed +$0.10"},null,null,0,"9.10b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P263,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - base grade or standard for flat areas that can be irrigated by water cart"},"Y",null,{"$f":"VLOOKUP($P263,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P263,'Cost Schedule'!$B:$F,4,FALSE)","v":0.8},null,{"$f":"IF($E263=\"Y\",IF(I263=0,F263*H263,F263*I263),\"\")","v":0},{"$f":"IF(I263<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P263,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on flat areas with a gradient of less than 4:1, and where irrigation from water cart may be possible.  Industry standard application rate of 2500kg/ha.  Product will last short term (less than 3 months) and vegetation is required to grow ASAP for stability.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P264,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - bonded fibre matrix grade for steep areas to stabilise up to 12 months"},"Y",null,{"$f":"VLOOKUP($P264,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P264,'Cost Schedule'!$B:$F,4,FALSE)","v":1.8},null,{"$f":"IF($E264=\"Y\",IF(I264=0,F264*H264,F264*I264),\"\")","v":0},{"$f":"IF(I264<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P264,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on steep areas where stabilisation is required for up to 12 months. Application rate of ~3500kg/ha.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P265,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - high performance flexible growth medium grade "},"Y",null,{"$f":"VLOOKUP($P265,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P265,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,{"$f":"IF($E265=\"Y\",IF(I265=0,F265*H265,F265*I265),\"\")","v":0},{"$f":"IF(I265<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P265,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on extreme slopes where stabilisation is required for up to 18 months. Application rate of ~4,000kg/ha minimum.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P266,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (pasture)"},"Y",null,{"$f":"VLOOKUP($P266,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P266,'Cost Schedule'!$B:$F,4,FALSE)","v":420},null,0,"",{"$f":"VLOOKUP($P266,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 250 kg / ha. These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.11,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P267,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (trees)"},"Y",null,{"$f":"VLOOKUP($P267,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P267,'Cost Schedule'!$B:$F,4,FALSE)","v":140},null,0,"",{"$f":"VLOOKUP($P267,'Cost Schedule'!$B:$F,5,FALSE)","v":"These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.1199999999999992,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P268,'Cost Schedule'!$B:$F,2,FALSE)","v":"Spoil amelioration (adding lime / gypsum etc.)"},"Y",null,{"$f":"VLOOKUP($P268,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P268,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,0,"",{"$f":"VLOOKUP($P268,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 2.5 t / ha as an average application rate."},null,null,0,9.1300000000000008,null,{"$f":"E268","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P269,'Cost Schedule'!$B:$F,2,FALSE)","v":"growth media amelioration with biosolids"},"Y",null,{"$f":"VLOOKUP($P269,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P269,'Cost Schedule'!$B:$F,4,FALSE)","v":1015},null,0,"",{"$f":"VLOOKUP($P269,'Cost Schedule'!$B:$F,5,FALSE)","v":"Recent experience with agronomy projects."},null,null,0,9.14,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P270,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct no-climb stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P270,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P270,'Cost Schedule'!$B:$F,4,FALSE)","v":22},null,0,"",{"$f":"VLOOKUP($P270,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for no-climb stock fencing."},null,null,0,9.16,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P271,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct standard stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P271,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P271,'Cost Schedule'!$B:$F,4,FALSE)","v":13},null,0,"",{"$f":"VLOOKUP($P271,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for standard stock fencing."},null,null,0,9.17,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P272,'Cost Schedule'!$B:$F,2,FALSE)","v":"Purchase and erect warning signs"},"Y",null,{"$f":"VLOOKUP($P272,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P272,'Cost Schedule'!$B:$F,4,FALSE)","v":250},null,0,"",{"$f":"VLOOKUP($P272,'Cost Schedule'!$B:$F,5,FALSE)","v":"Compliance with AS 1319-1994 - Safety signs for the occupational environment - installed every 25 m."},null,null,0,9.18,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P273,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources virgin excavated natural material (VENM) for growth media."},"Y",null,{"$f":"VLOOKUP($P273,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P273,'Cost Schedule'!$B:$F,4,FALSE)","v":80.8},null,0,"",{"$f":"VLOOKUP($P273,'Cost Schedule'!$B:$F,5,FALSE)","v":"D7 to spread material at $205/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $70/m3 for imported fill material."},null,null,0,9.19,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P274,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources a combination of virgin excavated natural material (VENM) and spoil from large excavation for filing voids and/or capping etc."},"Y",null,{"$f":"VLOOKUP($P274,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P274,'Cost Schedule'!$B:$F,4,FALSE)","v":72.5},null,{"$f":"IF($E274=\"Y\",IF(I274=0,F274*H274,F274*I274),\"\")","v":0},{"$f":"IF(I274<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P274,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 push into void at $270/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $60/m3 for imported fill material."},null,null,0,9.1999999999999993,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P275,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clearing and grubbing of trees and vegetation"},"Y",null,{"$f":"VLOOKUP($P275,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P275,'Cost Schedule'!$B:$F,4,FALSE)","v":4730},null,{"$f":"IF($E275=\"Y\",IF(I275=0,F275*H275,F275*I275),\"\")","v":0},{"$f":"IF(I275<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P275,'Cost Schedule'!$B:$F,5,FALSE)","v":"Clearing and grubbing of light vegetation growth e.g. regrowth"},null,null,0,9.2100000000000009,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P276,'Cost Schedule'!$B:$F,2,FALSE)","v":"Topsoil stripping"},"Y",null,{"$f":"VLOOKUP($P276,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P276,'Cost Schedule'!$B:$F,4,FALSE)","v":4.8624999999999998},null,{"$f":"IF($E276=\"Y\",IF(I276=0,F276*H276,F276*I276),\"\")","v":0},{"$f":"IF(I276<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P276,'Cost Schedule'!$B:$F,5,FALSE)","v":"Stripping or topsoil at an approximate depth of 0.2 m into stockpiles; load and haul to final rehabilitation location required or respreading where necessary."},null,null,0,9.2200000000000006,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P277,'Cost Schedule'!$B:$F,2,FALSE)","v":"Growth media supplementation with manure"},"Y",null,{"$f":"VLOOKUP($P277,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P277,'Cost Schedule'!$B:$F,4,FALSE)","v":747.5},null,{"$f":"IF($E277=\"Y\",IF(I277=0,F277*H277,F277*I277),\"\")","v":0},{"$f":"IF(I277<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P277,'Cost Schedule'!$B:$F,5,FALSE)","v":"Addition of manure to improve soil quality."},null,null,0,9.23,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P278,'Cost Schedule'!$B:$F,2,FALSE)","v":"Utilise biotic soil media - organic topsoil alternative"},"Y",null,{"$f":"VLOOKUP($P278,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P278,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,0,"",{"$f":"VLOOKUP($P278,'Cost Schedule'!$B:$F,5,FALSE)","v":"Material that can be applied as an alternative to spreading topsoil prior to hydromulching."},null,null,0,"9.24a",null,"Y"]
[null,null,{"$f":"C257&\" Subtotal\"","v":"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J257:J278)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Water Management",{"$f":"VLOOKUP($P280,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clean water dams to be retained after decommissioning – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P280,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P280,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E280=\"Y\",IF(I280=0,F280*H280,F280*I280),\"\")","v":0},{"$f":"IF(I280<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P280,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) @ ~$200 per hour and pasture grass."},null,null,{"$f":"IF(I280=\"\",0,1)","v":0},"10.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P281,'Cost Schedule'!$B:$F,2,FALSE)","v":"Large clean water dams (i.e. ≥ 2 ha) to be retained after mine closure – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P281,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P281,'Cost Schedule'!$B:$F,4,FALSE)","v":10500},null,{"$f":"IF($E281=\"Y\",IF(I281=0,F281*H281,F281*I281),\"\")","v":0},{"$f":"IF(I281<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P281,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) + pasture grass."},null,null,{"$f":"IF(I281=\"\",0,1)","v":0},"10.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P282,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove sediments from the floor of the dam to enable it to be converted into clean water structure (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P282,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P282,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E282=\"Y\",IF(I282=\"\",IF($H282=\"Select from List\",\"\",IF(I282=0,F282*H282,\"\")),F282*I282),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P282,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of contaminated sediment requiring removal using an excavator, truck and dozer to clean out the dam."},null,null,{"$f":"IF(I282=\"\",0,1)","v":0},{"$f":"IF(Q282=1,\"10.04-\",IF(Q282=2,\"10.04a\",IF(Q282=3,\"10.04b\",IF(Q282=4,\"10.04c\",IF(Q282=5,\"10.04d\",\"10.04-\")))))","v":"10.04-"},{"$f":"VLOOKUP(K282,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I282<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R282","v":"Y"}]
[null,null,{"$f":"C280&\" Subtotal\"","v":"Water Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J280:J283)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Maintenance of Rehabilitated Areas",{"$f":"VLOOKUP($P285,'Cost Schedule'!$B:$F,2,FALSE)","v":"Maintenance of areas that have been shaped and seeded and revegetation has been 'successful'"},"Y",null,{"$f":"VLOOKUP($P285,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P285,'Cost Schedule'!$B:$F,4,FALSE)","v":925},null,{"$f":"IF($E285=\"Y\",IF(I285=0,F285*H285,F285*I285),\"\")","v":0},{"$f":"IF(I285<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P285,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rehabilitation maintenance might include re-seeding, watering, fertilising, minor re-shaping, erosion control, inspections/audits - does not include major repair works."},null,null,{"$f":"IF(I285=\"\",0,1)","v":0},12.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P286,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - minor"},"Y",null,{"$f":"VLOOKUP($P286,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P286,'Cost Schedule'!$B:$F,4,FALSE)","v":1200},null,{"$f":"IF($E286=\"Y\",IF(I286=0,F286*H286,F286*I286),\"\")","v":0},{"$f":"IF(I286<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P286,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring minor repair - rills, minor growth media replacement."},null,null,{"$f":"IF(I286=\"\",0,1)","v":0},12.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P287,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - moderate"},"Y",null,{"$f":"VLOOKUP($P287,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P287,'Cost Schedule'!$B:$F,4,FALSE)","v":1700},null,{"$f":"IF($E287=\"Y\",IF(I287=0,F287*H287,F287*I287),\"\")","v":0},{"$f":"IF(I287<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P287,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring moderate repair - rills, significant growth media replacement."},null,null,{"$f":"IF(I287=\"\",0,1)","v":0},12.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P288,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - major"},"Y",null,{"$f":"VLOOKUP($P288,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P288,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E288=\"Y\",IF(I288=0,F288*H288,F288*I288),\"\")","v":0},{"$f":"IF(I288<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P288,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring major repair - rills, gullies, growth media replacement, some level of additional surface water management."},null,null,{"$f":"IF(I288=\"\",0,1)","v":0},12.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P289,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - total failure of landform"},"Y",null,{"$f":"VLOOKUP($P289,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P289,'Cost Schedule'!$B:$F,4,FALSE)","v":40000},null,{"$f":"IF($E289=\"Y\",IF(I289=0,F289*H289,F289*I289),\"\")","v":0},{"$f":"IF(I289<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P289,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas that require extensive rehabilitation repair - re-design and re-construction of landform."},null,null,{"$f":"IF(I289=\"\",0,1)","v":0},12.09,null,"Y"]
[null,null,{"$f":"C285&\" Subtotal\"","v":"Maintenance of Rehabilitated Areas Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J285:J289)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Items","Other 1 <insert>","N",null,null,"This is ",null,{"$f":"IF($E291=\"Y\",IF(I291=0,F291*H291,F291*I291),\"\")","v":""},{"$f":"IF(I291<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I291=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 2 <insert>","N",null,null,"deliberately ",null,{"$f":"IF($E292=\"Y\",IF(I292=0,F292*H292,F292*I292),\"\")","v":""},{"$f":"IF(I292<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I292=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 3 <insert>","N",null,null,"left blank ",null,{"$f":"IF($E293=\"Y\",IF(I293=0,F293*H293,F293*I293),\"\")","v":""},{"$f":"IF(I293<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I293=\"\",0,1)","v":0},null,null,"N"]
[null,null,{"$f":"C291&\" Subtotal\"","v":"Additional Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J291:J293)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"TXRESULT","Total Cost for Tailings & Rejects Domain",null,null,null,null,null,{"$f":"SUM(J294,J290,J284,J279,J256,J241,J232,J223)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Underground Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Domain 3c: Overburden & Waste",null,{"$f":"D392","v":"Total Cost for Overburden & Waste Domain"},null,null,null,null,null,null,{"$f":"J392","v":0},null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Assumptions: Record any relevant assumptions to this domain below:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Key Rehabilitation Area Data for Domain",null,"Enter data below manually",null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Landform Establishment:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Growth Media Development:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Ecosystem Establishment:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,"Chg","Link","List","Y"]
[null,null,"Contaminated Materials",{"$f":"VLOOKUP($P310,'Cost Schedule'!$B:$F,2,FALSE)","v":"Treatment of known Acid Sulfate Soils"},"Y",null,{"$f":"VLOOKUP($P310,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P310,'Cost Schedule'!$B:$F,4,FALSE)","v":2580},null,{"$f":"IF($E310=\"Y\",IF(I310=0,F310*H310,F310*I310),\"\")","v":0},{"$f":"IF(I310<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P310,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ASS is treatable via neutralisation and does not require capping and isolation. Assumes 1% by weight lime addition and treatment to 100 mm depth only."},null,null,{"$f":"IF(I310=\"\",0,1)","v":0},3.12,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P311,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of plastic liner (i.e. dam, leach pad, sump etc.)"},"Y",null,{"$f":"VLOOKUP($P311,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P311,'Cost Schedule'!$B:$F,4,FALSE)","v":1},null,{"$f":"IF($E311=\"Y\",IF(I311=0,F311*H311,F311*I311),\"\")","v":0},{"$f":"IF(I311<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P311,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for cutting using ripping tynes and on-site disposal of the liner."},null,null,{"$f":"IF(I311=\"\",0,1)","v":0},3.13,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P312,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage brine/salt for disposal (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P312,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P312,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E312=\"Y\",IF(I312=0,IF($H312=\"Select from List\",\"\",IF(I312=0,F312*H312,\"\")),F312*I312),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P312,'Cost Schedule'!$B:$F,5,FALSE)","v":"Costs for haulage to location for authorised disposal."},null,null,{"$f":"IF(I312=\"\",0,1)","v":0},{"$f":"IF(Q312=1,\"3.14-\",IF(Q312=2,\"3.14a\",IF(Q312=3,\"3.14b\",IF(Q312=4,\"3.14c\",IF(Q312=5,\"3.14d\",\"3.14\")))))","v":"3.14-"},{"$f":"VLOOKUP(K312,Select_Haul_distance_Here_index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I312<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,null,{"$f":"VLOOKUP($P314,'Cost Schedule'!$B:$F,2,FALSE)","v":"Brine disposal to landfill - fees only"},"Y",null,{"$f":"VLOOKUP($P314,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P314,'Cost Schedule'!$B:$F,4,FALSE)","v":288},null,{"$f":"IF($E314=\"Y\",IF(I314=0,F314*H314,F314*I314),\"\")","v":0},{"$f":"IF(I314<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P314,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate for trackable liquid levy of $78.20 per tonne and authorised disposal to landfill."},null,null,{"$f":"IF(I314=\"\",0,1)","v":0},"3.14d",null,{"$f":"E314","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P315,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage water (clean or contaminated) (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P315,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P315,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E315=\"Y\",IF(I315=0,IF($H315=\"Select from List\",\"\",IF(I315=0,F315*H315,\"\")),F315*I315),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P315,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes transport in a 20,000 L tanker. Add disposal costs to additional items where warranted."},null,null,{"$f":"IF(I315=\"\",0,1)","v":0},{"$f":"IF(Q315=1,\"3.15-\",IF(Q315=2,\"3.15a\",IF(Q315=3,\"3.15b\",IF(Q315=4,\"3.15c\",IF(Q315=5,\"3.15d\",\"3.15\")))))","v":"3.15-"},{"$f":"VLOOKUP(K315,Select_Haul_Dist_315_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I315<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,{"$f":"C310&\" Subtotal\"","v":"Contaminated Materials Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J310:J315)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Roads and Tracks",{"$f":"VLOOKUP($P318,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – minor works including deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P318,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P318,'Cost Schedule'!$B:$F,4,FALSE)","v":1040},null,{"$f":"IF($E318=\"Y\",IF(I318=0,F318*H318,F318*I318),\"\")","v":0},{"$f":"IF(I318<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P318,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ~6 m road width - 16H Grader."},null,null,{"$f":"IF(I318=\"\",0,1)","v":0},5.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P319,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / access  tracks / vehicle park-up areas with windrows and/or small earthen bunds – minor earthworks and deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P319,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P319,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,0,"",{"$f":"VLOOKUP($P319,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - no seed"},null,null,0,5.0199999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P320,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P320,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P320,'Cost Schedule'!$B:$F,4,FALSE)","v":3700},null,0,"",{"$f":"VLOOKUP($P320,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P321,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P321,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P321,'Cost Schedule'!$B:$F,4,FALSE)","v":4485},null,0,"",{"$f":"VLOOKUP($P321,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P322,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P322,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P322,'Cost Schedule'!$B:$F,4,FALSE)","v":4870},null,0,"",{"$f":"VLOOKUP($P322,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P323,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P323,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P323,'Cost Schedule'!$B:$F,4,FALSE)","v":7025},null,0,"",{"$f":"VLOOKUP($P323,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.0599999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P324,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove stabilised material (blue metal, aggregate etc.) from roadways and disposal on-site/locally (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P324,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P324,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E324=\"Y\",IF(I324=\"\",IF($H324=\"Select from List\",\"\",IF(I324=0,F324*H324,\"\")),F324*I324),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P324,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the scraping and removal of the volume of stabilised material from the road, laydown or other surface using an excavator, dozer and grader to enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q324=1,\"5.07-\",IF(Q324=2,\"5.07a\",IF(Q324=3,\"5.07b\",IF(Q324=4,\"5.07c\",IF(Q324=5,\"5.07d\",\"5.07\")))))","v":"5.07-"},{"$f":"VLOOKUP(K324,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,{"$f":"VLOOKUP($P325,'Cost Schedule'!$B:$F,3,FALSE)","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(I324<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R324","v":"Y"}]
[null,null,{"$f":"C318&\" Subtotal\"","v":"Roads and Tracks Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J318:J325)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Earthworks / Structural Works (Landform Establishment)",{"$f":"VLOOKUP($P327,'Cost Schedule'!$B:$F,2,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit – Select Push Length"},"Y",null,"m3",{"$f":"VLOOKUP($P327,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E327=\"Y\",IF(I327=\"\",IF($H327=\"Select from List\",\"\",IF(I327=0,F327*H327,\"\")),F327*I327),\"\")","v":""},"Select Push Length Here",{"$f":"VLOOKUP($P327,'Cost Schedule'!$B:$F,5,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit"},null,null,0,{"$f":"IF(Q327=1,\"7.01-\",IF(Q327=2,\"7.01a\",IF(Q327=3,\"7.01b\",IF(Q327=4,\"7.01c\",IF(Q327=5,\"7.01d\",\"7.01-\")))))","v":"7.01-"},{"$f":"VLOOKUP(K327,Select_Push_Length_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I327<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R327","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P329,'Cost Schedule'!$B:$F,2,FALSE)","v":"Minor reshaping and pushing"},"Y",null,{"$f":"VLOOKUP($P329,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P329,'Cost Schedule'!$B:$F,4,FALSE)","v":3900},null,{"$f":"IF($E329=\"Y\",IF(I329=0,F329*H329,F329*I329),\"\")","v":0},{"$f":"IF(I329<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P329,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation)."},null,null,{"$f":"IF(I329=\"\",0,1)","v":0},7.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P330,'Cost Schedule'!$B:$F,2,FALSE)","v":"Fill dams, voids etc. - Source local material, cart and spread to cap or backfill, cap thickness determined by approval / permit (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P330,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E330=\"Y\",IF(I330=\"\",IF($H330=\"Select from List\",\"\",IF(I330=0,F330*H330,\"\")),F330*I330),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P330,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of material requiring backfill using an excavator and scraper to fill the void and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q330=1,\"9.02-\",IF(Q330=2,\"9.02a\",IF(Q330=3,\"9.02b\",IF(Q330=4,\"9.02c\",IF(Q330=5,\"9.02d\",\"7.01-\")))))","v":"9.02-"},{"$f":"VLOOKUP(K330,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I330<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R330","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P332,'Cost Schedule'!$B:$F,2,FALSE)","v":"Shotcrete application on cuttings and steep slopes"},"Y",null,{"$f":"VLOOKUP($P332,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P332,'Cost Schedule'!$B:$F,4,FALSE)","v":185},null,{"$f":"IF($E332=\"Y\",IF(I332=0,F332*H332,F332*I332),\"\")","v":0},{"$f":"IF(I332<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P332,'Cost Schedule'!$B:$F,5,FALSE)","v":"This rate is used to rehabilitate steep slopes of weathered rock, roadway cuttings, etc that cannot be cut back and stabilised."},null,null,{"$f":"IF(I332=\"\",0,1)","v":0},9.0299999999999994,null,{"$f":"E332","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P333,'Cost Schedule'!$B:$F,2,FALSE)","v":"Trim, rock rake & deep rip (includes levelling / landscaping and rip in 1 direction)"},"Y",null,{"$f":"VLOOKUP($P333,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P333,'Cost Schedule'!$B:$F,4,FALSE)","v":1130},null,{"$f":"IF($E333=\"Y\",IF(I333=0,F333*H333,F333*I333),\"\")","v":0},{"$f":"IF(I333<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P333,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertaken using D10 dozer and 16M grader."},null,null,{"$f":"IF(I333=\"\",0,1)","v":0},9.0399999999999991,null,{"$f":"E333","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P334,'Cost Schedule'!$B:$F,2,FALSE)","v":"Structural works, banks, waterways - contour banks, drainage channels and other soil conservation measures"},"Y",null,{"$f":"VLOOKUP($P334,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P334,'Cost Schedule'!$B:$F,4,FALSE)","v":1600},null,0,{"$f":"IF(I334<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P334,'Cost Schedule'!$B:$F,5,FALSE)","v":"Combination of dozer and excavator work plus grader for ~4 hours each per ha."},null,null,{"$f":"IF(I334=\"\",0,1)","v":0},7.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P335,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construction of spine drains / drop structures and/or stabilising water course entry points - required for large catchments"},"Y",null,{"$f":"VLOOKUP($P335,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P335,'Cost Schedule'!$B:$F,4,FALSE)","v":27},null,0,{"$f":"IF(I335<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P335,'Cost Schedule'!$B:$F,5,FALSE)","v":"Installation of on-site rock material (rip-rap) where managing water run-off from disturbed land and/or upon entry to water courses - prevents erosion of gully head (assumes competent material is locally available). If required to be sourced off site, assume an additional $20/m2."},null,null,{"$f":"IF(I335=\"\",0,1)","v":0},7.04,null,"Y"]
[null,null,{"$f":"C327&\" Subtotal\"","v":"Earthworks / Structural Works (Landform Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J327:J335)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Mine Waste",{"$f":"VLOOKUP($P337,'Cost Schedule'!$B:$F,2,FALSE)","v":"Ideal Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with little chemical reactivity (no to low risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or low to moderate propensity for spontaneous combustion) and good physical properties (not significantly  hydrophilic, shear strength does not limit equipment choice, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P337,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P337,'Cost Schedule'!$B:$F,4,FALSE)","v":82000},null,{"$f":"IF($E337=\"Y\",IF(I337=0,F337*H337,F337*I337),\"\")","v":0},{"$f":"IF(I337<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P337,'Cost Schedule'!$B:$F,5,FALSE)","v":"This includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume material with the appropriate chemical and physical properties. This rate assumes suitable capping material is available on site within 10 km, and an average cap thickness of approximately 0.5 m to 1 mand 0.15 m - 0.2 m growth media (assume at least 1 m thick cover required for carbonaceous material covers). Water quality from runoff, seepage etc. meets site-specific environment water quality values.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,null,8.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P338,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P338,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P338,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E338=\"Y\",IF(I338=0,F338*0,F338*I338),\"\")","v":0},"",{"$f":"VLOOKUP($P338,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,null,"8.01a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P339,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P339,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P339,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E339=\"Y\",IF(I339=0,F339*0,F339*I339),\"\")","v":0},"",{"$f":"VLOOKUP($P339,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,null,"8.01b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P340,'Cost Schedule'!$B:$F,2,FALSE)","v":"Efficient Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with moderate chemical reactivity (low to medium risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or low to moderate propensity for spontaneous combustion) and moderate physical properties (not significantly  hydrophilic, shear strength limits equipment choice somewhat, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P340,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P340,'Cost Schedule'!$B:$F,4,FALSE)","v":146500},null,0,"",{"$f":"VLOOKUP($P340,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume of material to cap / cover facilities where the tailings or rejects base is at a strength that enables economically efficient construction methods with small plant. This rate assumes suitable capping material is available on site within 10 km, and an average cap thickness ranging from >1 m to 2 m thickness constructed in 1 m layers + growth media up to 0.2 m depth.\nThis may require additional materials (such as capillary breaks, geofabric, etc.) - use alternate rate cells below, specific material types (e.g. acid neutralising / consuming materials, competent rock etc.) , and associated activities (i.e., load / haul / place / crush / screen / borrow etc.).\nCosts for haulage of specialised/additional materials must be added separately if required.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,{"$f":"IF(I340=\"\",0,1)","v":0},8.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P341,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P341,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P341,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E341=\"Y\",IF(I341=0,F341*0,F341*I341),\"\")","v":0},"",{"$f":"VLOOKUP($P341,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,null,"8.02a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P342,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P342,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P342,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E342=\"Y\",IF(I342=0,F342*0,F342*I342),\"\")","v":0},"",{"$f":"VLOOKUP($P342,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,null,"8.02b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P343,'Cost Schedule'!$B:$F,2,FALSE)","v":"Adverse Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with moderate chemical reactivity (medium to high risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or moderate to high propensity for spontaneous combustion) and moderate physical properties (not significantly  hydrophilic, shear strength limits equipment choice somewhat, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P343,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P343,'Cost Schedule'!$B:$F,4,FALSE)","v":313000},null,0,"",{"$f":"VLOOKUP($P343,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume of material to cap / cover facilities of high geochemical risk, and / or low shear strength that prohibits economically efficient construction methods.  This rate assumes suitable capping material/s are available on site within 10 km, and an average cap thickness of approximately >2 m + growth media up to 0.2 m depth.\nThis may require additional materials (i.e., capillary breaks, geofabric, etc.), specific material types (e.g. acid neutralising / consuming materials, competent rock etc.), and associated activities (i.e., load / haul / place / crush / screen / borrow etc.).\nCosts for haulage of specialised materials must be added separately if required.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,{"$f":"IF(I343=\"\",0,1)","v":0},8.0299999999999994,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P344,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P344,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P344,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E344=\"Y\",IF(I344=0,F344*0,F344*I344),\"\")","v":0},"",{"$f":"VLOOKUP($P344,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,null,"8.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P345,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P345,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P345,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E345=\"Y\",IF(I345=0,F345*0,F345*I345),\"\")","v":0},"",{"$f":"VLOOKUP($P345,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,{"$f":"IF(I345=\"\",0,1)","v":0},"8.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P346,'Cost Schedule'!$B:$F,2,FALSE)","v":"Difficult Tailings Capping- reshaping, capping / sealing of weak or soft surfaced tailings facility with poor physical properties (significantly  hydrophilic, low shear strength limits equipment choice greatly, artificial strengthening required) OR visible adverse impacts on legacy sites from chemical reactivity over lengthy exposure prior to rehabilitation"},"Y",null,{"$f":"VLOOKUP($P346,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P346,'Cost Schedule'!$B:$F,4,FALSE)","v":843000},null,{"$f":"IF($E346=\"Y\",IF(I346=0,F346*H346,F346*I346),\"\")","v":0},"",{"$f":"VLOOKUP($P346,'Cost Schedule'!$B:$F,5,FALSE)","v":"This option is typically driven by time constraints and/or when tailings properties significantly restrict adequate desiccation, resulting in  a tailings shear strength that is very weak excluding access by conventional small plant.\nSmall equipment used for rehabilitation.\nThis excludes any additional material required to form the final landform profile in addition to this cap.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,{"$f":"IF(I346=\"\",0,1)","v":0},8.0399999999999991,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P347,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P347,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P347,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E347=\"Y\",IF(I347=0,F347*0,F347*I347),\"\")","v":0},"",{"$f":"VLOOKUP($P347,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,{"$f":"IF(I347=\"\",0,1)","v":0},"8.04a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P348,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P348,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P348,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E348=\"Y\",IF(I348=0,F348*0,F348*I348),\"\")","v":0},"",{"$f":"VLOOKUP($P348,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,{"$f":"IF(I348=\"\",0,1)","v":0},"8.04b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P349,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage soil / weathered rock / sediment e.g. capping/covers, removal of contamination, etc.  (Select Haul Distance from List)"},"Y",null,{"$f":"VLOOKUP($P349,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P349,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E349=\"Y\",IF(I349=0,F349*0,F349*I349),\"\")","v":0},"Select Haul Distance Here",{"$f":"VLOOKUP($P349,'Cost Schedule'!$B:$F,5,FALSE)","v":"Capping/cover material available within 50 km round trip e.g. waste / overburden dumps, borrow areas, etc."},null,null,{"$f":"IF(I349=\"\",0,1)","v":0},{"$f":"IF(Q349=1,\"8.05-\",IF(Q349=2,\"8.05a\",IF(Q349=3,\"8.05b\",IF(Q349=4,\"8.05c\",IF(Q349=5,\"8.05d\",\"8.05\")))))","v":"8.05-"},{"$f":"VLOOKUP(K349,Select_Haul_Dist_805_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I349<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,{"$f":"C337&\" Subtotal\"","v":"Mine Waste Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J337:J349)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment)",{"$f":"VLOOKUP($P352,'Cost Schedule'!$B:$F,2,FALSE)","v":"Source, cart and spread growth media (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P352,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E352=\"Y\",IF(I352=\"\",IF($H352=\"Select from List\",\"\",IF(I352=0,F352*H352,\"\")),F352*I352),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P352,'Cost Schedule'!$B:$F,5,FALSE)","v":"If topsoil is not available on-site, then Virgin Excavated Natural Material (VENM) may need to be externally sourced."},null,null,0,{"$f":"IF(Q352=1,\"9.01-\",IF(Q352=2,\"9.01a\",IF(Q352=3,\"9.01b\",IF(Q352=4,\"9.01c\",IF(Q352=5,\"9.01d\",\"7.01-\")))))","v":"9.01-"},{"$f":"VLOOKUP(K352,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I352<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R352","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P354,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting mature trees (>15 cm)"},"Y",null,{"$f":"VLOOKUP($P354,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P354,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,{"$f":"IF($E354=\"Y\",IF(I354=0,F354*H354,F354*I354),\"\")","v":0},{"$f":"IF(I354<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P354,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,{"$f":"IF(I354=\"\",0,1)","v":0},9.06,null,{"$f":"E354","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P355,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting tube stock (<15 cm)"},"Y",null,{"$f":"VLOOKUP($P355,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P355,'Cost Schedule'!$B:$F,4,FALSE)","v":6.6},null,0,"",{"$f":"VLOOKUP($P355,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,0,9.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P356,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (pasture grass species)"},"Y",null,{"$f":"VLOOKUP($P356,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P356,'Cost Schedule'!$B:$F,4,FALSE)","v":1875},null,0,"",{"$f":"VLOOKUP($P356,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P357,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (tree or native grass species)"},"Y",null,{"$f":"VLOOKUP($P357,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P357,'Cost Schedule'!$B:$F,4,FALSE)","v":4135},null,0,"",{"$f":"VLOOKUP($P357,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P358,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with native seed"},"Y",null,{"$f":"VLOOKUP($P358,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P358,'Cost Schedule'!$B:$F,4,FALSE)","v":1.9},null,0,"",{"$f":"VLOOKUP($P358,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Native seed +$1.00"},null,null,0,"9.10a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P359,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with pasture seed"},"Y",null,{"$f":"VLOOKUP($P359,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P359,'Cost Schedule'!$B:$F,4,FALSE)","v":0.43},null,{"$f":"IF($E359=\"Y\",IF(I359=0,F359*H359,F359*I359),\"\")","v":0},{"$f":"IF(I359<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P359,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Pasture seed +$0.10"},null,null,0,"9.10b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P360,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - base grade or standard for flat areas that can be irrigated by water cart"},"Y",null,{"$f":"VLOOKUP($P360,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P360,'Cost Schedule'!$B:$F,4,FALSE)","v":0.8},null,{"$f":"IF($E360=\"Y\",IF(I360=0,F360*H360,F360*I360),\"\")","v":0},{"$f":"IF(I360<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P360,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on flat areas with a gradient of less than 4:1, and where irrigation from water cart may be possible.  Industry standard application rate of 2500kg/ha.  Product will last short term (less than 3 months) and vegetation is required to grow ASAP for stability.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P361,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - bonded fibre matrix grade for steep areas to stabilise up to 12 months"},"Y",null,{"$f":"VLOOKUP($P361,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P361,'Cost Schedule'!$B:$F,4,FALSE)","v":1.8},null,{"$f":"IF($E361=\"Y\",IF(I361=0,F361*H361,F361*I361),\"\")","v":0},{"$f":"IF(I361<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P361,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on steep areas where stabilisation is required for up to 12 months. Application rate of ~3500kg/ha.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P362,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - high performance flexible growth medium grade "},"Y",null,{"$f":"VLOOKUP($P362,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P362,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,{"$f":"IF($E362=\"Y\",IF(I362=0,F362*H362,F362*I362),\"\")","v":0},{"$f":"IF(I362<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P362,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on extreme slopes where stabilisation is required for up to 18 months. Application rate of ~4,000kg/ha minimum.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P363,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (pasture)"},"Y",null,{"$f":"VLOOKUP($P363,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P363,'Cost Schedule'!$B:$F,4,FALSE)","v":420},null,0,"",{"$f":"VLOOKUP($P363,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 250 kg / ha. These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.11,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P364,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (trees)"},"Y",null,{"$f":"VLOOKUP($P364,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P364,'Cost Schedule'!$B:$F,4,FALSE)","v":140},null,0,"",{"$f":"VLOOKUP($P364,'Cost Schedule'!$B:$F,5,FALSE)","v":"These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.1199999999999992,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P365,'Cost Schedule'!$B:$F,2,FALSE)","v":"Spoil amelioration (adding lime / gypsum etc.)"},"Y",null,{"$f":"VLOOKUP($P365,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P365,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,0,"",{"$f":"VLOOKUP($P365,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 2.5 t / ha as an average application rate."},null,null,0,9.1300000000000008,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P366,'Cost Schedule'!$B:$F,2,FALSE)","v":"growth media amelioration with biosolids"},"Y",null,{"$f":"VLOOKUP($P366,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P366,'Cost Schedule'!$B:$F,4,FALSE)","v":1015},null,0,"",{"$f":"VLOOKUP($P366,'Cost Schedule'!$B:$F,5,FALSE)","v":"Recent experience with agronomy projects."},null,null,0,9.14,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P367,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct no-climb stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P367,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P367,'Cost Schedule'!$B:$F,4,FALSE)","v":22},null,0,"",{"$f":"VLOOKUP($P367,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for no-climb stock fencing."},null,null,0,9.16,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P368,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct standard stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P368,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P368,'Cost Schedule'!$B:$F,4,FALSE)","v":13},null,0,"",{"$f":"VLOOKUP($P368,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for standard stock fencing."},null,null,0,9.17,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P369,'Cost Schedule'!$B:$F,2,FALSE)","v":"Purchase and erect warning signs"},"Y",null,{"$f":"VLOOKUP($P369,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P369,'Cost Schedule'!$B:$F,4,FALSE)","v":250},null,0,"",{"$f":"VLOOKUP($P369,'Cost Schedule'!$B:$F,5,FALSE)","v":"Compliance with AS 1319-1994 - Safety signs for the occupational environment - installed every 25 m."},null,null,0,9.18,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P370,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources virgin excavated natural material (VENM) for growth media."},"Y",null,{"$f":"VLOOKUP($P370,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P370,'Cost Schedule'!$B:$F,4,FALSE)","v":80.8},null,0,"",{"$f":"VLOOKUP($P370,'Cost Schedule'!$B:$F,5,FALSE)","v":"D7 to spread material at $205/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $70/m3 for imported fill material."},null,null,0,9.19,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P371,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources a combination of virgin excavated natural material (VENM) and spoil from large excavation for filing voids and/or capping etc."},"Y",null,{"$f":"VLOOKUP($P371,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P371,'Cost Schedule'!$B:$F,4,FALSE)","v":72.5},null,{"$f":"IF($E371=\"Y\",IF(I371=0,F371*H371,F371*I371),\"\")","v":0},{"$f":"IF(I371<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P371,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 push into void at $270/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $60/m3 for imported fill material."},null,null,0,9.1999999999999993,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P372,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clearing and grubbing of trees and vegetation"},"Y",null,{"$f":"VLOOKUP($P372,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P372,'Cost Schedule'!$B:$F,4,FALSE)","v":4730},null,{"$f":"IF($E372=\"Y\",IF(I372=0,F372*H372,F372*I372),\"\")","v":0},{"$f":"IF(I372<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P372,'Cost Schedule'!$B:$F,5,FALSE)","v":"Clearing and grubbing of light vegetation growth e.g. regrowth"},null,null,0,9.2100000000000009,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P373,'Cost Schedule'!$B:$F,2,FALSE)","v":"Topsoil stripping"},"Y",null,{"$f":"VLOOKUP($P373,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P373,'Cost Schedule'!$B:$F,4,FALSE)","v":4.8624999999999998},null,{"$f":"IF($E373=\"Y\",IF(I373=0,F373*H373,F373*I373),\"\")","v":0},{"$f":"IF(I373<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P373,'Cost Schedule'!$B:$F,5,FALSE)","v":"Stripping or topsoil at an approximate depth of 0.2 m into stockpiles; load and haul to final rehabilitation location required or respreading where necessary."},null,null,0,9.2200000000000006,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P374,'Cost Schedule'!$B:$F,2,FALSE)","v":"Growth media supplementation with manure"},"Y",null,{"$f":"VLOOKUP($P374,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P374,'Cost Schedule'!$B:$F,4,FALSE)","v":747.5},null,{"$f":"IF($E374=\"Y\",IF(I374=0,F374*H374,F374*I374),\"\")","v":0},{"$f":"IF(I374<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P374,'Cost Schedule'!$B:$F,5,FALSE)","v":"Addition of manure to improve soil quality."},null,null,0,9.23,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P375,'Cost Schedule'!$B:$F,2,FALSE)","v":"Utilise biotic soil media - organic topsoil alternative"},"Y",null,{"$f":"VLOOKUP($P375,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P375,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,0,"",{"$f":"VLOOKUP($P375,'Cost Schedule'!$B:$F,5,FALSE)","v":"Material that can be applied as an alternative to spreading topsoil prior to hydromulching."},null,null,0,"9.24a",null,"Y"]
[null,null,{"$f":"C352&\" Subtotal\"","v":"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J352:J375)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Water Management",{"$f":"VLOOKUP($P377,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clean water dams to be retained after decommissioning – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P377,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P377,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E377=\"Y\",IF(I377=0,F377*H377,F377*I377),\"\")","v":0},{"$f":"IF(I377<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P377,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) @ ~$200 per hour and pasture grass."},null,null,{"$f":"IF(I377=\"\",0,1)","v":0},"10.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P378,'Cost Schedule'!$B:$F,2,FALSE)","v":"Large clean water dams (i.e. ≥ 2 ha) to be retained after mine closure – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P378,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P378,'Cost Schedule'!$B:$F,4,FALSE)","v":10500},null,{"$f":"IF($E378=\"Y\",IF(I378=0,F378*H378,F378*I378),\"\")","v":0},{"$f":"IF(I378<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P378,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) + pasture grass."},null,null,{"$f":"IF(I378=\"\",0,1)","v":0},"10.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P379,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove sediments from the floor of the dam to enable it to be converted into clean water structure (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P379,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P379,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E379=\"Y\",IF(I379=\"\",IF($H379=\"Select from List\",\"\",IF(I379=0,F379*H379,\"\")),F379*I379),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P379,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of contaminated sediment requiring removal using an excavator, truck and dozer to clean out the dam."},null,null,{"$f":"IF(I379=\"\",0,1)","v":0},{"$f":"IF(Q379=1,\"10.04-\",IF(Q379=2,\"10.04a\",IF(Q379=3,\"10.04b\",IF(Q379=4,\"10.04c\",IF(Q379=5,\"10.04d\",\"10.04-\")))))","v":"10.04-"},{"$f":"VLOOKUP(K379,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I379<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R379","v":"Y"}]
[null,null,{"$f":"C377&\" Subtotal\"","v":"Water Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J377:J380)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Maintenance of Rehabilitated Areas",{"$f":"VLOOKUP($P382,'Cost Schedule'!$B:$F,2,FALSE)","v":"Maintenance of areas that have been shaped and seeded and revegetation has been 'successful'"},"Y",null,{"$f":"VLOOKUP($P382,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P382,'Cost Schedule'!$B:$F,4,FALSE)","v":925},null,{"$f":"IF($E382=\"Y\",IF(I382=0,F382*H382,F382*I382),\"\")","v":0},{"$f":"IF(I382<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P382,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rehabilitation maintenance might include re-seeding, watering, fertilising, minor re-shaping, erosion control, inspections/audits - does not include major repair works."},null,null,{"$f":"IF(I382=\"\",0,1)","v":0},12.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P383,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - minor"},"Y",null,{"$f":"VLOOKUP($P383,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P383,'Cost Schedule'!$B:$F,4,FALSE)","v":1200},null,{"$f":"IF($E383=\"Y\",IF(I383=0,F383*H383,F383*I383),\"\")","v":0},{"$f":"IF(I383<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P383,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring minor repair - rills, minor growth media replacement."},null,null,{"$f":"IF(I383=\"\",0,1)","v":0},12.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P384,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - moderate"},"Y",null,{"$f":"VLOOKUP($P384,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P384,'Cost Schedule'!$B:$F,4,FALSE)","v":1700},null,{"$f":"IF($E384=\"Y\",IF(I384=0,F384*H384,F384*I384),\"\")","v":0},{"$f":"IF(I384<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P384,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring moderate repair - rills, significant growth media replacement."},null,null,{"$f":"IF(I384=\"\",0,1)","v":0},12.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P385,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - major"},"Y",null,{"$f":"VLOOKUP($P385,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P385,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E385=\"Y\",IF(I385=0,F385*H385,F385*I385),\"\")","v":0},{"$f":"IF(I385<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P385,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring major repair - rills, gullies, growth media replacement, some level of additional surface water management."},null,null,{"$f":"IF(I385=\"\",0,1)","v":0},12.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P386,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - total failure of landform"},"Y",null,{"$f":"VLOOKUP($P386,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P386,'Cost Schedule'!$B:$F,4,FALSE)","v":40000},null,{"$f":"IF($E386=\"Y\",IF(I386=0,F386*H386,F386*I386),\"\")","v":0},{"$f":"IF(I386<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P386,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas that require extensive rehabilitation repair - re-design and re-construction of landform."},null,null,{"$f":"IF(I386=\"\",0,1)","v":0},12.09,null,"Y"]
[null,null,{"$f":"C382&\" Subtotal\"","v":"Maintenance of Rehabilitated Areas Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J382:J386)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Items","Other 1 <insert>","N",null,null,"This is ",null,{"$f":"IF($E388=\"Y\",IF(I388=0,F388*H388,F388*I388),\"\")","v":""},{"$f":"IF(I388<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I388=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 2 <insert>","N",null,null,"deliberately ",null,{"$f":"IF($E389=\"Y\",IF(I389=0,F389*H389,F389*I389),\"\")","v":""},{"$f":"IF(I389<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I389=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 3 <insert>","N",null,null,"left blank ",null,{"$f":"IF($E390=\"Y\",IF(I390=0,F390*H390,F390*I390),\"\")","v":""},{"$f":"IF(I390<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I390=\"\",0,1)","v":0},null,null,"N"]
[null,null,{"$f":"C388&\" Subtotal\"","v":"Additional Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J388:J390)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"TXRESULT","Total Cost for Overburden & Waste Domain",null,null,null,null,null,{"$f":"SUM(J391,J387,J381,J376,J351,J336,J326,J317)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Underground Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Domain 4c: Subsidence and Management",null,{"$f":"D451","v":"Total Cost for Subsidence and Management Activities"},null,null,null,null,null,null,{"$f":"J451","v":0},null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Assumptions: Record any relevant assumptions to this domain below:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Key Rehabilitation Area Data for Domain",null,"Enter data below manually",null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Landform Establishment:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Growth Media Development:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Ecosystem Establishment:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,"Chg","Link","List","Y"]
[null,null,"Subsidence Repairs",{"$f":"VLOOKUP($P408,'Cost Schedule'!$B:$F,2,FALSE)","v":"Minor stabilisation works and maintenance of mine subsidence areas - ripping etc. "},"Y",null,{"$f":"VLOOKUP($P408,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P408,'Cost Schedule'!$B:$F,4,FALSE)","v":1470},null,{"$f":"IF($E408=\"Y\",IF(I408=0,F408*H408,F408*I408),\"\")","v":0},{"$f":"IF(I408<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P408,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertaken using Dozer.  Costs subject to the extent of subsidence impacts"},null,null,{"$f":"IF(I408=\"\",0,1)","v":0},"12.04a",null,{"$f":"E408","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P409,'Cost Schedule'!$B:$F,2,FALSE)","v":"Crack filling to repair subsidence impacts"},"Y",null,{"$f":"VLOOKUP($P409,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P409,'Cost Schedule'!$B:$F,4,FALSE)","v":1450},null,{"$f":"IF($E409=\"Y\",IF(I409=0,F409*H409,F409*I409),\"\")","v":0},{"$f":"IF(I409<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P409,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertake more substantial works to backfill cracks and/or sink holes (e.g., filling with mulch prior to grouting, grouting, etc.)  Costs subject to the extent of subsidence impacts. \nInclude >5 km haul of fill."},null,null,{"$f":"IF(I409=\"\",0,1)","v":0},"12.04b",null,{"$f":"E409","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P410,'Cost Schedule'!$B:$F,2,FALSE)","v":"Water course restoration to repair subsidence impacts"},"Y",null,{"$f":"VLOOKUP($P410,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P410,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E410=\"Y\",IF(I410=0,F410*0,F410*I410),\"\")","v":0},{"$f":"IF(I410<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P410,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertake more substantial works to remediate water courses (e.g., channel bed repairs, rock bar repairs, swamp stabilisation etc.)"},null,null,{"$f":"IF(I410=\"\",0,1)","v":0},"12.05a",null,{"$f":"E410","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P411,'Cost Schedule'!$B:$F,2,FALSE)","v":"Create cut-through to re-establish natural water courses/drainage channels following subsidence"},"Y",null,{"$f":"VLOOKUP($P411,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P411,'Cost Schedule'!$B:$F,4,FALSE)","v":3000},null,{"$f":"IF($E411=\"Y\",IF(I411=0,F411*H411,F411*I411),\"\")","v":0},{"$f":"IF(I411<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P411,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes all earthworks and revegetation required to re-establish the natural drainage profile of the subsided area."},null,null,{"$f":"IF(I411=\"\",0,1)","v":0},"12.05b",null,{"$f":"E411","v":"Y"}]
[null,null,{"$f":"C408&\" Subtotal\"","v":"Subsidence Repairs Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J408:J411)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Vents, Shafts and Boreholes",{"$f":"VLOOKUP($P413,'Cost Schedule'!$B:$F,2,FALSE)","v":"Maintenance and monitoring of sealed adits/portals and shafts (for a total of 5 years)"},"Y",null,{"$f":"VLOOKUP($P413,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P413,'Cost Schedule'!$B:$F,4,FALSE)","v":25000},null,{"$f":"IF($E413=\"Y\",IF(I413=0,F413*H413,F413*I413),\"\")","v":0},{"$f":"IF(I413<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P413,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume 1 x day visual inspection (10hrs inc’ travel) for suitably qualified / competent person + reporting, for an annual inspection @ $5,000 per year. Exclusions are intrusive investigation and testing (e.g. concrete strength etc). "},null,null,{"$f":"IF(I413=\"\",0,1)","v":0},4.04,null,"Y"]
[null,null,{"$f":"C413&\" Subtotal\"","v":"Vents, Shafts and Boreholes Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J413:J413)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Water Management",{"$f":"VLOOKUP($P415,'Cost Schedule'!$B:$F,2,FALSE)","v":"On-site treatment of contaminated water due to high salt (includes removal of metals etc, brine disposal and cost of mobile water treatment unit)"},"Y",null,{"$f":"VLOOKUP($P415,'Cost Schedule'!$B:$F,3,FALSE)","v":"ML"},{"$f":"VLOOKUP($P415,'Cost Schedule'!$B:$F,4,FALSE)","v":3600},null,{"$f":"IF($E415=\"Y\",IF(I415=0,F415*H415,F415*I415),\"\")","v":0},{"$f":"IF(I415<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P415,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate can fluctuate depending on treatment type however this is a suitable standard rate for current programs at mining operations."},null,null,{"$f":"IF(I415=\"\",0,1)","v":0},10.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P416,'Cost Schedule'!$B:$F,2,FALSE)","v":"On-site treatment of contaminated water due to low pH (incudes removal of metals etc, neutralisation treatments and cost of mobile water treatment unit"},"Y",null,{"$f":"VLOOKUP($P416,'Cost Schedule'!$B:$F,3,FALSE)","v":"ML"},{"$f":"VLOOKUP($P416,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,{"$f":"IF($E416=\"Y\",IF(I416=0,F416*H416,F416*I416),\"\")","v":0},{"$f":"IF(I416<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P416,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate can fluctuate depending on treatment type however this is a suitable standard rate for current programs at mining operations."},null,null,{"$f":"IF(I416=\"\",0,1)","v":0},10.02,null,"Y"]
[null,null,{"$f":"C415&\" Subtotal\"","v":"Water Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J415:J416)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Creek Diversions",{"$f":"VLOOKUP($P418,'Cost Schedule'!$B:$F,2,FALSE)","v":"Repairs and/or stabilisation of new or compromised water course diversion"},"Y",null,{"$f":"VLOOKUP($P418,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P418,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E418=\"Y\",IF(I418=0,F418*H418,F418*I418),\"\")","v":0},{"$f":"IF(I418<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P418,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes material is suitable for revegetating and has a reasonable chance of stabilising."},null,null,{"$f":"IF(I418=\"\",0,1)","v":0},11.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P419,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long term maintenance of water course diversion – Channel constructed through backfilled material"},"Y",null,{"$f":"VLOOKUP($P419,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P419,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,{"$f":"IF($E419=\"Y\",IF(I419=0,F419*H419,F419*I419),\"\")","v":0},{"$f":"IF(I419<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P419,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes maintenance has been kept up and significant works are not required."},null,null,{"$f":"IF(I419=\"\",0,1)","v":0},11.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P420,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long term maintenance of water course diversion – Channel constructed through competent material"},"Y",null,{"$f":"VLOOKUP($P420,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P420,'Cost Schedule'!$B:$F,4,FALSE)","v":750},null,{"$f":"IF($E420=\"Y\",IF(I420=0,F420*H420,F420*I420),\"\")","v":0},{"$f":"IF(I420<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P420,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes maintenance has been kept up and significant works are not required."},null,null,{"$f":"IF(I420=\"\",0,1)","v":0},11.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P421,'Cost Schedule'!$B:$F,2,FALSE)","v":"Installation of rock armouring"},"Y",null,{"$f":"VLOOKUP($P421,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P421,'Cost Schedule'!$B:$F,4,FALSE)","v":6},null,{"$f":"IF($E421=\"Y\",IF(I421=0,F421*H421,F421*I421),\"\")","v":0},{"$f":"IF(I421<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P421,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes competent material is locally available - multiply costs by 2 for sourcing and transporting from offsite location."},null,null,{"$f":"IF(I421=\"\",0,1)","v":0},11.04,null,"Y"]
[null,null,{"$f":"C418&\" Subtotal\"","v":"Creek Diversions Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J418:J421)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Land Management",{"$f":"VLOOKUP($P423,'Cost Schedule'!$B:$F,2,FALSE)","v":"Pest management on buffer lands, non-disturbed, and rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P423,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P423,'Cost Schedule'!$B:$F,4,FALSE)","v":150},null,{"$f":"IF($E423=\"Y\",IF(I423=0,F423*H423,F423*I423),\"\")","v":0},{"$f":"IF(I423<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P423,'Cost Schedule'!$B:$F,5,FALSE)","v":"Feral animal baiting programs if required  and waste materials required to be removed."},null,null,{"$f":"IF(I423=\"\",0,1)","v":0},12.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P424,'Cost Schedule'!$B:$F,2,FALSE)","v":"Land management of undisturbed areas (rehabilitation, weeds, ferals, erosion and sediment control works)"},"Y",null,{"$f":"VLOOKUP($P424,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P424,'Cost Schedule'!$B:$F,4,FALSE)","v":400},null,{"$f":"IF($E424=\"Y\",IF(I424=0,F424*H424,F424*I424),\"\")","v":0},{"$f":"IF(I424<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P424,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undisturbed areas within the lease boundary that require land management activities."},null,null,{"$f":"IF(I424=\"\",0,1)","v":0},12.03,null,"Y"]
[null,null,{"$f":"C423&\" Subtotal\"","v":"Land Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J423:J424)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Heritage Items",{"$f":"VLOOKUP($P426,'Cost Schedule'!$B:$F,2,FALSE)","v":"The restoration and care and maintenance of items that have heritage significance"},"Y",null,{"$f":"VLOOKUP($P426,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P426,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E426=\"Y\",IF(I426=0,F426*0,F426*I426),\"\")","v":0},{"$f":"IF(I426<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P426,'Cost Schedule'!$B:$F,5,FALSE)","v":"Item for the redistribution of Aboriginal artefacts, preservation of European heritage items or a combination of activities."},null,null,{"$f":"IF(I426=\"\",0,1)","v":0},13.01,null,"Y"]
[null,null,{"$f":"C426&\" Subtotal\"","v":"Heritage Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J426:J426)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Sundry Items",{"$f":"VLOOKUP($P428,'Cost Schedule'!$B:$F,2,FALSE)","v":"Development of an 'Unplanned' Project Closure Plan - State Significant Development with closure planning well progressed i.e. preferred cover design, closure environment modelled e.g. groundwater /subsidence / pit lakes, preliminary seal designs, etc. and only finalisation of detailed engineering deigns required"},"Y",null,{"$f":"VLOOKUP($P428,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P428,'Cost Schedule'!$B:$F,4,FALSE)","v":100000},null,{"$f":"IF($E428=\"Y\",IF(I428=0,F428*H428,F428*I428),\"\")","v":0},{"$f":"IF(I428<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P428,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum to be used to refine the conceptual closure plan into a detailed closure plan with execution strategies for rehabilitation activities.\nAssumes outcomes of studies readily available including modelling, landform design, geochemistry, demolition, etc.  Costs to finalise options by domain and finalise designs for construction.\nAssume a simple site e.g. single open cut, no legacy operations historic in the area, little social dependence, etc.\nDepending on site size, complexity, final land use requirements and knowledge base investigations can range from ~$75k to >$1 M.\nSites with more than 1 pit to add $50,000 to rate."},null,null,{"$f":"IF(I428=\"\",0,1)","v":0},"14.01a",null,{"$f":"E428","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P429,'Cost Schedule'!$B:$F,2,FALSE)","v":"Development of an 'Unplanned' Project Closure Plan - Non State Significant Development with at least ≥2 of the following aspects requiring closure planning, but no significant issues realised at this time: previous subsidence, medium or higher geochemistry risk and/or spontaneous combustion propensity, known/ likely contamination, tailings / rejects, final void"},"Y",null,{"$f":"VLOOKUP($P429,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P429,'Cost Schedule'!$B:$F,4,FALSE)","v":90000},null,0,"",{"$f":"VLOOKUP($P429,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum to be used to refine the conceptual closure plan into a detailed closure plan with execution strategies for rehabilitation activities.\nEstimated cost for developing closure plan including studies - basic to satisfy risks and decisions - includes risk assessment, options analysis, Closure Plan.\nSites with more than 1 pit to add $50,000 to rate."},null,null,0,"14.01b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P430,'Cost Schedule'!$B:$F,2,FALSE)","v":"Development of an 'Unplanned' Project Closure Plan - Non State Significant Development with no EPL and/or only one of the following relevant aspects: previous subsidence, low to medium geochemistry risk and/or spontaneous combustion propensity, known limited contamination, small approved final void"},"Y",null,{"$f":"VLOOKUP($P430,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P430,'Cost Schedule'!$B:$F,4,FALSE)","v":15000},null,0,"",{"$f":"VLOOKUP($P430,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes sediment control is the key concern for rehabilitation e.g. small mines, exploration operations.  Includes risk assessment, sampling and analyses on <5 samples, one study and Closure Plan."},null,null,0,"14.01c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P431,'Cost Schedule'!$B:$F,2,FALSE)","v":"Development of an 'Unplanned' Project Closure Plan - State Significant Development with only preliminary to conceptual closure planning in place"},"Y",null,{"$f":"VLOOKUP($P431,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P431,'Cost Schedule'!$B:$F,4,FALSE)","v":300000},null,0,"",{"$f":"VLOOKUP($P431,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes costs for key investigations and studies including designs e.g. geochemistry, Contamination Remediation Action Plan, subsidence risk, cover/capping and final landform, site wide surface water, etc.  Provisional sum to be used to refine the conceptual closure plan into a detailed closure plan with execution strategies for rehabilitation activities.\nAssume at least 15 types of studies required ranging from geotechnical to ecology and social, development of a closure plan including address of obligations.  Assume a simple site e.g. single open cut, no legacy operations historic in the area, little social dependence, etc.\nDepending on site size, complexity, final land use requirements and knowledge base investigations can range to >$3 M.\nSites with more than 1 pit to add $50,000 to rate."},null,null,0,"14.01d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P432,'Cost Schedule'!$B:$F,2,FALSE)","v":"Development of an 'Unplanned' Project Closure Plan - Non State Significant Development with at least ≥2 of the following aspects resulting in significant issues requiring remediation: previous subsidence, medium or higher geochemistry risk and/or spontaneous combustion propensity, known/ likely contamination, tailings / rejects, final void"},"Y",null,{"$f":"VLOOKUP($P432,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P432,'Cost Schedule'!$B:$F,4,FALSE)","v":125000},null,0,"",{"$f":"VLOOKUP($P432,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes costs for key investigations and studies including economic treatments and designs e.g. geochemistry, Contamination Remediation Action Plan, subsidence risk, cover/capping and final landform, site wide surface water, etc.  Provisional sum to be used to refine the conceptual closure plan into a detailed closure plan with execution strategies for rehabilitation activities."},null,null,0,"14.01e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P433,'Cost Schedule'!$B:$F,2,FALSE)","v":"Develop a Review of Environmental Factors (REF) to facilitate rehabilitation including contamination works."},"Y",null,{"$f":"VLOOKUP($P433,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P433,'Cost Schedule'!$B:$F,4,FALSE)","v":27950},null,0,"",{"$f":"VLOOKUP($P433,'Cost Schedule'!$B:$F,5,FALSE)","v":"Based on experience for a REF after completion of a detailed closure study (e.g. contamination investigation) costs could range from $10,000 to $100,000 ex GST.  Note this does not apply to a Statement of Environmental Effects or Environmental Impact Statement."},null,null,0,"14.01f",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P434,'Cost Schedule'!$B:$F,2,FALSE)","v":"Site security during closure"},"Y",null,{"$f":"VLOOKUP($P434,'Cost Schedule'!$B:$F,3,FALSE)","v":"yr."},{"$f":"VLOOKUP($P434,'Cost Schedule'!$B:$F,4,FALSE)","v":75000},null,{"$f":"IF($E434=\"Y\",IF(I434=0,F434*H434,F434*I434),\"\")","v":0},{"$f":"IF(I434<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P434,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for site security measures required during closure.  This includes nightly patrols and first response in the event of an out of hours incident."},null,null,{"$f":"IF(I434=\"\",0,1)","v":0},14.02,null,{"$f":"E434","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P435,'Cost Schedule'!$B:$F,2,FALSE)","v":"Choose type of HAZMAT Clean-up required - cleaning and decontaminating plant and equipment, chemical storage locations, oil and grease traps, tanks, vessels, and pipe work etc"},"Y",null,{"$f":"VLOOKUP($P435,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P435,'Cost Schedule'!$B:$F,4,FALSE)","v":0},null,{"$f":"IF($E435=\"Y\",IF(I435=0,F435*H435,F435*I435),\"\")","v":0},"Select type of HAZMAT Clean-up Required",{"$f":"VLOOKUP($P435,'Cost Schedule'!$B:$F,5,FALSE)","v":"Type of HAZMAT Clean-up required - cleaning and decontaminating plant and equipment, chemical storage locations, oil and grease traps, tanks, vessels, and pipe work etc"},null,null,{"$f":"IF(I435=\"\",0,1)","v":0},{"$f":"IF(Q435=1,\"14.03-\",IF(Q435=2,\"14.03a\",IF(Q435=3,\"14.03b\",IF(Q435=4,\"14.03c\",IF(Q435=5,\"14.03d\",\"14.03\")))))","v":"14.03-"},{"$f":"VLOOKUP(K435,Select_HAZMAT_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I435<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,null,{"$f":"VLOOKUP($P437,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of radiation devices"},"Y",null,{"$f":"VLOOKUP($P437,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P437,'Cost Schedule'!$B:$F,4,FALSE)","v":31630},null,{"$f":"IF($E437=\"Y\",IF(I437=0,F437*H437,F437*I437),\"\")","v":0},{"$f":"IF(I437<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P437,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for removal and disposal of monitoring devices on conveyors using a radiation source (i.e., Americium – 241, Plutonium – 238, Caesium - 137 etc).\nSource Isotope type, quantity, strength, weight, source holder type, source holder weight, pick-up location (among others) will directly affect pricing. "},null,null,{"$f":"IF(I437=\"\",0,1)","v":0},14.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P438,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional fees for accessing State, Crown or other public lands for rehabilitation/remediation activities"},"Y",null,{"$f":"VLOOKUP($P438,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P438,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E438=\"Y\",IF(I438=0,F438*0,F438*I438),\"\")","v":0},{"$f":"IF(I438<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P438,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum."},null,null,{"$f":"IF(I438=\"\",0,1)","v":0},14.05,null,"Y"]
[null,null,{"$f":"C428&\" Subtotal\"","v":"Sundry Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J428:J438)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Mobilisation and Demobilisation",{"$f":"VLOOKUP($P440,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation for small mine or quarry  - small fleet"},"Y",null,{"$f":"VLOOKUP($P440,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P440,'Cost Schedule'!$B:$F,4,FALSE)","v":12000},null,{"$f":"IF($E440=\"Y\",IF(I440=0,F440*H440,F440*I440),\"\")","v":0},{"$f":"IF(I440<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P440,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,{"$f":"IF(I440=\"\",0,1)","v":0},"15.00a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P441,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation for small mine or quarry  - medium to large fleet"},"Y",null,{"$f":"VLOOKUP($P441,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P441,'Cost Schedule'!$B:$F,4,FALSE)","v":35000},null,{"$f":"IF($E441=\"Y\",IF(I441=0,F441*H441,F441*I441),\"\")","v":0},{"$f":"IF(I441<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P441,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,{"$f":"IF(I441=\"\",0,1)","v":0},"15.00b",null,{"$f":"E441","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P442,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation (Distance to site <150 km)"},"Y",null,{"$f":"VLOOKUP($P442,'Cost Schedule'!$B:$F,3,FALSE)","v":"item"},{"$f":"VLOOKUP($P442,'Cost Schedule'!$B:$F,4,FALSE)","v":100000},null,0,"",{"$f":"VLOOKUP($P442,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,0,15.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P443,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation (Distance to site >150 km but <500 km)"},"Y",null,{"$f":"VLOOKUP($P443,'Cost Schedule'!$B:$F,3,FALSE)","v":"item"},{"$f":"VLOOKUP($P443,'Cost Schedule'!$B:$F,4,FALSE)","v":150000},null,0,"",{"$f":"VLOOKUP($P443,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,0,15.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P444,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation (Distance to site >500 km but <1000 km)"},"Y",null,{"$f":"VLOOKUP($P444,'Cost Schedule'!$B:$F,3,FALSE)","v":"item"},{"$f":"VLOOKUP($P444,'Cost Schedule'!$B:$F,4,FALSE)","v":300000},null,0,"",{"$f":"VLOOKUP($P444,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,0,15.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P445,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation (Distance to site >1000 km)"},"Y",null,{"$f":"VLOOKUP($P445,'Cost Schedule'!$B:$F,3,FALSE)","v":"item"},{"$f":"VLOOKUP($P445,'Cost Schedule'!$B:$F,4,FALSE)","v":500000},null,0,"",{"$f":"VLOOKUP($P445,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,0,15.04,null,"Y"]
[null,null,{"$f":"C440&\" Subtotal\"","v":"Mobilisation and Demobilisation Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J440:J445)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Items","Other 1 <insert>","N",null,null,"This is ",null,{"$f":"IF($E447=\"Y\",IF(I447=0,F447*H447,F447*I447),\"\")","v":""},{"$f":"IF(I447<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I447=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 2 <insert>","N",null,null,"deliberately ",null,{"$f":"IF($E448=\"Y\",IF(I448=0,F448*H448,F448*I448),\"\")","v":""},{"$f":"IF(I448<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I448=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 3 <insert>","N",null,null,"left blank ",null,{"$f":"IF($E449=\"Y\",IF(I449=0,F449*H449,F449*I449),\"\")","v":""},{"$f":"IF(I449<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I449=\"\",0,1)","v":0},null,null,"N"]
[null,null,{"$f":"C447&\" Subtotal\"","v":"Additional Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J447:J449)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"TXRESULT","Total Cost for Subsidence and Management Activities",null,null,null,null,null,{"$f":"SUM(J425,J427,J439,J446,J450,J422,J417,J414,J412)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]

{"sheet":"Open_Cut_&_UG (2)","index":17,"n_rows":508,"n_cols":33,"rows_kept":508,"cut":false,"hidden":true,"merged":[[3,2,3,11],[4,4,4,10],[7,2,7,8],[7,9,7,10],[8,2,8,8],[8,9,8,10],[14,2,75,2],[76,2,76,8],[77,2,79,2],[80,14,80,16],[9,2,9,8],[9,9,9,10],[10,2,10,8],[10,9,10,10],[11,2,11,8],[11,9,11,11],[76,14,76,16],[87,14,88,14],[87,15,88,15],[87,16,88,16],[87,3,88,3],[87,4,88,4],[87,5,88,5],[87,6,88,6],[87,7,88,7],[87,9,88,9],[87,11,88,11],[80,2,80,8],[106,2,106,8],[106,14,106,16],[81,2,105,2],[101,11,102,11],[92,3,93,3],[92,4,93,4],[92,5,93,5],[92,6,93,6],[92,16,93,16],[92,7,93,7],[92,8,93,8],[92,9,93,9],[92,11,93,11],[92,14,93,14],[92,15,93,15],[87,8,88,8],[128,2,128,8],[128,14,128,16],[129,2,136,2],[135,3,136,3],[135,4,136,4],[135,5,136,5],[135,6,136,6],[138,9,139,9],[138,11,139,11],[138,14,139,14],[138,15,139,15],[138,16,139,16],[143,2,143,8],[143,14,143,16],[135,16,136,16],[137,2,137,8],[137,14,137,16],[138,2,142,2],[138,3,139,3],[138,4,139,4],[138,5,139,5],[138,6,139,6],[138,7,139,7],[138,8,139,8],[135,7,136,7],[135,8,136,8],[135,9,136,9],[135,11,136,11],[135,14,136,14],[135,15,136,15],[144,8,145,8],[144,9,145,9],[144,11,145,11],[144,14,145,14],[144,15,145,15],[144,16,145,16],[144,2,172,2],[144,3,145,3],[144,4,145,4],[144,5,145,5],[144,6,145,6],[144,7,145,7],[146,3,147,3],[146,4,147,4],[146,5,147,5],[146,6,147,6],[146,16,147,16],[146,7,147,7],[146,8,147,8],[146,9,147,9],[146,11,147,11],[146,14,147,14],[146,15,147,15],[173,2,173,8],[173,14,173,16],[174,2,178,2],[176,3,177,3],[176,4,177,4],[176,5,177,5],[176,6,177,6],[176,7,177,7],[176,8,177,8],[180,2,184,2],[185,2,185,8],[185,14,185,16],[186,2,188,2],[189,2,189,8],[189,14,189,16],[176,9,177,9],[176,11,177,11],[176,14,177,14],[176,15,177,15],[176,16,177,16],[179,2,179,8],[179,14,179,16],[199,2,199,8],[199,9,199,10],[200,2,200,8],[200,9,200,10],[201,2,201,8],[201,9,201,10],[190,3,190,8],[190,9,190,11],[194,2,194,11],[195,4,195,10],[198,2,198,8],[198,9,198,10],[202,2,202,8],[202,9,202,11],[205,2,222,2],[211,3,212,3],[211,4,212,4],[211,5,212,5],[211,6,212,6],[211,7,212,7],[211,8,212,8],[211,9,212,9],[216,9,217,9],[216,11,217,11],[216,14,217,14],[216,15,217,15],[216,16,217,16],[223,2,223,8],[223,14,223,16],[211,11,212,11],[211,14,212,14],[211,15,212,15],[211,16,212,16],[216,3,217,3],[216,4,217,4],[216,5,217,5],[216,6,217,6],[216,7,217,7],[216,8,217,8],[230,8,231,8],[230,9,231,9],[230,11,231,11],[230,14,231,14],[230,15,231,15],[230,16,231,16],[224,2,231,2],[230,3,231,3],[230,4,231,4],[230,5,231,5],[230,6,231,6],[230,7,231,7],[233,14,234,14],[233,15,234,15],[233,16,234,16],[238,2,238,8],[238,14,238,16],[232,2,232,8],[232,14,232,16],[233,2,237,2],[233,3,234,3],[233,4,234,4],[233,5,234,5],[233,6,234,6],[233,7,234,7],[233,8,234,8],[233,9,234,9],[247,2,247,8],[247,14,247,16],[248,2,272,2],[248,3,249,3],[248,4,249,4],[248,5,249,5],[248,6,249,6],[248,7,249,7],[248,8,249,8],[248,9,249,9],[250,9,251,9],[250,11,251,11],[250,14,251,14],[250,15,251,15],[250,16,251,16],[273,2,273,8],[273,14,273,16],[248,11,249,11],[248,14,249,14],[248,15,249,15],[248,16,249,16],[250,3,251,3],[250,4,251,4],[250,5,251,5],[250,6,251,6],[250,7,251,7],[250,8,251,8],[276,8,277,8],[276,9,277,9],[276,11,277,11],[276,14,277,14],[276,15,277,15],[276,16,277,16],[274,2,277,2],[276,3,277,3],[276,4,277,4],[276,5,277,5],[276,6,277,6],[276,7,277,7],[288,2,288,8],[288,14,288,16],[289,3,289,8],[289,9,289,11],[293,2,293,11],[294,4,294,10],[278,2,278,8],[278,14,278,16],[279,2,283,2],[284,2,284,8],[284,14,284,16],[285,2,287,2],[300,2,300,8],[300,9,300,10],[301,2,301,8],[301,9,301,11],[311,2,311,8],[297,2,297,8],[297,9,297,10],[298,2,298,8],[298,9,298,10],[299,2,299,8],[299,9,299,10],[306,11,307,11],[306,9,307,9],[306,8,307,8],[306,6,307,6],[306,5,307,5],[306,4,307,4],[306,3,307,3],[306,7,307,7],[309,11,310,11],[309,9,310,9],[309,8,310,8],[309,7,310,7],[309,6,310,6],[311,14,311,16],[312,2,319,2],[318,3,319,3],[318,4,319,4],[318,5,319,5],[318,6,319,6],[318,7,319,7],[318,8,319,8],[318,9,319,9],[318,11,319,11],[318,14,319,14],[318,15,319,15],[318,16,319,16],[320,14,320,16],[321,2,325,2],[321,3,322,3],[321,4,322,4],[321,5,322,5],[321,6,322,6],[321,16,322,16],[326,2,326,8],[326,14,326,16],[335,2,335,8],[335,14,335,16],[336,2,363,2],[336,3,337,3],[336,4,337,4],[336,5,337,5],[336,6,337,6],[321,7,322,7],[321,8,322,8],[321,9,322,9],[321,11,322,11],[321,14,322,14],[321,15,322,15],[336,16,337,16],[338,3,339,3],[338,4,339,4],[338,5,339,5],[338,6,339,6],[338,7,339,7],[338,8,339,8],[338,9,339,9],[338,11,339,11],[338,14,339,14],[336,7,337,7],[336,8,337,8],[336,9,337,9],[336,11,337,11],[336,14,337,14],[336,15,337,15],[367,8,368,8],[367,9,368,9],[367,11,368,11],[367,14,368,14],[367,15,368,15],[367,16,368,16],[338,15,339,15],[338,16,339,16],[364,2,364,8],[364,14,364,16],[365,2,368,2],[367,3,368,3],[367,4,368,4],[367,5,368,5],[367,6,368,6],[367,7,368,7],[379,2,379,8],[379,14,379,16],[380,3,380,8],[380,9,380,11],[384,2,384,11],[385,4,385,10],[369,2,369,8],[369,14,369,16],[370,2,374,2],[375,2,375,8],[375,14,375,16],[376,2,378,2],[391,2,391,8],[391,9,391,10],[392,2,392,8],[392,9,392,11],[395,2,397,2],[398,2,398,8],[388,2,388,8],[388,9,388,10],[389,2,389,8],[389,9,389,10],[390,2,390,8],[390,9,390,10],[398,14,398,16],[399,2,403,2],[399,3,400,3],[399,4,400,4],[399,5,400,5],[399,6,400,6],[399,7,400,7],[399,8,400,8],[399,9,400,9],[399,11,400,11],[399,14,400,14],[399,15,400,15],[399,16,400,16],[404,2,404,8],[404,14,404,16],[405,2,431,2],[405,3,406,3],[405,4,406,4],[405,5,406,5],[405,6,406,6],[405,16,406,16],[407,3,408,3],[407,4,408,4],[407,5,408,5],[407,6,408,6],[407,7,408,7],[407,8,408,8],[407,9,408,9],[407,11,408,11],[407,14,408,14],[405,7,406,7],[405,8,406,8],[405,9,406,9],[405,11,406,11],[405,14,406,14],[405,15,406,15],[407,15,408,15],[407,16,408,16],[432,2,432,8],[432,14,432,16],[433,2,436,2],[435,3,436,3],[435,4,436,4],[435,5,436,5],[435,6,436,6],[435,7,436,7],[437,2,437,8],[437,14,437,16],[438,2,442,2],[443,2,443,8],[443,14,443,16],[444,2,446,2],[435,8,436,8],[435,9,436,9],[435,11,436,11],[435,14,436,14],[435,15,436,15],[435,16,436,16],[456,2,456,8],[456,9,456,10],[457,2,457,8],[457,9,457,10],[458,2,458,8],[458,9,458,10],[447,2,447,8],[447,14,447,16],[448,3,448,8],[448,9,448,11],[452,2,452,11],[453,4,453,10],[467,14,467,16],[469,2,469,8],[469,14,469,16],[470,2,471,2],[472,2,472,8],[472,14,472,16],[459,2,459,8],[459,9,459,10],[460,2,460,8],[460,9,460,11],[463,2,466,2],[467,2,467,8],[482,2,482,8],[482,14,482,16],[483,2,493,2],[473,2,476,2],[477,2,477,8],[477,14,477,16],[478,2,479,2],[480,2,480,8],[480,14,480,16],[490,11,491,11],[490,9,491,9],[490,8,491,8],[490,7,491,7],[490,6,491,6],[490,5,491,5],[490,4,491,4],[490,3,491,3],[506,3,506,8],[506,9,506,11],[495,2,500,2],[501,2,501,8],[501,14,501,16],[502,2,504,2],[505,2,505,8],[505,14,505,16],[494,2,494,8],[494,14,494,16],[245,11,246,11],[245,9,246,9],[245,7,246,7],[245,6,246,6],[245,5,246,5],[245,4,246,4],[245,3,246,3],[245,8,246,8],[101,9,102,9],[101,8,102,8],[101,7,102,7],[101,6,102,6],[101,5,102,5],[101,4,102,4],[101,3,102,3],[104,11,105,11],[104,9,105,9],[104,7,105,7],[104,6,105,6],[104,5,105,5],[104,4,105,4],[104,3,105,3],[104,8,105,8],[233,11,234,11],[309,5,310,5],[309,4,310,4],[309,3,310,3],[304,2,310,2],[333,11,334,11],[333,9,334,9],[333,8,334,8],[333,7,334,7],[333,6,334,6],[333,5,334,5],[333,4,334,4],[333,3,334,3],[320,2,320,8]]}
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[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,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,"Open Cut and Underground Operations"]
[null,null,"Domain 1b: Infrastructure",null,{"$f":"D191","v":"Total Cost for Infrastructure Domain"},null,null,null,null,null,null,{"$f":"J191","v":0}]
[]
[null,null,"Additional Assumptions: Record any relevant assumptions to this domain below:"]
[null,null,null,null,null,null,null,null,null,"Key Rehabilitation Area Data for Domain",null,"Enter data below manually"]
[null,null,null,null,null,null,null,null,null,"Total Landform Establishment:"]
[null,null,null,null,null,null,null,null,null,"Total Growth Media Development:"]
[null,null,null,null,null,null,null,null,null,"Total Ecosystem Establishment:"]
[]
[]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,"Chg","Link","List","Print "]
[null,null,"Termination of Services and Demolition Works",{"$f":"VLOOKUP($P15,'Cost Schedule'!$B:$F,2,FALSE)","v":"Disconnect and terminate all services (Water, electricity, gas etc at point of attachment to site)"},"Y",null,{"$f":"VLOOKUP($P15,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P15,'Cost Schedule'!$B:$F,4,FALSE)","v":35000},null,{"$f":"IF($E15=\"Y\",IF(I15=0,F15*H15,F15*I15),\"\")","v":0},{"$f":"IF(I15<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P15,'Cost Schedule'!$B:$F,5,FALSE)","v":"For disconnection of all services, at building boundaries, physical cut at the point of attachment or distribution location.  If infrastructure is not consolidated (i.e., administration, camp and workshops are in separate places), consider multiple disconnection fees."},null,null,{"$f":"IF(I15=\"\",0,1)","v":0},1.01,null,{"$f":"E15","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,2,FALSE)","v":"Disconnect and terminate services at remote areas  (i.e. pump stations, remote workshops, sewage treatment plant etc.)"},"Y",null,{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,4,FALSE)","v":5850},null,0,"",{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,5,FALSE)","v":"Used for infrastructure remote from primary connection.\nCan also be used for small mines / quarries that do not have dedicated supplies from supply authorities such as steel lattice power lines."},null,null,{"$f":"IF(I16=\"\",0,1)","v":0},1.02,null,{"$f":"E16","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of low/medium voltage powerlines including disconnection, rolling up the wires and removing the poles - does not include the removal of substations"},"Y",null,{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,3,FALSE)","v":"km"},{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,4,FALSE)","v":15000},null,0,"",{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,5,FALSE)","v":"Applies to power lines on stobie, concrete or similar poles."},null,null,0,1.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of power lines on tower or lattice structures (this includes disconnection, rolling up the wires and removing the structures) - does not include the removal of substations"},"Y",null,{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,3,FALSE)","v":"km"},{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,4,FALSE)","v":100000},null,0,"",{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,5,FALSE)","v":"Applies to power lines on steel tower and steel lattice structures assuming 3 towers / km."},null,null,0,1.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove small rail, road, water course overpass - manage potential interruptions and demolish and remove bridge supports/pylons/bridge structure etc. and dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,4,FALSE)","v":350000},null,0,{"$f":"IF(I19<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,5,FALSE)","v":"Smaller structures - minimal civil works to demolish (constructed for the purposes of mining related works - does not include transport to regional disposal facility or equivalent)."},null,null,0,"1.05a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove medium rail, road, water course overpass - manage potential interruptions and demolish and remove bridge supports/pylons/bridge structure etc. and dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,4,FALSE)","v":500000},null,0,"",{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,5,FALSE)","v":"Medium structures - minimal civil works to demolish (constructed for the purposes of mining related works - does not include transport to regional disposal facility or equivalent)."},null,null,0,"1.05b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove large / significant rail, road, water course overpass - manage potential interruptions and demolish and remove bridge supports/pylons/bridge structure etc. and dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,4,FALSE)","v":1300000},null,{"$f":"IF($E21=\"Y\",IF(I21=0,F21*H21,F21*I21),\"\")","v":0},{"$f":"IF(I21<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,5,FALSE)","v":"Large structures - includes significant water management e.g. watercourse diversion and civil works to demolish (constructed for the purposes of mining related works - does not include transport to regional disposal facility or equivalent)."},null,null,{"$f":"IF(I21=\"\",0,1)","v":0},"1.05c",null,{"$f":"E21","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and/or remove substations (assumes they are in a closed building). Dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,4,FALSE)","v":100},null,0,"",{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,5,FALSE)","v":"Simple structure to demolish mechanically (no labour required), assumes single story building with no asbestos and segregation of contents for scrap as applicable."},null,null,0,1.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove switchyard. Dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,4,FALSE)","v":75},null,0,"",{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes demolition and removal of all switchgear and transformers etc. and segregation of contents for scrap as applicable."},null,null,0,1.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove demountable structures on concrete stumps. Assumes not being re-used"},"Y",null,{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,4,FALSE)","v":40},null,0,"",{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,5,FALSE)","v":"Crib huts, temporary offices and other 'non permanent' structures. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove small buildings/tanks (admin buildings, single story accommodation etc) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,4,FALSE)","v":61},null,0,"",{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,5,FALSE)","v":"Simple structure to demolish, assumes no greater than 2 stories high. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.0900000000000001,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove light industrial buildings and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2/floor"},{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,4,FALSE)","v":90},null,0,"",{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,5,FALSE)","v":"Needs to be calculated per floor/level (Assume 1 floor/level = 3-4 m) - does not include transport to regional disposal facility or equivalent.  Assumes asbestos free and mechanically demolished."},null,null,0,1.1000000000000001,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove industrial buildings (workshops tyre change and servicing area etc not CHPP/process plant) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2/floor"},{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,4,FALSE)","v":130},null,0,"",{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,5,FALSE)","v":"Needs to be calculated per floor/level (Assume 1 floor/level = 3-4 m). Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1100000000000001,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove CHPP/process plant (include the area of each floor of the structure) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2/floor"},{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,4,FALSE)","v":225},null,0,"",{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,5,FALSE)","v":"Needs to be calculated per floor/level (Assume 1 floor/level = 3-4 m). Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1200000000000001,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, demolish and remove washery, crushers, hoppers, mills, furnaces, agglomeration, electrowinning, floatation, sizing stations, rotary breakers, etc (include the area of each floor of the structure) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2/floor"},{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,4,FALSE)","v":225},null,0,"",{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,5,FALSE)","v":"Needs to be calculated per floor/level (Assume 1 floor/level = 3-4 m). Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1299999999999999,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, demolish and remove stacker OR reclaimer (radial or luffing etc. with maneuverability for stockpile control) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,4,FALSE)","v":750000},null,0,"",{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost for removal of stacker or reclaim unit only. Does not include terminate services, remove rails and ballast etc. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1399999999999999,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, demolish and remove bucket wheel stacker/reclaimer and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,4,FALSE)","v":2000000},null,0,"",{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost for just removal of the bucket wheel stacker/reclaim units. Does not include terminate services, remove rails and ballast etc. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1499999999999999,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove stacker/reclaimer rails and ballast and demolish and remove concrete footings etc and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,4,FALSE)","v":75},null,0,"",{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes both rails, does not include the conveyor system. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1599999999999999,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, Cut and Remove 5000T coal silo and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,4,FALSE)","v":92500},null,0,"",{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,5,FALSE)","v":"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.17,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, Cut and Remove 3000 T coal silo and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,4,FALSE)","v":77500},null,0,"",{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,5,FALSE)","v":"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.18,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, Cut and Remove 1250 T coal silo and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,4,FALSE)","v":62500},null,0,"",{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,5,FALSE)","v":"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.19,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, Cut and Remove rail loading bins and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,4,FALSE)","v":65000},null,0,"",{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,5,FALSE)","v":"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.2,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and Remove large concrete rail loading bin - and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,4,FALSE)","v":460000},null,0,{"$f":"IF(I37<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,5,FALSE)","v":"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent."},null,null,0,"1.20a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove onground conveyors, transfer stations & gantries (scrap only – does not include dismantling for reuse at another site) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,4,FALSE)","v":185},null,0,"",{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,5,FALSE)","v":"Estimate for on-ground conveyor including anything up to 10 m off the ground. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.21,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove elevated conveyors, transfer stations & gantries (scrap only, does not include dismantling for reuse at another site) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,4,FALSE)","v":295},null,0,"",{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,5,FALSE)","v":"Estimate for elevated conveyor up to ~10 m off the ground. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.22,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove overhead conveyors, transfer stations & gantries (scrap only, does not include dismantling for reuse at another site) and disposal on-site/locally. \n\nThis may include small scale fixed material stacking infrastructure"},"Y",null,{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,4,FALSE)","v":850},null,0,"",{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,5,FALSE)","v":"Estimate for overhead conveyor including conveyors that are >10 m off the ground that require a crane to remove. Does not include transport to regional disposal facility or equivalent."},null,null,{"$f":"IF(I40=\"\",0,1)","v":0},1.23,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and demolish conveyor from reclaim tunnel (Does not include excavation and demolition of reclaim tunnel roof)"},"Y",null,{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,4,FALSE)","v":150},null,0,"",{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,5,FALSE)","v":"Due to no canopy or infrastructure attached."},null,null,0,1.24,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolition of reclaim tunnel concrete (Assumes complete removal and dumping in mine pit void)"},"Y",null,{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,4,FALSE)","v":950},null,0,"",{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes this area will be used for another land-use that requires the structure to be dug up and re-buried somewhere else."},null,null,0,1.25,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolition and removal of vent raise fans, electrical substation and winch and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,4,FALSE)","v":25000},null,0,"",{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,5,FALSE)","v":"Does not include filling and capping the shaft. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.26,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove small tank clean (Thickener etc 3 - 9 m diameter) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,4,FALSE)","v":10000},null,0,"",{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean - contents removed.  If tank is full allow extra 30% for excavator and 2 men to dig out and dispose. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.27,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P45,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove medium tank clean (Thickener etc 10 - 15 m diameter) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P45,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P45,'Cost Schedule'!$B:$F,4,FALSE)","v":30000},null,0,"",{"$f":"VLOOKUP($P45,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean - contents removed.  If tank is full allow extra 30% for excavator and 2 men to dig out and dispose. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.28,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P46,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove large tank clean (Thickener etc 15 - 30 m diameter) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P46,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P46,'Cost Schedule'!$B:$F,4,FALSE)","v":45000},null,0,"",{"$f":"VLOOKUP($P46,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean - contents removed.  If tank is full allow extra 30% for excavator and 2 men to dig out and dispose. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.29,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove extra large tank clean (Thickener etc >30 m diameter) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,4,FALSE)","v":100000},null,0,"",{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean - contents removed.  If tank is full allow extra 30% for excavator and 2 men to dig out and dispose. Does not include transport to regional disposal facility or equivalent."},null,null,{"$f":"IF(I47=\"\",0,1)","v":0},1.3,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove tank clean (Thickener etc) >50 m diameter and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,4,FALSE)","v":100000},null,0,"",{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,5,FALSE)","v":"Estimate only - may require a detailed assessment from demolition expert due to specialised equipment required for removal. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.31,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of UG tank <5000 L - including pipes, bunds etc. and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,4,FALSE)","v":21000},null,0,"",{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean (contents removed), does not include transport to regional disposal facility or equivalent."},null,null,0,1.32,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of UG tank 5000 L - 15000 L - including pipes, bunds etc. and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,4,FALSE)","v":30000},null,0,"",{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean (contents removed), does not include transport to regional disposal facility or equivalent."},null,null,0,1.33,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove small underground pipe and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,4,FALSE)","v":25},null,0,"",{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,5,FALSE)","v":"For example: 300 mm pipes - 0.5 m deep, does not include transport to regional disposal facility or equivalent."},null,null,0,1.34,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P52,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove medium underground pipe and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P52,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P52,'Cost Schedule'!$B:$F,4,FALSE)","v":60},null,0,"",{"$f":"VLOOKUP($P52,'Cost Schedule'!$B:$F,5,FALSE)","v":"For example: 500 mm pipes - 1 m deep, does not include transport to regional disposal facility or equivalent."},null,null,0,1.35,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove large underground pipe and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,4,FALSE)","v":165},null,0,"",{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,5,FALSE)","v":"For example: 1 m pipes - 2 m deep."},null,null,0,1.36,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove above ground pipe (supported) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,4,FALSE)","v":12},null,0,"",{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,5,FALSE)","v":"~300 mm pipes and assumes pipes are in close proximity to infrastructure areas. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.37,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove surface pipelines (unsupported) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,0,"",{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,5,FALSE)","v":"~300 mm pipes and assumes pipes are used for water transfer between pits (or similar) and remotely located. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.38,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove pump and pontoon from small lake or dam including pipes and electrical supply or diesel tank/s"},"Y",null,{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,4,FALSE)","v":20000},null,0,"",{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes equipment for retrieval - boats, etc. and labour. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.39,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove bitumen (car park and access roads) and dispose on-site/locally"},"Y",null,{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,4,FALSE)","v":10},null,0,"",{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,5,FALSE)","v":"Scalp bitumen and stabilised material.  Generally haulage rates will be $0.60 - $1.20 / km, depending on truck fleet, loaders etc. For off-site disposal use alternate rate option and add $0.90 / km for transport. "},null,null,{"$f":"IF(I57=\"\",0,1)","v":0},1.4,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove bitumen (airstrip) and dispose on-site/locally"},"Y",null,{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,4,FALSE)","v":20},null,0,"",{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,5,FALSE)","v":"Scalp bitumen and stabilised material.  Generally haulage rates will be $0.60 - $1.20 / km, depending on truck fleet, loaders etc. For off-site disposal use alternate rate option and add $0.90 / km for transport. "},null,null,0,1.41,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P59,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove concrete pads & footings (<300 mm thickness) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P59,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P59,'Cost Schedule'!$B:$F,4,FALSE)","v":36},null,0,"",{"$f":"VLOOKUP($P59,'Cost Schedule'!$B:$F,5,FALSE)","v":"Breaking up slab and disposal or for conversion to aggregate. Generally haulage rates will be $0.60 - $1.20 / km, depending on truck fleet, loaders etc.  For off-site disposal use alternate rate option and add $0.90 / km for transport."},null,null,0,1.42,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove concrete pads & footings (>300 mm thickness) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,4,FALSE)","v":75},null,0,"",{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,5,FALSE)","v":"Breaking up slab and disposal or for conversion to aggregate. Generally haulage rates will be $0.60 - $1.20 / km, depending on truck fleet, loaders etc. For off-site disposal use alternate rate option and add $0.90 / km for transport. "},null,null,0,1.43,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P61,'Cost Schedule'!$B:$F,2,FALSE)","v":"Crush concrete to make road aggregate - 75 mm"},"Y",null,{"$f":"VLOOKUP($P61,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P61,'Cost Schedule'!$B:$F,4,FALSE)","v":10},null,0,"",{"$f":"VLOOKUP($P61,'Cost Schedule'!$B:$F,5,FALSE)","v":"Does not include haulage of materials - assumes crushing plant is readily available."},null,null,0,1.44,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P62,'Cost Schedule'!$B:$F,2,FALSE)","v":"Crush concrete to make road aggregate - 50 mm"},"Y",null,{"$f":"VLOOKUP($P62,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P62,'Cost Schedule'!$B:$F,4,FALSE)","v":13},null,0,"",{"$f":"VLOOKUP($P62,'Cost Schedule'!$B:$F,5,FALSE)","v":"Does not include haulage of materials - assumes crushing plant is readily available."},null,null,0,1.45,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,2,FALSE)","v":"Crush concrete to make road aggregate - 30 mm"},"Y",null,{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,0,"",{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,5,FALSE)","v":"Does not include haulage of materials - assumes crushing plant is readily available."},null,null,0,1.46,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove fence (cyclone/wire fence) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,4,FALSE)","v":20},null,{"$f":"IF($E64=\"Y\",IF(I64=0,F64*H64,F64*I64),\"\")","v":0},{"$f":"IF(I64<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,5,FALSE)","v":"Roll up fence and remove posts."},null,null,0,1.47,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of small plastic tanks"},"Y",null,{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,0,"",{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,5,FALSE)","v":"Remove small poly tanks used for water storage, etc."},null,null,0,1.48,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove galvanised/corrugated light weight tanks"},"Y",null,{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,4,FALSE)","v":500},null,0,"",{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,5,FALSE)","v":"Demolish and remove small lightweight metal tanks.  No costs included for managing liquids, etc."},null,null,0,1.49,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove communication towers"},"Y",null,{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,4,FALSE)","v":5000},null,0,"",{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost includes demolition and removal of tower only; separate costs required for disconnection of services, demolition of footings, etc."},null,null,0,1.5,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of UG services (power within main gate areas, etc.)"},"Y",null,{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,4,FALSE)","v":50000},null,0,"",{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume service disconnection at the mine boundary is at surface level. This cost covers all fees and charges"},null,null,0,1.51,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P69,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (general waste) - haulage >10 km but <15 km"},"Y",null,{"$f":"VLOOKUP($P69,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P69,'Cost Schedule'!$B:$F,4,FALSE)","v":7},null,0,"",{"$f":"VLOOKUP($P69,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.52,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P70,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (general waste) - haulage >15 km but <25 km"},"Y",null,{"$f":"VLOOKUP($P70,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P70,'Cost Schedule'!$B:$F,4,FALSE)","v":9},null,0,"",{"$f":"VLOOKUP($P70,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.53,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P71,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (general waste) - haulage >25 km but <50 km"},"Y",null,{"$f":"VLOOKUP($P71,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P71,'Cost Schedule'!$B:$F,4,FALSE)","v":12.5},null,0,"",{"$f":"VLOOKUP($P71,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.54,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P72,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (industrial demolition / concrete / scrap metal) - haulage >10 km but <15 km"},"Y",null,{"$f":"VLOOKUP($P72,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P72,'Cost Schedule'!$B:$F,4,FALSE)","v":32},null,0,"",{"$f":"VLOOKUP($P72,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.55,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P73,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (industrial demolition / concrete / scrap metal) - haulage >15 km but <25 km"},"Y",null,{"$f":"VLOOKUP($P73,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P73,'Cost Schedule'!$B:$F,4,FALSE)","v":36},null,0,"",{"$f":"VLOOKUP($P73,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.56,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P74,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (industrial demolition / concrete / scrap metal) - haulage >25 km but <50 km"},"Y",null,{"$f":"VLOOKUP($P74,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P74,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E74=\"Y\",IF(I74=0,F74*0,F74*I74),\"\")","v":0},"",{"$f":"VLOOKUP($P74,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.57,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P75,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill - fees (general waste)"},"Y",null,{"$f":"VLOOKUP($P75,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P75,'Cost Schedule'!$B:$F,4,FALSE)","v":193},null,0,"",{"$f":"VLOOKUP($P75,'Cost Schedule'!$B:$F,5,FALSE)","v":"Fee for waste disposal of general waste to local Council landfill; transport rates separate. Please note that this is not applicable to operations with approval for building and demolition waste disposal on site."},null,null,0,1.58,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P76,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill - fees (industrial demolition / concrete / scrap metal)"},"Y",null,{"$f":"VLOOKUP($P76,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P76,'Cost Schedule'!$B:$F,4,FALSE)","v":174},null,{"$f":"IF($E76=\"Y\",IF(I76=0,F76*H76,F76*I76),\"\")","v":0},"",{"$f":"VLOOKUP($P76,'Cost Schedule'!$B:$F,5,FALSE)","v":"Fee for waste disposal of industrial demolition / concrete / scrap metal waste to local Council landfill; transport rates separate.  Rate does not assume material is recyclable. Please note that this is not applicable to operations with approval for building and demolition waste disposal on site."},null,null,0,1.59,null,"Y"]
[null,null,{"$f":"C15&\" Subtotal\"","v":"Termination of Services and Demolition Works Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J15:J76)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Rail Infrastructure",{"$f":"VLOOKUP($P78,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove rail loop and spur, ballast etc. and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P78,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P78,'Cost Schedule'!$B:$F,4,FALSE)","v":60},null,{"$f":"IF($E78=\"Y\",IF(I78=0,F78*H78,F78*I78),\"\")","v":0},{"$f":"IF(I78<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P78,'Cost Schedule'!$B:$F,5,FALSE)","v":"Remove all materials to allow area to be reshaped and rehabilitated - does not include transport to regional disposal facility or equivalent."},null,null,0,2.0099999999999998,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P79,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove train loading facilities and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P79,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P79,'Cost Schedule'!$B:$F,4,FALSE)","v":185},null,{"$f":"IF($E79=\"Y\",IF(I79=0,F79*H79,F79*I79),\"\")","v":0},{"$f":"IF(I79<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P79,'Cost Schedule'!$B:$F,5,FALSE)","v":"Remove rail load point infrastructure including gantries and control structures. Does not include transport to regional disposal facility or equivalent."},null,null,0,2.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,2,FALSE)","v":"Reshape rail spur and load out areas. Does not include growth media and revegetation"},"Y",null,{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,4,FALSE)","v":2860},null,{"$f":"IF($E80=\"Y\",IF(I80=0,F80*H80,F80*I80),\"\")","v":0},{"$f":"IF(I80<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer and 16 H Grader (50% utilisation)."},null,null,0,2.0299999999999998,null,"Y"]
[null,null,{"$f":"C78&\" Subtotal\"","v":"Rail Infrastructure Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J78:J80)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Contaminated Materials",{"$f":"VLOOKUP($P82,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake a preliminary site investigation (Phase 1). This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple studies may be required."},"Y",null,{"$f":"VLOOKUP($P82,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P82,'Cost Schedule'!$B:$F,4,FALSE)","v":15000},null,{"$f":"IF($E82=\"Y\",IF(I82=0,F82*H82,F82*I82),\"\")","v":0},{"$f":"IF(I82<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P82,'Cost Schedule'!$B:$F,5,FALSE)","v":"The preliminary investigation would include at minimum a desktop assessment of the area and site history, incidents, etc. as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 1 assessment (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nA cluster may include:\n- Mine infrastructure (i.e., fuel / chemical store, workshop, vehicle wash-down, sewage treatment etc.)\n- Processing plants (i.e., ore and product storage, mine waste storage and disposal, rail load-out etc.)\n- Remote pit-top facilities (i.e., vehicle re-fuel, sewage treatment, secondary workshop, chemical storage etc.)"},null,null,{"$f":"IF(I82=\"\",0,1)","v":0},"3.01a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P83,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake an intrusive site investigation on sites with small footprints to investigate e.g. ≤15 ha. This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple intrusive investigations should be included."},"Y",null,{"$f":"VLOOKUP($P83,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P83,'Cost Schedule'!$B:$F,4,FALSE)","v":44000},null,0,"",{"$f":"VLOOKUP($P83,'Cost Schedule'!$B:$F,5,FALSE)","v":"The intrusive investigation would include at minimum a site walkover and field sampling as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 2 intrusive investigation (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nNote: An intrusive investigation is not required for all contaminated areas and should be applied considering the rehabilitation program, site history, location, etc.\nA cluster area where it is highly anticipated that contamination has occurred (i.e., underground tanks / pipes that are known to have leaked, chemical stores with earthen bunds, around ineffective oil/water separators etc.) and further field work is required involving intrusive investigation.\nAssumes site is easily accessible and a small area e.g. ~10-15 ha requires investigation and testing (test pits, boreholes, etc.) based on Sampling and Analysis Quality Plan.  Includes SAQP, fieldwork, sampling and analysis."},null,null,0,"3.01b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P84,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake an intrusive site investigation on sites with large footprints to investigate e.g. >15 ha. This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple intrusive investigations should be included."},"Y",null,{"$f":"VLOOKUP($P84,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P84,'Cost Schedule'!$B:$F,4,FALSE)","v":106000},null,0,"",{"$f":"VLOOKUP($P84,'Cost Schedule'!$B:$F,5,FALSE)","v":"The intrusive investigation would include at minimum a site walkover and field sampling as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 2 intrusive investigation (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nNote: An intrusive investigation is not required for all contaminated areas and should be applied considering the rehabilitation program, site history, location, etc.\nA cluster area where it is highly anticipated that contamination has occurred (i.e., underground tanks / pipes that are known to have leaked, chemical stores with earthen bunds, around ineffective oil/water separators etc.) and further field work is required involving intrusive investigation.\nAssume site has a history of contamination and/or a large area >15 ha requires investigation and testing (test pits, boreholes, etc.) based on Sampling and Analysis Quality Plan.    Includes SAQP, fieldwork, sampling and analysis."},null,null,0,"3.01c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P85,'Cost Schedule'!$B:$F,2,FALSE)","v":"Develop a Remediation Action Plan on sites with small footprints based on outcomes of intrusive investigation including strategies to address contamination exceedances"},"Y",null,{"$f":"VLOOKUP($P85,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P85,'Cost Schedule'!$B:$F,4,FALSE)","v":35000},null,0,"",{"$f":"VLOOKUP($P85,'Cost Schedule'!$B:$F,5,FALSE)","v":"Develop remediation plan for approval including designs and detailed costs.  Costs may increase if detailed designs required for construction."},null,null,0,"3.01d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P86,'Cost Schedule'!$B:$F,2,FALSE)","v":"Develop a Remediation Action Plan on sites with large footprints based on outcomes of intrusive investigation including strategies to address contamination exceedances"},"Y",null,{"$f":"VLOOKUP($P86,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P86,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E86=\"Y\",IF(I86=0,F86*0,F86*I86),\"\")","v":0},"",{"$f":"VLOOKUP($P86,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes complex site; detailed design drawings required for cover."},null,null,0,"3.01e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P87,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of contaminated water from tanks, bunded areas and sumps"},"Y",null,{"$f":"VLOOKUP($P87,'Cost Schedule'!$B:$F,3,FALSE)","v":"L"},{"$f":"VLOOKUP($P87,'Cost Schedule'!$B:$F,4,FALSE)","v":0.35},null,0,"",{"$f":"VLOOKUP($P87,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost for recent sump clean-up from resource activity - requires specialists to treat."},null,null,0,3.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P88,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove material (carbonaceous / metalliferous spillage or otherwise) from footprint of the process facility (leach pads) / stockpile area (ROM product) / roads and dump in a void on-site (Select Haul Distance from list)"},"Y",null,"m3",{"$f":"VLOOKUP($P88,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E88=\"Y\",IF(I88=\"\",IF($H88=\"Select from List\",\"\",IF(I88=0,F88*H88,\"\")),F88*I88),\"\")","v":""},"Select Haul Distance Here","This item includes scraping and removal of the volume of carbonaceous material using a scraper, dozer and grader to make safe an area and enable the establishment of rehabilitation.",null,null,0,{"$f":"IF(Q88=1,\"3.03-\",IF(Q88=2,\"3.03a\",IF(Q88=3,\"3.03b\",IF(Q88=4,\"3.03c\",IF(Q88=5,\"3.03d\",\"3.03\")))))","v":"3.03-"},{"$f":"VLOOKUP(K88,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,{"$f":"VLOOKUP($P89,'Cost Schedule'!$B:$F,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,{"$f":"IF(I88<>\"\",\"insert additional information here\",\"\")","v":""},{"$error":"#N/A"},null,null,null,null,null,{"$f":"R88","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and dispose of Hazardous classified contaminated material off site to a licensed landfill.  Assumes cartage to a licensed landfill."},"Y",null,{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,4,FALSE)","v":800},null,{"$f":"IF($E90=\"Y\",IF(I90=0,F90*H90,F90*I90),\"\")","v":0},{"$f":"IF(I90<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,{"$f":"IF(I90=\"\",0,1)","v":0},"3.04a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and disposal of Restricted classified contaminated material off site to a licensed landfill.  Add $50/m3 for cartage from regional areas"},"Y",null,{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,3,FALSE)","v":"m4"},{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,4,FALSE)","v":660},null,{"$f":"IF($E91=\"Y\",IF(I91=0,F91*H91,F91*I91),\"\")","v":0},{"$f":"IF(I91<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,0,"3.04b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and disposal of Low Level contaminated material off site to a licensed landfill.  Add $50/m3 for cartage to regional landfill"},"Y",null,{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,4,FALSE)","v":220},null,0,{"$f":"IF(I92<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,0,3.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,2,FALSE)","v":"Onsite remediation of hydrocarbon contaminated soils manual land farming (Select Volume from List)"},"Y",null,{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E93=\"Y\",IF(I93=\"\",IF($H93=\"Select from List\",\"\",IF(I93=0,F93*H93,\"\")),F93*I93),\"\")","v":""},"Select Volume Here",{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,5,FALSE)","v":"Spreading of contaminated soils on a prepared surface and stimulation of aerobic microbial activity within the soils through aeration and/or the addition of minerals, nutrients and moisture to promote the aerobic degradation of organic chemicals - time frame of up to 24 months."},null,null,{"$f":"IF(I95=\"\",0,1)","v":0},{"$f":"IF(Q93=1,\"3.06-\",IF(Q93=2,\"3.06a\",IF(Q93=3,\"3.06b\",IF(Q93=4,\"3.06c\",IF(Q93=5,\"3.06d\",\"3.06\")))))","v":"3.06-"},{"$f":"VLOOKUP(K93,Select_Volume_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,{"$f":"VLOOKUP($P94,'Cost Schedule'!$B:$F,4,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(I93<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R93","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation of cement stabilisation plant and equipment for hydrocarbon (i.e., PAH, long chain hydrocarbons, etc.) contaminated soil treatment"},"Y",null,{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,4,FALSE)","v":150000},null,0,{"$f":"IF(I95<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,5,FALSE)","v":"Required if treatment of hydrocarbon contamination is required to be fast tracked."},null,null,0,3.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,2,FALSE)","v":"On-site remediation of hydrocarbon contaminated soils - using a mobile treatment unit"},"Y",null,{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,4,FALSE)","v":165},null,0,"",{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,5,FALSE)","v":"Additional cost as the treatment process is fast tracked."},null,null,0,3.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and dispose of asbestos (<750 m2)"},"Y",null,{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,4,FALSE)","v":50},null,0,"",{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,5,FALSE)","v":"Where an assessment/estimation has been made to confirm the volume of asbestos to be removed."},null,null,0,3.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and dispose of asbestos (>750 m2)"},"Y",null,{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,4,FALSE)","v":40},null,0,"",{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,5,FALSE)","v":"Where an assessment/estimation has been made to confirm the volume of asbestos to be removed."},null,null,0,3.1,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill - fees (asbestos)"},"Y",null,{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,4,FALSE)","v":290},null,0,"",{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,5,FALSE)","v":"Landfill fees to regional landfill."},null,null,0,3.11,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,2,FALSE)","v":"Treatment of known Acid Sulfate Soils"},"Y",null,{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,4,FALSE)","v":2580},null,0,"",{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ASS is treatable via neutralisation and does not require capping and isolation. Assumes 1% by weight lime addition and treatment to 100 mm depth only."},null,null,0,3.12,null,{"$f":"E100","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of plastic liner (i.e. dam, leach pad, sump etc.)"},"Y",null,{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,4,FALSE)","v":1},null,{"$f":"IF($E101=\"Y\",IF(I101=0,F101*H101,F101*I101),\"\")","v":0},{"$f":"IF(I101<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for cutting using ripping tynes and on-site disposal of the liner."},null,null,0,3.13,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage brine/salt for disposal (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E102=\"Y\",IF(I102=0,IF($H102=\"Select from List\",\"\",IF(I102=0,F102*H102,\"\")),F102*I102),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,5,FALSE)","v":"Costs for haulage to location for authorised disposal."},null,null,{"$f":"IF(I102=\"\",0,1)","v":0},{"$f":"IF(Q102=1,\"3.14-\",IF(Q102=2,\"3.14a\",IF(Q102=3,\"3.14b\",IF(Q102=4,\"3.14c\",IF(Q102=5,\"3.14d\",\"3.14\")))))","v":"3.14-"},{"$f":"VLOOKUP(K102,Select_Haul_distance_Here_index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I102<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,null,{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,2,FALSE)","v":"Brine disposal to landfill - fees only"},"Y",null,{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,4,FALSE)","v":288},null,{"$f":"IF($E104=\"Y\",IF(I104=0,F104*H104,F104*I104),\"\")","v":0},{"$f":"IF(I104<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate for trackable liquid levy of $78.20 per tonne and authorised disposal to landfill."},null,null,{"$f":"IF(I104=\"\",0,1)","v":0},"3.14d",null,{"$f":"E104","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage water (clean or contaminated) (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E105=\"Y\",IF(I105=0,IF($H105=\"Select from List\",\"\",IF(I105=0,F105*H105,\"\")),F105*I105),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes transport in a 20,000 L tanker. Add disposal costs to additional items where warranted."},null,null,{"$f":"IF(I105=\"\",0,1)","v":0},{"$f":"IF(Q105=1,\"3.15-\",IF(Q105=2,\"3.15a\",IF(Q105=3,\"3.15b\",IF(Q105=4,\"3.15c\",IF(Q105=5,\"3.15d\",\"3.15\")))))","v":"3.15-"},{"$f":"VLOOKUP(K105,Select_Haul_Dist_315_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I105<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,{"$f":"C82&\" Subtotal\"","v":"Contaminated Materials Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J82:J105)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Vents, Shafts and Boreholes",{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,2,FALSE)","v":"Seal portals / drifts (width >3 m) – only entry seal / plug required with in front of access backfill with engineered fill for 5 m"},"Y",null,{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,4,FALSE)","v":126000},null,{"$f":"IF($E108=\"Y\",IF(I108=0,F108*H108,F108*I108),\"\")","v":0},{"$f":"IF(I108<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,5,FALSE)","v":"This cost is not applicable to coal operations which require backfilling to MDG6001 or similar due to gases. Costs include engineering and QA/QC.  Costs assume engineered fill backfilled between 2 x 1 m plugs for sealing,  + haul material to backfill per >5 km distance + concrete pump and secondary support."},null,null,{"$f":"IF(I108=\"\",0,1)","v":0},"4.01a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P109,'Cost Schedule'!$B:$F,2,FALSE)","v":"Seal portals / drifts (width >3 m) accessible to men and machinery requiring a bulkhead – grout backfill against a concrete bulkhead to be constructed"},"Y",null,{"$f":"VLOOKUP($P109,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P109,'Cost Schedule'!$B:$F,4,FALSE)","v":250000},null,{"$f":"IF($E109=\"Y\",IF(I109=0,F109*H109,F109*I109),\"\")","v":0},{"$f":"IF(I109<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P109,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost includes engineering the bulkhead and underground construction (access available) followed by grout backfill via workings and rehabilitation (reshape, bulk push and full rehabilitation).  Assume tunnel length of 20 m.  For every additional m add $7,250 for grouting. If no bulkhead required, deduct $60,000."},null,null,0,"4.01b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P110,'Cost Schedule'!$B:$F,2,FALSE)","v":"Seal portals / drifts (width >3 m) not accessible by men or machinery – grout backfill against a concrete bulkhead existing or to be constructed"},"Y",null,{"$f":"VLOOKUP($P110,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P110,'Cost Schedule'!$B:$F,4,FALSE)","v":250000},null,0,"",{"$f":"VLOOKUP($P110,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost includes engineering the bulkhead if required and construction via access directly above heading followed by grout backfill via boreholes every 10 m to fill voids and rehabilitation (bulk push, final trim, seeding and full rehabilitation).  Assume tunnel length of 20 m.  For every additional m add $8,700 for grouting.\nIf no bulkhead required, deduct $60,000.\nAssumes any existing bulkhead is observable by camera and satisfies regulations and engineer (location, etc.).\n"},null,null,0,"4.01c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,2,FALSE)","v":"Seal small adits (width ≤3 m) accessible by men and/or machinery or neither requiring a bulkhead –backfill with appropriate material against a concrete bulkhead existing or to be constructed.  The rate includes reshaping and rehabilitation of the batter around the entrance of the adit"},"Y",null,{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,4,FALSE)","v":25000},null,0,"",{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,5,FALSE)","v":"Costs estimated from executed works  program in NSW from multiple sites.  Rate assumes standard works program with suitable access, and additional roof and rib stabilisation works etc. is not required."},null,null,0,"4.01d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,2,FALSE)","v":"Costs to grout fill tunnel via mine workings to seal and eliminate voids and/or likelihood of failures of ground"},"Y",null,{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,4,FALSE)","v":7250},null,0,"",{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,5,FALSE)","v":"Workings are accessible to run grout lines via machine or seam dip is favourable i.e. dips inbye"},null,null,0,"4.02a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,2,FALSE)","v":"Costs to grout fill tunnel by drilling directly above to seal and eliminate voids and/or likelihood of failures of ground"},"Y",null,{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,4,FALSE)","v":8700},null,0,"",{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,5,FALSE)","v":"Area directly above heading is accessible by drill rig with depth of cover <30 m and access outbye.  One borehole required every 10m to fill void."},null,null,0,"4.02b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish ventilation fans"},"Y",null,{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,4,FALSE)","v":30000},null,0,"",{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,5,FALSE)","v":"Costs for demolition of ventilation fan prior to sealing shaft."},null,null,0,"4.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,2,FALSE)","v":"Seal and rehabilitate ventilation shafts on hard rock operations (no to low gas risk) or coal operations - allows for works in a remote location"},"Y",null,{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,4,FALSE)","v":150000},null,0,"",{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for a range of factors including variations in depth and size, accessibility limitations, equipment transport to the shaft etc. Assumes engineered fill is available within 10 km round trip and no bulkhead required.  Excludes demolition of ventilation fans."},null,null,0,"4.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P116,'Cost Schedule'!$B:$F,2,FALSE)","v":"Maintenance and monitoring of sealed adits/portals and shafts (for a total of 5 years)"},"Y",null,{"$f":"VLOOKUP($P116,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P116,'Cost Schedule'!$B:$F,4,FALSE)","v":25000},null,0,"",{"$f":"VLOOKUP($P116,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume 1 x day visual inspection (10hrs inc’ travel) for suitably qualified / competent person + reporting, for an annual inspection @ $5,000 per year. Exclusions are intrusive investigation and testing (e.g. concrete strength etc). "},null,null,0,4.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,2,FALSE)","v":"Install gate or grill over the adit (Where site might be used by bats)"},"Y",null,{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,4,FALSE)","v":200000},null,0,"",{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for a range of factors including establishing clear access, and/or working in remote locations without services, and/or stabilisation works to prevent the entry collapsing and compromising the gate etc."},null,null,0,4.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 1 - Coal bore hole\nExploration boreholes – rehabilitate coal boreholes and drill pads as required"},"Y",null,{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,3,FALSE)","v":"depth (m)"},{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,4,FALSE)","v":44.55},null,0,"",{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost to grout and cap an open exploration borehole.  Assume a 20 m x 20 m drill pad requires rehabilitation - push cover of nearby growth media, rip and seed."},null,null,0,"4.06a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P119,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 3 - Mineral RAB and aircore drill holes\nExploration boreholes – backfill open  Rotary Airblast (RAB) or aircore drill holes with cuttings"},"Y",null,{"$f":"VLOOKUP($P119,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P119,'Cost Schedule'!$B:$F,4,FALSE)","v":42.5},null,0,"",{"$f":"VLOOKUP($P119,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include cutting of casing, installation of a casing cap, and/or manually backfilling the hole with drill cuttings.  Does not include reshaping / ripping the drill pad, amelioration / seeding etc. "},null,null,0,"4.06b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 2 - Mineral drill hole requiring grouting\nExploration boreholes – grout and cap open bore holes"},"Y",null,{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,4,FALSE)","v":5700},null,0,"",{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes grouting and capping 100 - 200 m exploration boreholes to meet the requirements of Departmental Guidelines."},null,null,0,4.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P121,'Cost Schedule'!$B:$F,2,FALSE)","v":"Boreholes – cap and seal open bore holes with steel casing (i.e., goaf drainage etc.)"},"Y",null,{"$f":"VLOOKUP($P121,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P121,'Cost Schedule'!$B:$F,4,FALSE)","v":6960},null,0,"",{"$f":"VLOOKUP($P121,'Cost Schedule'!$B:$F,5,FALSE)","v":"Holes deeper than 100 m - includes cutting steel collar 6 m below surface, grouting and capping."},null,null,0,4.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,2,FALSE)","v":"Boreholes – cap and seal open bore holes - surface-to-in-seam gas drainage"},"Y",null,{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,4,FALSE)","v":17890},null,0,"",{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,5,FALSE)","v":"Surface-to-in-seam gas drainage boreholes."},null,null,0,4.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,2,FALSE)","v":"Boreholes – cap and seal open bore holes - vertical gas drainage"},"Y",null,{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,4,FALSE)","v":16000},null,0,"",{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,5,FALSE)","v":"Vertical gas drainage boreholes."},null,null,0,4.0999999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P124,'Cost Schedule'!$B:$F,2,FALSE)","v":"Boreholes – grout (with concrete) cap and seal bore holes (i.e. where sealing aquifers)"},"Y",null,{"$f":"VLOOKUP($P124,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P124,'Cost Schedule'!$B:$F,4,FALSE)","v":35000},null,0,"",{"$f":"VLOOKUP($P124,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes multi skin sleaves to prevent aquifer mixing."},null,null,0,4.1100000000000003,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,2,FALSE)","v":"Boreholes – cap and seal service boreholes for UG coal operations"},"Y",null,{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,4,FALSE)","v":45000},null,{"$f":"IF($E125=\"Y\",IF(I125=0,F125*H125,F125*I125),\"\")","v":0},{"$f":"IF(I125<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes large diameter boreholes used for supplying electricity (66kV), compressed air, water, solsenic etc."},null,null,0,4.12,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P126,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 4 - Mineral diamond drill hole\nRehabilitation of diamond drill holes and pad including sealing drill holes for mineral exploration"},"Y",null,{"$f":"VLOOKUP($P126,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P126,'Cost Schedule'!$B:$F,4,FALSE)","v":2070},null,{"$f":"IF($E126=\"Y\",IF(I126=0,F126*H126,F126*I126),\"\")","v":0},{"$f":"IF(I126<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P126,'Cost Schedule'!$B:$F,5,FALSE)","v":"Bog out cuttings, remove fencing, remove rubbish, push sumps in, rehabilitate pads and tracks, cut and plug collars.  Includes labour and equipment, disposal of rubbish locally on site"},null,null,0,4.13,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P127,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 5 - Mineral reverse circulation drill holes\nRehabilitation of reverse circulation drill holes and pad including sealing drill holes for mineral exploration"},"Y",null,{"$f":"VLOOKUP($P127,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P127,'Cost Schedule'!$B:$F,4,FALSE)","v":1340},null,{"$f":"IF($E127=\"Y\",IF(I127=0,F127*H127,F127*I127),\"\")","v":0},{"$f":"IF(I127<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P127,'Cost Schedule'!$B:$F,5,FALSE)","v":"Sealing required, but not complete filling with concrete/grout"},null,null,0,4.1399999999999997,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P128,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 6 - Rehabilitation of drill hole collars\nRehabilitation of drill hole collars (mineral exploration)"},"Y",null,{"$f":"VLOOKUP($P128,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P128,'Cost Schedule'!$B:$F,4,FALSE)","v":415},null,0,"",{"$f":"VLOOKUP($P128,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cut collar, remove, cap, backfill capped collar and cover with nearby organic or growth material"},null,null,0,4.1500000000000004,null,"Y"]
[null,null,{"$f":"C108&\" Subtotal\"","v":"Vents, Shafts and Boreholes Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J108:J128)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Roads and Tracks",{"$f":"VLOOKUP($P130,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – minor works including deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P130,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P130,'Cost Schedule'!$B:$F,4,FALSE)","v":1040},null,{"$f":"IF($E130=\"Y\",IF(I130=0,F130*H130,F130*I130),\"\")","v":0},{"$f":"IF(I130<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P130,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ~6 m road width - 16H Grader."},null,null,0,5.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P131,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / access  tracks / vehicle park-up areas with windrows and/or small earthen bunds – minor earthworks and deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P131,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P131,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,0,"",{"$f":"VLOOKUP($P131,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - no seed"},null,null,0,5.0199999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P132,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P132,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P132,'Cost Schedule'!$B:$F,4,FALSE)","v":3700},null,0,"",{"$f":"VLOOKUP($P132,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P133,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P133,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P133,'Cost Schedule'!$B:$F,4,FALSE)","v":4485},null,0,"",{"$f":"VLOOKUP($P133,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P134,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P134,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P134,'Cost Schedule'!$B:$F,4,FALSE)","v":4870},null,0,"",{"$f":"VLOOKUP($P134,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P135,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P135,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P135,'Cost Schedule'!$B:$F,4,FALSE)","v":7025},null,0,"",{"$f":"VLOOKUP($P135,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.0599999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P136,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove stabilised material (blue metal, aggregate etc.) from roadways and disposal on-site/locally (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P136,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P136,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E136=\"Y\",IF(I136=\"\",IF($H136=\"Select from List\",\"\",IF(I136=0,F136*H136,\"\")),F136*I136),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P136,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the scraping and removal of the volume of stabilised material from the road, laydown or other surface using an excavator, dozer and grader to enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q136=1,\"5.07-\",IF(Q136=2,\"5.07a\",IF(Q136=3,\"5.07b\",IF(Q136=4,\"5.07c\",IF(Q136=5,\"5.07d\",\"5.07\")))))","v":"5.07-"},{"$f":"VLOOKUP(K136,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,{"$f":"VLOOKUP($P137,'Cost Schedule'!$B:$F,3,FALSE)","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(I136<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R136","v":"Y"}]
[null,null,{"$f":"C130&\" Subtotal\"","v":"Roads and Tracks Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J130:J137)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Earthworks / Structural Works",{"$f":"VLOOKUP($P139,'Cost Schedule'!$B:$F,2,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit – Select Push Length"},"Y",null,"m3",{"$f":"VLOOKUP($P139,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E139=\"Y\",IF(I139=\"\",IF($H139=\"Select from List\",\"\",IF(I139=0,F139*H139,\"\")),F139*I139),\"\")","v":""},"Select Push Length Here",{"$f":"VLOOKUP($P139,'Cost Schedule'!$B:$F,5,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit"},null,null,0,{"$f":"IF(Q139=1,\"7.01-\",IF(Q139=2,\"7.01a\",IF(Q139=3,\"7.01b\",IF(Q139=4,\"7.01c\",IF(Q139=5,\"7.01d\",\"7.01-\")))))","v":"7.01-"},{"$f":"VLOOKUP(K139,Select_Push_Length_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I139<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R139","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P141,'Cost Schedule'!$B:$F,2,FALSE)","v":"Minor reshaping and pushing"},"Y",null,{"$f":"VLOOKUP($P141,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P141,'Cost Schedule'!$B:$F,4,FALSE)","v":3900},null,{"$f":"IF($E141=\"Y\",IF(I141=0,F141*H141,F141*I141),\"\")","v":0},{"$f":"IF(I141<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P141,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation)."},null,null,{"$f":"IF(I141=\"\",0,1)","v":0},7.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P142,'Cost Schedule'!$B:$F,2,FALSE)","v":"Structural works, banks, waterways - contour banks, drainage channels and other soil conservation measures"},"Y",null,{"$f":"VLOOKUP($P142,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P142,'Cost Schedule'!$B:$F,4,FALSE)","v":1600},null,{"$f":"IF($E142=\"Y\",IF(I142=0,F142*H142,F142*I142),\"\")","v":0},{"$f":"IF(I142<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P142,'Cost Schedule'!$B:$F,5,FALSE)","v":"Combination of dozer and excavator work plus grader for ~4 hours each per ha."},null,null,{"$f":"IF(I142=\"\",0,1)","v":0},7.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P143,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construction of spine drains / drop structures and/or stabilising water course entry points - required for large catchments"},"Y",null,{"$f":"VLOOKUP($P143,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P143,'Cost Schedule'!$B:$F,4,FALSE)","v":27},null,{"$f":"IF($E143=\"Y\",IF(I143=0,F143*H143,F143*I143),\"\")","v":0},{"$f":"IF(I143<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P143,'Cost Schedule'!$B:$F,5,FALSE)","v":"Installation of on-site rock material (rip-rap) where managing water run-off from disturbed land and/or upon entry to water courses - prevents erosion of gully head (assumes competent material is locally available). If required to be sourced off site, assume an additional $20/m2."},null,null,{"$f":"IF(I143=\"\",0,1)","v":0},7.04,null,"Y"]
[null,null,{"$f":"C139&\" Subtotal\"","v":"Earthworks / Structural Works Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J139:J143)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Rehabilitation",{"$f":"VLOOKUP($P145,'Cost Schedule'!$B:$F,2,FALSE)","v":"Source, cart and spread growth media (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P145,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E145=\"Y\",IF(I145=\"\",IF($H145=\"Select from List\",\"\",IF(I145=0,F145*H145,\"\")),F145*I145),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P145,'Cost Schedule'!$B:$F,5,FALSE)","v":"If topsoil is not available on-site, then Virgin Excavated Natural Material (VENM) may need to be externally sourced."},null,null,0,{"$f":"IF(Q145=1,\"9.01-\",IF(Q145=2,\"9.01a\",IF(Q145=3,\"9.01b\",IF(Q145=4,\"9.01c\",IF(Q145=5,\"9.01d\",\"7.01-\")))))","v":"9.01-"},{"$f":"VLOOKUP(K145,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I145<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R145","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P147,'Cost Schedule'!$B:$F,2,FALSE)","v":"Fill dams, voids etc. - Source local material, cart and spread to cap or backfill, cap thickness determined by approval / permit (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P147,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E147=\"Y\",IF(I147=\"\",IF($H147=\"Select from List\",\"\",IF(I147=0,F147*H147,\"\")),F147*I147),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P147,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of material requiring backfill using an excavator and scraper to fill the void and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q147=1,\"9.02-\",IF(Q147=2,\"9.02a\",IF(Q147=3,\"9.02b\",IF(Q147=4,\"9.02c\",IF(Q147=5,\"9.02d\",\"7.01-\")))))","v":"9.02-"},{"$f":"VLOOKUP(K147,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I147<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R147","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P149,'Cost Schedule'!$B:$F,2,FALSE)","v":"Shotcrete application on cuttings and steep slopes"},"Y",null,{"$f":"VLOOKUP($P149,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P149,'Cost Schedule'!$B:$F,4,FALSE)","v":185},null,{"$f":"IF($E149=\"Y\",IF(I149=0,F149*H149,F149*I149),\"\")","v":0},{"$f":"IF(I149<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P149,'Cost Schedule'!$B:$F,5,FALSE)","v":"This rate is used to rehabilitate steep slopes of weathered rock, roadway cuttings, etc that cannot be cut back and stabilised."},null,null,{"$f":"IF(I149=\"\",0,1)","v":0},9.0299999999999994,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P150,'Cost Schedule'!$B:$F,2,FALSE)","v":"Trim, rock rake & deep rip (includes levelling / landscaping and rip in 1 direction)"},"Y",null,{"$f":"VLOOKUP($P150,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P150,'Cost Schedule'!$B:$F,4,FALSE)","v":1130},null,0,"",{"$f":"VLOOKUP($P150,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertaken using D10 dozer and 16M grader."},null,null,0,9.0399999999999991,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P151,'Cost Schedule'!$B:$F,2,FALSE)","v":"Deep rip hard stand / lay down areas"},"Y",null,{"$f":"VLOOKUP($P151,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P151,'Cost Schedule'!$B:$F,4,FALSE)","v":960},null,0,"",{"$f":"VLOOKUP($P151,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 deep ripping."},null,null,0,9.0500000000000007,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P152,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting mature trees (>15 cm)"},"Y",null,{"$f":"VLOOKUP($P152,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P152,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,0,"",{"$f":"VLOOKUP($P152,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,0,9.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P153,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting tube stock (<15 cm)"},"Y",null,{"$f":"VLOOKUP($P153,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P153,'Cost Schedule'!$B:$F,4,FALSE)","v":6.6},null,0,"",{"$f":"VLOOKUP($P153,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,0,9.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P154,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (pasture grass species)"},"Y",null,{"$f":"VLOOKUP($P154,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P154,'Cost Schedule'!$B:$F,4,FALSE)","v":1875},null,0,"",{"$f":"VLOOKUP($P154,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P155,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (tree or native grass species)"},"Y",null,{"$f":"VLOOKUP($P155,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P155,'Cost Schedule'!$B:$F,4,FALSE)","v":4135},null,0,"",{"$f":"VLOOKUP($P155,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P156,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with native seed"},"Y",null,{"$f":"VLOOKUP($P156,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P156,'Cost Schedule'!$B:$F,4,FALSE)","v":1.9},null,{"$f":"IF($E156=\"Y\",IF(I156=0,F156*H156,F156*I156),\"\")","v":0},{"$f":"IF(I156<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P156,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Native seed +$1.00"},null,null,0,"9.10a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P157,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with pasture seed"},"Y",null,{"$f":"VLOOKUP($P157,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P157,'Cost Schedule'!$B:$F,4,FALSE)","v":0.43},null,{"$f":"IF($E157=\"Y\",IF(I157=0,F157*H157,F157*I157),\"\")","v":0},{"$f":"IF(I157<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P157,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Pasture seed +$0.10"},null,null,0,"9.10b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P158,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - base grade or standard for flat areas that can be irrigated by water cart"},"Y",null,{"$f":"VLOOKUP($P158,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P158,'Cost Schedule'!$B:$F,4,FALSE)","v":0.8},null,{"$f":"IF($E158=\"Y\",IF(I158=0,F158*H158,F158*I158),\"\")","v":0},{"$f":"IF(I158<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P158,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on flat areas with a gradient of less than 4:1, and where irrigation from water cart may be possible.  Industry standard application rate of 2500kg/ha.  Product will last short term (less than 3 months) and vegetation is required to grow ASAP for stability.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P159,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - bonded fibre matrix grade for steep areas to stabilise up to 12 months"},"Y",null,{"$f":"VLOOKUP($P159,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P159,'Cost Schedule'!$B:$F,4,FALSE)","v":1.8},null,{"$f":"IF($E159=\"Y\",IF(I159=0,F159*H159,F159*I159),\"\")","v":0},{"$f":"IF(I159<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P159,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on steep areas where stabilisation is required for up to 12 months. Application rate of ~3500kg/ha.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P160,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - high performance flexible growth medium grade "},"Y",null,{"$f":"VLOOKUP($P160,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P160,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,0,"",{"$f":"VLOOKUP($P160,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on extreme slopes where stabilisation is required for up to 18 months. Application rate of ~4,000kg/ha minimum.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P161,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (pasture)"},"Y",null,{"$f":"VLOOKUP($P161,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P161,'Cost Schedule'!$B:$F,4,FALSE)","v":420},null,0,"",{"$f":"VLOOKUP($P161,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 250 kg / ha. These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.11,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P162,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (trees)"},"Y",null,{"$f":"VLOOKUP($P162,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P162,'Cost Schedule'!$B:$F,4,FALSE)","v":140},null,0,"",{"$f":"VLOOKUP($P162,'Cost Schedule'!$B:$F,5,FALSE)","v":"These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.1199999999999992,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P163,'Cost Schedule'!$B:$F,2,FALSE)","v":"Spoil amelioration (adding lime / gypsum etc.)"},"Y",null,{"$f":"VLOOKUP($P163,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P163,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,0,"",{"$f":"VLOOKUP($P163,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 2.5 t / ha as an average application rate."},null,null,0,9.1300000000000008,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P164,'Cost Schedule'!$B:$F,2,FALSE)","v":"growth media amelioration with biosolids"},"Y",null,{"$f":"VLOOKUP($P164,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P164,'Cost Schedule'!$B:$F,4,FALSE)","v":1015},null,0,"",{"$f":"VLOOKUP($P164,'Cost Schedule'!$B:$F,5,FALSE)","v":"Recent experience with agronomy projects."},null,null,0,9.14,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P165,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct no-climb stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P165,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P165,'Cost Schedule'!$B:$F,4,FALSE)","v":22},null,0,"",{"$f":"VLOOKUP($P165,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for no-climb stock fencing."},null,null,0,9.16,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P166,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct standard stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P166,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P166,'Cost Schedule'!$B:$F,4,FALSE)","v":13},null,0,"",{"$f":"VLOOKUP($P166,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for standard stock fencing."},null,null,0,9.17,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P167,'Cost Schedule'!$B:$F,2,FALSE)","v":"Purchase and erect warning signs"},"Y",null,{"$f":"VLOOKUP($P167,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P167,'Cost Schedule'!$B:$F,4,FALSE)","v":250},null,0,"",{"$f":"VLOOKUP($P167,'Cost Schedule'!$B:$F,5,FALSE)","v":"Compliance with AS 1319-1994 - Safety signs for the occupational environment - installed every 25 m."},null,null,0,9.18,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P168,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources virgin excavated natural material (VENM) for growth media."},"Y",null,{"$f":"VLOOKUP($P168,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P168,'Cost Schedule'!$B:$F,4,FALSE)","v":80.8},null,0,"",{"$f":"VLOOKUP($P168,'Cost Schedule'!$B:$F,5,FALSE)","v":"D7 to spread material at $205/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $70/m3 for imported fill material."},null,null,0,9.19,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P169,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources a combination of virgin excavated natural material (VENM) and spoil from large excavation for filing voids and/or capping etc."},"Y",null,{"$f":"VLOOKUP($P169,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P169,'Cost Schedule'!$B:$F,4,FALSE)","v":72.5},null,{"$f":"IF($E169=\"Y\",IF(I169=0,F169*H169,F169*I169),\"\")","v":0},{"$f":"IF(I169<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P169,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 push into void at $270/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $60/m3 for imported fill material."},null,null,0,9.1999999999999993,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P170,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clearing and grubbing of trees and vegetation"},"Y",null,{"$f":"VLOOKUP($P170,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P170,'Cost Schedule'!$B:$F,4,FALSE)","v":4730},null,{"$f":"IF($E170=\"Y\",IF(I170=0,F170*H170,F170*I170),\"\")","v":0},{"$f":"IF(I170<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P170,'Cost Schedule'!$B:$F,5,FALSE)","v":"Clearing and grubbing of light vegetation growth e.g. regrowth"},null,null,0,9.2100000000000009,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P171,'Cost Schedule'!$B:$F,2,FALSE)","v":"Topsoil stripping"},"Y",null,{"$f":"VLOOKUP($P171,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P171,'Cost Schedule'!$B:$F,4,FALSE)","v":4.8624999999999998},null,{"$f":"IF($E171=\"Y\",IF(I171=0,F171*H171,F171*I171),\"\")","v":0},{"$f":"IF(I171<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P171,'Cost Schedule'!$B:$F,5,FALSE)","v":"Stripping or topsoil at an approximate depth of 0.2 m into stockpiles; load and haul to final rehabilitation location required or respreading where necessary."},null,null,0,9.2200000000000006,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P172,'Cost Schedule'!$B:$F,2,FALSE)","v":"Growth media supplementation with manure"},"Y",null,{"$f":"VLOOKUP($P172,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P172,'Cost Schedule'!$B:$F,4,FALSE)","v":747.5},null,{"$f":"IF($E172=\"Y\",IF(I172=0,F172*H172,F172*I172),\"\")","v":0},{"$f":"IF(I172<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P172,'Cost Schedule'!$B:$F,5,FALSE)","v":"Addition of manure to improve soil quality."},null,null,0,9.23,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P173,'Cost Schedule'!$B:$F,2,FALSE)","v":"Utilise biotic soil media - organic topsoil alternative"},"Y",null,{"$f":"VLOOKUP($P173,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P173,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,0,"",{"$f":"VLOOKUP($P173,'Cost Schedule'!$B:$F,5,FALSE)","v":"Material that can be applied as an alternative to spreading topsoil prior to hydromulching."},null,null,0,"9.24a",null,"Y"]
[null,null,{"$f":"C145&\" Subtotal\"","v":"Rehabilitation Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J145:J173)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Water Management",{"$f":"VLOOKUP($P175,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clean water dams to be retained after decommissioning – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P175,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P175,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E175=\"Y\",IF(I175=0,F175*H175,F175*I175),\"\")","v":0},{"$f":"IF(I175<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P175,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) @ ~$200 per hour and pasture grass."},null,null,{"$f":"IF(I175=\"\",0,1)","v":0},"10.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P176,'Cost Schedule'!$B:$F,2,FALSE)","v":"Large clean water dams (i.e. ≥ 2 ha) to be retained after mine closure – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P176,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P176,'Cost Schedule'!$B:$F,4,FALSE)","v":10500},null,{"$f":"IF($E176=\"Y\",IF(I176=0,F176*H176,F176*I176),\"\")","v":0},{"$f":"IF(I176<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P176,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) + pasture grass."},null,null,{"$f":"IF(I176=\"\",0,1)","v":0},"10.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P177,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove sediments from the floor of the dam to enable it to be converted into clean water structure (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P177,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P177,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E177=\"Y\",IF(I177=\"\",IF($H177=\"Select from List\",\"\",IF(I177=0,F177*H177,\"\")),F177*I177),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P177,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of contaminated sediment requiring removal using an excavator, truck and dozer to clean out the dam."},null,null,{"$f":"IF(I177=\"\",0,1)","v":0},{"$f":"IF(Q177=1,\"10.04-\",IF(Q177=2,\"10.04a\",IF(Q177=3,\"10.04b\",IF(Q177=4,\"10.04c\",IF(Q177=5,\"10.04d\",\"10.04-\")))))","v":"10.04-"},{"$f":"VLOOKUP(K177,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I177<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R177","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P179,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of evaporation fans and/or other water transfer and management infrastructure"},"Y",null,{"$f":"VLOOKUP($P179,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P179,'Cost Schedule'!$B:$F,4,FALSE)","v":25000},null,{"$f":"IF($E179=\"Y\",IF(I179=0,F179*H179,F179*I179),\"\")","v":0},{"$f":"IF(I179<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P179,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for removal of water management infrastructure."},null,null,{"$f":"IF(I179=\"\",0,1)","v":0},10.050000000000001,null,"Y"]
[null,null,{"$f":"C175&\" Subtotal\"","v":"Water Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J175:J179)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Maintenance of Rehabilitated Areas",{"$f":"VLOOKUP($P181,'Cost Schedule'!$B:$F,2,FALSE)","v":"Maintenance of areas that have been shaped and seeded and revegetation has been 'successful'"},"Y",null,{"$f":"VLOOKUP($P181,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P181,'Cost Schedule'!$B:$F,4,FALSE)","v":925},null,{"$f":"IF($E181=\"Y\",IF(I181=0,F181*H181,F181*I181),\"\")","v":0},{"$f":"IF(I181<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P181,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rehabilitation maintenance might include re-seeding, watering, fertilising, minor re-shaping, erosion control, inspections/audits - does not include major repair works."},null,null,{"$f":"IF(I181=\"\",0,1)","v":0},12.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P182,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - minor"},"Y",null,{"$f":"VLOOKUP($P182,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P182,'Cost Schedule'!$B:$F,4,FALSE)","v":1200},null,{"$f":"IF($E182=\"Y\",IF(I182=0,F182*H182,F182*I182),\"\")","v":0},{"$f":"IF(I182<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P182,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring minor repair - rills, minor growth media replacement."},null,null,{"$f":"IF(I182=\"\",0,1)","v":0},12.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P183,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - moderate"},"Y",null,{"$f":"VLOOKUP($P183,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P183,'Cost Schedule'!$B:$F,4,FALSE)","v":1700},null,{"$f":"IF($E183=\"Y\",IF(I183=0,F183*H183,F183*I183),\"\")","v":0},{"$f":"IF(I183<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P183,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring moderate repair - rills, significant growth media replacement."},null,null,{"$f":"IF(I183=\"\",0,1)","v":0},12.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P184,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - major"},"Y",null,{"$f":"VLOOKUP($P184,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P184,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E184=\"Y\",IF(I184=0,F184*H184,F184*I184),\"\")","v":0},{"$f":"IF(I184<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P184,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring major repair - rills, gullies, growth media replacement, some level of additional surface water management."},null,null,{"$f":"IF(I184=\"\",0,1)","v":0},12.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P185,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - total failure of landform"},"Y",null,{"$f":"VLOOKUP($P185,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P185,'Cost Schedule'!$B:$F,4,FALSE)","v":40000},null,{"$f":"IF($E185=\"Y\",IF(I185=0,F185*H185,F185*I185),\"\")","v":0},{"$f":"IF(I185<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P185,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas that require extensive rehabilitation repair - re-design and re-construction of landform."},null,null,{"$f":"IF(I185=\"\",0,1)","v":0},12.09,null,"Y"]
[null,null,{"$f":"C181&\" Subtotal\"","v":"Maintenance of Rehabilitated Areas Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J181:J185)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Items","Other 1 <insert>","N",null,null,"This is ",null,{"$f":"IF($E187=\"Y\",IF(I187=0,F187*H187,F187*I187),\"\")","v":""},{"$f":"IF(I187<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I187=\"\",0,1)","v":0},null,null,{"$f":"E187","v":"N"}]
[null,null,null,"Other 2 <insert>","N",null,null,"deliberately ",null,{"$f":"IF($E188=\"Y\",IF(I188=0,F188*H188,F188*I188),\"\")","v":""},{"$f":"IF(I188<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I188=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 3 <insert>","N",null,null,"left blank ",null,{"$f":"IF($E189=\"Y\",IF(I189=0,F189*H189,F189*I189),\"\")","v":""},{"$f":"IF(I189<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I189=\"\",0,1)","v":0},null,null,"N"]
[null,null,{"$f":"C187&\" Subtotal\"","v":"Additional Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J187:J189)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"TXRESULT","Total Cost for Infrastructure Domain",null,null,null,null,null,{"$f":"SUM(J190,J186,J180,J174,J144,J138,J129,J107,J81,J77)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Open Cut and Underground Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Domain 2b: Tailings & Rejects",null,{"$f":"D290","v":"Total Cost for Tailings & Rejects Domain"},null,null,null,null,null,null,{"$f":"J290","v":0},null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Assumptions: Record any relevant assumptions to this domain below:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Key Rehabilitation Area Data for Domain",null,"Enter data below manually",null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Landform Establishment:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Growth Media Development:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Ecosystem Establishment:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,"Chg","Link","List","Y"]
[null,null,"Contaminated Materials",{"$f":"VLOOKUP($P206,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake a preliminary site investigation (Phase 1). This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple studies may be required."},"Y",null,{"$f":"VLOOKUP($P206,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P206,'Cost Schedule'!$B:$F,4,FALSE)","v":15000},null,{"$f":"IF($E206=\"Y\",IF(I206=0,F206*H206,F206*I206),\"\")","v":0},{"$f":"IF(I206<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P206,'Cost Schedule'!$B:$F,5,FALSE)","v":"The preliminary investigation would include at minimum a desktop assessment of the area and site history, incidents, etc. as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 1 assessment (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nA cluster may include:\n- Mine infrastructure (i.e., fuel / chemical store, workshop, vehicle wash-down, sewage treatment etc.)\n- Processing plants (i.e., ore and product storage, mine waste storage and disposal, rail load-out etc.)\n- Remote pit-top facilities (i.e., vehicle re-fuel, sewage treatment, secondary workshop, chemical storage etc.)"},null,null,{"$f":"IF(I206=\"\",0,1)","v":0},"3.01a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P207,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake an intrusive site investigation on sites with small footprints to investigate e.g. ≤15 ha. This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple intrusive investigations should be included."},"Y",null,{"$f":"VLOOKUP($P207,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P207,'Cost Schedule'!$B:$F,4,FALSE)","v":44000},null,0,"",{"$f":"VLOOKUP($P207,'Cost Schedule'!$B:$F,5,FALSE)","v":"The intrusive investigation would include at minimum a site walkover and field sampling as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 2 intrusive investigation (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nNote: An intrusive investigation is not required for all contaminated areas and should be applied considering the rehabilitation program, site history, location, etc.\nA cluster area where it is highly anticipated that contamination has occurred (i.e., underground tanks / pipes that are known to have leaked, chemical stores with earthen bunds, around ineffective oil/water separators etc.) and further field work is required involving intrusive investigation.\nAssumes site is easily accessible and a small area e.g. ~10-15 ha requires investigation and testing (test pits, boreholes, etc.) based on Sampling and Analysis Quality Plan.  Includes SAQP, fieldwork, sampling and analysis."},null,null,0,"3.01b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P208,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake an intrusive site investigation on sites with large footprints to investigate e.g. >15 ha. This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple intrusive investigations should be included."},"Y",null,{"$f":"VLOOKUP($P208,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P208,'Cost Schedule'!$B:$F,4,FALSE)","v":106000},null,0,{"$f":"IF(I208<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P208,'Cost Schedule'!$B:$F,5,FALSE)","v":"The intrusive investigation would include at minimum a site walkover and field sampling as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 2 intrusive investigation (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nNote: An intrusive investigation is not required for all contaminated areas and should be applied considering the rehabilitation program, site history, location, etc.\nA cluster area where it is highly anticipated that contamination has occurred (i.e., underground tanks / pipes that are known to have leaked, chemical stores with earthen bunds, around ineffective oil/water separators etc.) and further field work is required involving intrusive investigation.\nAssume site has a history of contamination and/or a large area >15 ha requires investigation and testing (test pits, boreholes, etc.) based on Sampling and Analysis Quality Plan.    Includes SAQP, fieldwork, sampling and analysis."},null,null,0,"3.01c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P209,'Cost Schedule'!$B:$F,2,FALSE)","v":"Develop a Remediation Action Plan on sites with small footprints based on outcomes of intrusive investigation including strategies to address contamination exceedances"},"Y",null,{"$f":"VLOOKUP($P209,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P209,'Cost Schedule'!$B:$F,4,FALSE)","v":35000},null,0,{"$f":"IF(I209<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P209,'Cost Schedule'!$B:$F,5,FALSE)","v":"Develop remediation plan for approval including designs and detailed costs.  Costs may increase if detailed designs required for construction."},null,null,0,"3.01d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P210,'Cost Schedule'!$B:$F,2,FALSE)","v":"Develop a Remediation Action Plan on sites with large footprints based on outcomes of intrusive investigation including strategies to address contamination exceedances"},"Y",null,{"$f":"VLOOKUP($P210,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P210,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E210=\"Y\",IF(I210=0,F210*0,F210*I210),\"\")","v":0},{"$f":"IF(I210<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P210,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes complex site; detailed design drawings required for cover."},null,null,0,"3.01e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P211,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of contaminated water from tanks, bunded areas and sumps"},"Y",null,{"$f":"VLOOKUP($P211,'Cost Schedule'!$B:$F,3,FALSE)","v":"L"},{"$f":"VLOOKUP($P211,'Cost Schedule'!$B:$F,4,FALSE)","v":0.35},null,0,"",{"$f":"VLOOKUP($P211,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost for recent sump clean-up from resource activity - requires specialists to treat."},null,null,0,3.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P212,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove material (carbonaceous / metalliferous spillage or otherwise) from footprint of the process facility (leach pads) / stockpile area (ROM product) / roads and dump in a void on-site (Select Haul Distance from list)"},"Y",null,"m3",{"$f":"VLOOKUP($P212,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E212=\"Y\",IF(I212=\"\",IF($H212=\"Select from List\",\"\",IF(I212=0,F212*H212,\"\")),F212*I212),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P212,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes scraping and removal of the volume of carbonaceous material using dozer, grader etc. to make safe an area and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q212=1,\"3.03-\",IF(Q212=2,\"3.03a\",IF(Q212=3,\"3.03b\",IF(Q212=4,\"3.03c\",IF(Q212=5,\"3.03d\",\"3.03-\")))))","v":"3.03-"},{"$f":"VLOOKUP(K212,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I212<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R212","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P214,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and dispose of Hazardous classified contaminated material off site to a licensed landfill.  Assumes cartage to a licensed landfill."},"Y",null,{"$f":"VLOOKUP($P214,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P214,'Cost Schedule'!$B:$F,4,FALSE)","v":800},null,{"$f":"IF($E214=\"Y\",IF(I214=0,F214*H214,F214*I214),\"\")","v":0},{"$f":"IF(I214<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P214,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,{"$f":"IF(I214=\"\",0,1)","v":0},"3.04a",null,{"$f":"E214","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P215,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and disposal of Restricted classified contaminated material off site to a licensed landfill.  Add $50/m3 for cartage from regional areas"},"Y",null,{"$f":"VLOOKUP($P215,'Cost Schedule'!$B:$F,3,FALSE)","v":"m4"},{"$f":"VLOOKUP($P215,'Cost Schedule'!$B:$F,4,FALSE)","v":660},null,{"$f":"IF($E215=\"Y\",IF(I215=0,F215*H215,F215*I215),\"\")","v":0},{"$f":"IF(I215<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P215,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,{"$f":"IF(I215=\"\",0,1)","v":0},"3.04b",null,{"$f":"E215","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P216,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and disposal of Low Level contaminated material off site to a licensed landfill.  Add $50/m3 for cartage to regional landfill"},"Y",null,{"$f":"VLOOKUP($P216,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P216,'Cost Schedule'!$B:$F,4,FALSE)","v":220},null,{"$f":"IF($E216=\"Y\",IF(I216=0,F216*H216,F216*I216),\"\")","v":0},"",{"$f":"VLOOKUP($P216,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,{"$f":"IF(I216=\"\",0,1)","v":0},3.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P217,'Cost Schedule'!$B:$F,2,FALSE)","v":"Onsite remediation of hydrocarbon contaminated soils manual land farming (Select Volume from List)"},"Y",null,{"$f":"VLOOKUP($P217,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P217,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E217=\"Y\",IF(I217=\"\",IF($H217=\"Select from List\",\"\",IF(I217=0,F217*H217,\"\")),F217*I217),\"\")","v":""},"Select Volume Here",{"$f":"VLOOKUP($P217,'Cost Schedule'!$B:$F,5,FALSE)","v":"Spreading of contaminated soils on a prepared surface and stimulation of aerobic microbial activity within the soils through aeration and/or the addition of minerals, nutrients and moisture to promote the aerobic degradation of organic chemicals - time frame of up to 24 months."},null,null,{"$f":"IF(I219=\"\",0,1)","v":0},{"$f":"IF(Q217=1,\"3.06-\",IF(Q217=2,\"3.06a\",IF(Q217=3,\"3.06b\",IF(Q217=4,\"3.06c\",IF(Q217=5,\"3.06d\",\"3.06\")))))","v":"3.06-"},{"$f":"VLOOKUP(K217,Select_Volume_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,{"$f":"VLOOKUP($P218,'Cost Schedule'!$B:$F,4,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(I217<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R217","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P219,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation of cement stabilisation plant and equipment for hydrocarbon (i.e., PAH, long chain hydrocarbons, etc.) contaminated soil treatment"},"Y",null,{"$f":"VLOOKUP($P219,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P219,'Cost Schedule'!$B:$F,4,FALSE)","v":150000},null,0,"",{"$f":"VLOOKUP($P219,'Cost Schedule'!$B:$F,5,FALSE)","v":"Required if treatment of hydrocarbon contamination is required to be fast tracked."},null,null,0,3.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P220,'Cost Schedule'!$B:$F,2,FALSE)","v":"On-site remediation of hydrocarbon contaminated soils - using a mobile treatment unit"},"Y",null,{"$f":"VLOOKUP($P220,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P220,'Cost Schedule'!$B:$F,4,FALSE)","v":165},null,0,"",{"$f":"VLOOKUP($P220,'Cost Schedule'!$B:$F,5,FALSE)","v":"Additional cost as the treatment process is fast tracked."},null,null,0,3.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P221,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and dispose of asbestos (<750 m2)"},"Y",null,{"$f":"VLOOKUP($P221,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P221,'Cost Schedule'!$B:$F,4,FALSE)","v":50},null,0,"",{"$f":"VLOOKUP($P221,'Cost Schedule'!$B:$F,5,FALSE)","v":"Where an assessment/estimation has been made to confirm the volume of asbestos to be removed."},null,null,0,3.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P222,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and dispose of asbestos (>750 m2)"},"Y",null,{"$f":"VLOOKUP($P222,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P222,'Cost Schedule'!$B:$F,4,FALSE)","v":40},null,0,"",{"$f":"VLOOKUP($P222,'Cost Schedule'!$B:$F,5,FALSE)","v":"Where an assessment/estimation has been made to confirm the volume of asbestos to be removed."},null,null,0,3.1,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P223,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill - fees (asbestos)"},"Y",null,{"$f":"VLOOKUP($P223,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P223,'Cost Schedule'!$B:$F,4,FALSE)","v":290},null,0,"",{"$f":"VLOOKUP($P223,'Cost Schedule'!$B:$F,5,FALSE)","v":"Landfill fees to regional landfill."},null,null,0,3.11,null,"Y"]
[null,null,{"$f":"C206&\" Subtotal\"","v":"Contaminated Materials Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J206:J223)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Roads and Tracks",{"$f":"VLOOKUP($P225,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – minor works including deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P225,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P225,'Cost Schedule'!$B:$F,4,FALSE)","v":1040},null,{"$f":"IF($E225=\"Y\",IF(I225=0,F225*H225,F225*I225),\"\")","v":0},{"$f":"IF(I225<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P225,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ~6 m road width - 16H Grader."},null,null,{"$f":"IF(I225=\"\",0,1)","v":0},5.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P226,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / access  tracks / vehicle park-up areas with windrows and/or small earthen bunds – minor earthworks and deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P226,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P226,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,0,"",{"$f":"VLOOKUP($P226,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - no seed"},null,null,0,5.0199999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P227,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P227,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P227,'Cost Schedule'!$B:$F,4,FALSE)","v":3700},null,0,"",{"$f":"VLOOKUP($P227,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P228,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P228,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P228,'Cost Schedule'!$B:$F,4,FALSE)","v":4485},null,0,"",{"$f":"VLOOKUP($P228,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P229,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P229,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P229,'Cost Schedule'!$B:$F,4,FALSE)","v":4870},null,0,"",{"$f":"VLOOKUP($P229,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P230,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P230,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P230,'Cost Schedule'!$B:$F,4,FALSE)","v":7025},null,0,"",{"$f":"VLOOKUP($P230,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.0599999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P231,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove stabilised material (blue metal, aggregate etc.) from roadways and disposal on-site/locally (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P231,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P231,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E231=\"Y\",IF(I231=\"\",IF($H231=\"Select from List\",\"\",IF(I231=0,F231*H231,\"\")),F231*I231),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P231,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the scraping and removal of the volume of stabilised material from the road, laydown or other surface using an excavator, dozer and grader to enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q231=1,\"5.07-\",IF(Q231=2,\"5.07a\",IF(Q231=3,\"5.07b\",IF(Q231=4,\"5.07c\",IF(Q231=5,\"5.07d\",\"5.07\")))))","v":"5.07-"},{"$f":"VLOOKUP(K231,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,{"$f":"VLOOKUP($P232,'Cost Schedule'!$B:$F,3,FALSE)","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(I231<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R231","v":"Y"}]
[null,null,{"$f":"C225&\" Subtotal\"","v":"Roads and Tracks Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J225:J232)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Earthworks / Structural Works (Landform Establishment)",{"$f":"VLOOKUP($P234,'Cost Schedule'!$B:$F,2,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit – Select Push Length"},"Y",null,"m3",{"$f":"VLOOKUP($P234,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E234=\"Y\",IF(I234=\"\",IF($H234=\"Select from List\",\"\",IF(I234=0,F234*H234,\"\")),F234*I234),\"\")","v":""},"Select Push Length Here",{"$f":"VLOOKUP($P234,'Cost Schedule'!$B:$F,5,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit"},null,null,0,{"$f":"IF(Q234=1,\"7.01-\",IF(Q234=2,\"7.01a\",IF(Q234=3,\"7.01b\",IF(Q234=4,\"7.01c\",IF(Q234=5,\"7.01d\",\"7.01-\")))))","v":"7.01-"},{"$f":"VLOOKUP(K234,Select_Push_Length_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I234<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R234","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P236,'Cost Schedule'!$B:$F,2,FALSE)","v":"Minor reshaping and pushing"},"Y",null,{"$f":"VLOOKUP($P236,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P236,'Cost Schedule'!$B:$F,4,FALSE)","v":3900},null,{"$f":"IF($E236=\"Y\",IF(I236=0,F236*H236,F236*I236),\"\")","v":0},{"$f":"IF(I236<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P236,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation)."},null,null,{"$f":"IF(I236=\"\",0,1)","v":0},7.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P237,'Cost Schedule'!$B:$F,2,FALSE)","v":"Structural works, banks, waterways - contour banks, drainage channels and other soil conservation measures"},"Y",null,{"$f":"VLOOKUP($P237,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P237,'Cost Schedule'!$B:$F,4,FALSE)","v":1600},null,{"$f":"IF($E237=\"Y\",IF(I237=0,F237*H237,F237*I237),\"\")","v":0},{"$f":"IF(I237<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P237,'Cost Schedule'!$B:$F,5,FALSE)","v":"Combination of dozer and excavator work plus grader for ~4 hours each per ha."},null,null,{"$f":"IF(I237=\"\",0,1)","v":0},7.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P238,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construction of spine drains / drop structures and/or stabilising water course entry points - required for large catchments"},"Y",null,{"$f":"VLOOKUP($P238,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P238,'Cost Schedule'!$B:$F,4,FALSE)","v":27},null,{"$f":"IF($E238=\"Y\",IF(I238=0,F238*H238,F238*I238),\"\")","v":0},{"$f":"IF(I238<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P238,'Cost Schedule'!$B:$F,5,FALSE)","v":"Installation of on-site rock material (rip-rap) where managing water run-off from disturbed land and/or upon entry to water courses - prevents erosion of gully head (assumes competent material is locally available). If required to be sourced off site, assume an additional $20/m2."},null,null,{"$f":"IF(I238=\"\",0,1)","v":0},7.04,null,"Y"]
[null,null,{"$f":"C234&\" Subtotal\"","v":"Earthworks / Structural Works (Landform Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J234:J238)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Mine Waste",{"$f":"VLOOKUP($P240,'Cost Schedule'!$B:$F,2,FALSE)","v":"Ideal Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with little chemical reactivity (no to low risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or low to moderate propensity for spontaneous combustion) and good physical properties (not significantly  hydrophilic, shear strength does not limit equipment choice, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P240,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P240,'Cost Schedule'!$B:$F,4,FALSE)","v":82000},null,{"$f":"IF($E240=\"Y\",IF(I240=0,F240*H240,F240*I240),\"\")","v":0},{"$f":"IF(I240<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P240,'Cost Schedule'!$B:$F,5,FALSE)","v":"This includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume material with the appropriate chemical and physical properties. This rate assumes suitable capping material is available on site within 10 km, and an average cap thickness of approximately 0.5 m to 1 mand 0.15 m - 0.2 m growth media (assume at least 1 m thick cover required for carbonaceous material covers). Water quality from runoff, seepage etc. meets site-specific environment water quality values.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,null,8.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P241,'Cost Schedule'!$B:$F,2,FALSE)","v":"Efficient Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with moderate chemical reactivity (low to medium risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or low to moderate propensity for spontaneous combustion) and moderate physical properties (not significantly  hydrophilic, shear strength limits equipment choice somewhat, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P241,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P241,'Cost Schedule'!$B:$F,4,FALSE)","v":146500},null,0,"",{"$f":"VLOOKUP($P241,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume of material to cap / cover facilities where the tailings or rejects base is at a strength that enables economically efficient construction methods with small plant. This rate assumes suitable capping material is available on site within 10 km, and an average cap thickness ranging from >1 m to 2 m thickness constructed in 1 m layers + growth media up to 0.2 m depth.\nThis may require additional materials (such as capillary breaks, geofabric, etc.) - use alternate rate cells below, specific material types (e.g. acid neutralising / consuming materials, competent rock etc.) , and associated activities (i.e., load / haul / place / crush / screen / borrow etc.).\nCosts for haulage of specialised/additional materials must be added separately if required.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,{"$f":"IF(I241=\"\",0,1)","v":0},8.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P242,'Cost Schedule'!$B:$F,2,FALSE)","v":"Adverse Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with moderate chemical reactivity (medium to high risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or moderate to high propensity for spontaneous combustion) and moderate physical properties (not significantly  hydrophilic, shear strength limits equipment choice somewhat, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P242,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P242,'Cost Schedule'!$B:$F,4,FALSE)","v":313000},null,0,"",{"$f":"VLOOKUP($P242,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume of material to cap / cover facilities of high geochemical risk, and / or low shear strength that prohibits economically efficient construction methods.  This rate assumes suitable capping material/s are available on site within 10 km, and an average cap thickness of approximately >2 m + growth media up to 0.2 m depth.\nThis may require additional materials (i.e., capillary breaks, geofabric, etc.), specific material types (e.g. acid neutralising / consuming materials, competent rock etc.), and associated activities (i.e., load / haul / place / crush / screen / borrow etc.).\nCosts for haulage of specialised materials must be added separately if required.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,0,8.0299999999999994,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P243,'Cost Schedule'!$B:$F,2,FALSE)","v":"Difficult Tailings Capping- reshaping, capping / sealing of weak or soft surfaced tailings facility with poor physical properties (significantly  hydrophilic, low shear strength limits equipment choice greatly, artificial strengthening required) OR visible adverse impacts on legacy sites from chemical reactivity over lengthy exposure prior to rehabilitation"},"Y",null,{"$f":"VLOOKUP($P243,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P243,'Cost Schedule'!$B:$F,4,FALSE)","v":843000},null,0,"",{"$f":"VLOOKUP($P243,'Cost Schedule'!$B:$F,5,FALSE)","v":"This option is typically driven by time constraints and/or when tailings properties significantly restrict adequate desiccation, resulting in  a tailings shear strength that is very weak excluding access by conventional small plant.\nSmall equipment used for rehabilitation.\nThis excludes any additional material required to form the final landform profile in addition to this cap.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,0,8.0399999999999991,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P244,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P244,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P244,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E244=\"Y\",IF(I244=0,F244*0,F244*I244),\"\")","v":0},"",{"$f":"VLOOKUP($P244,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.04a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P245,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P245,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P245,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E245=\"Y\",IF(I245=0,F245*0,F245*I245),\"\")","v":0},"",{"$f":"VLOOKUP($P245,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.04b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P246,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage soil / weathered rock / sediment e.g. capping/covers, removal of contamination, etc.  (Select Haul Distance from List)"},"Y",null,{"$f":"VLOOKUP($P246,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P246,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E246=\"Y\",IF(I246=0,IF($H246=\"Select from List\",\"\",IF(I246=0,F246*H246,\"\")),F246*I246),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P246,'Cost Schedule'!$B:$F,5,FALSE)","v":"Capping/cover material available within 50 km round trip e.g. waste / overburden dumps, borrow areas, etc."},null,null,0,{"$f":"IF(Q246=1,\"8.05-\",IF(Q246=2,\"8.05a\",IF(Q246=3,\"8.05b\",IF(Q246=4,\"8.05c\",IF(Q246=5,\"8.05d\",\"8.05\")))))","v":"8.05-"},{"$f":"VLOOKUP(K246,Select_Haul_Dist_805_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I246<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,{"$f":"C240&\" Subtotal\"","v":"Mine Waste Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J240:J246)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment)",{"$f":"VLOOKUP($P249,'Cost Schedule'!$B:$F,2,FALSE)","v":"Source, cart and spread growth media (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P249,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E249=\"Y\",IF(I249=\"\",IF($H249=\"Select from List\",\"\",IF(I249=0,F249*H249,\"\")),F249*I249),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P249,'Cost Schedule'!$B:$F,5,FALSE)","v":"If topsoil is not available on-site, then Virgin Excavated Natural Material (VENM) may need to be externally sourced."},null,null,0,{"$f":"IF(Q249=1,\"9.01-\",IF(Q249=2,\"9.01a\",IF(Q249=3,\"9.01b\",IF(Q249=4,\"9.01c\",IF(Q249=5,\"9.01d\",\"7.01-\")))))","v":"9.01-"},{"$f":"VLOOKUP(K249,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I249<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R249","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P251,'Cost Schedule'!$B:$F,2,FALSE)","v":"Fill dams, voids etc. - Source local material, cart and spread to cap or backfill, cap thickness determined by approval / permit (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P251,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E251=\"Y\",IF(I251=\"\",IF($H251=\"Select from List\",\"\",IF(I251=0,F251*H251,\"\")),F251*I251),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P251,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of material requiring backfill using an excavator and scraper to fill the void and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q251=1,\"9.02-\",IF(Q251=2,\"9.02a\",IF(Q251=3,\"9.02b\",IF(Q251=4,\"9.02c\",IF(Q251=5,\"9.02d\",\"7.01-\")))))","v":"9.02-"},{"$f":"VLOOKUP(K251,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I251<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R251","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P253,'Cost Schedule'!$B:$F,2,FALSE)","v":"Trim, rock rake & deep rip (includes levelling / landscaping and rip in 1 direction)"},"Y",null,{"$f":"VLOOKUP($P253,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P253,'Cost Schedule'!$B:$F,4,FALSE)","v":1130},null,{"$f":"IF($E253=\"Y\",IF(I253=0,F253*H253,F253*I253),\"\")","v":0},{"$f":"IF(I253<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P253,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertaken using D10 dozer and 16M grader."},null,null,{"$f":"IF(I253=\"\",0,1)","v":0},9.0399999999999991,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P254,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (pasture grass species)"},"Y",null,{"$f":"VLOOKUP($P254,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P254,'Cost Schedule'!$B:$F,4,FALSE)","v":1875},null,0,"",{"$f":"VLOOKUP($P254,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P255,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (tree or native grass species)"},"Y",null,{"$f":"VLOOKUP($P255,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P255,'Cost Schedule'!$B:$F,4,FALSE)","v":4135},null,0,"",{"$f":"VLOOKUP($P255,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P256,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with native seed"},"Y",null,{"$f":"VLOOKUP($P256,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P256,'Cost Schedule'!$B:$F,4,FALSE)","v":1.9},null,0,"",{"$f":"VLOOKUP($P256,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Native seed +$1.00"},null,null,0,"9.10a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P257,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with pasture seed"},"Y",null,{"$f":"VLOOKUP($P257,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P257,'Cost Schedule'!$B:$F,4,FALSE)","v":0.43},null,{"$f":"IF($E257=\"Y\",IF(I257=0,F257*H257,F257*I257),\"\")","v":0},{"$f":"IF(I257<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P257,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Pasture seed +$0.10"},null,null,0,"9.10b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P258,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - base grade or standard for flat areas that can be irrigated by water cart"},"Y",null,{"$f":"VLOOKUP($P258,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P258,'Cost Schedule'!$B:$F,4,FALSE)","v":0.8},null,{"$f":"IF($E258=\"Y\",IF(I258=0,F258*H258,F258*I258),\"\")","v":0},{"$f":"IF(I258<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P258,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on flat areas with a gradient of less than 4:1, and where irrigation from water cart may be possible.  Industry standard application rate of 2500kg/ha.  Product will last short term (less than 3 months) and vegetation is required to grow ASAP for stability.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P259,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - bonded fibre matrix grade for steep areas to stabilise up to 12 months"},"Y",null,{"$f":"VLOOKUP($P259,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P259,'Cost Schedule'!$B:$F,4,FALSE)","v":1.8},null,{"$f":"IF($E259=\"Y\",IF(I259=0,F259*H259,F259*I259),\"\")","v":0},{"$f":"IF(I259<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P259,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on steep areas where stabilisation is required for up to 12 months. Application rate of ~3500kg/ha.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P260,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - high performance flexible growth medium grade "},"Y",null,{"$f":"VLOOKUP($P260,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P260,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,{"$f":"IF($E260=\"Y\",IF(I260=0,F260*H260,F260*I260),\"\")","v":0},{"$f":"IF(I260<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P260,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on extreme slopes where stabilisation is required for up to 18 months. Application rate of ~4,000kg/ha minimum.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P261,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (pasture)"},"Y",null,{"$f":"VLOOKUP($P261,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P261,'Cost Schedule'!$B:$F,4,FALSE)","v":420},null,0,"",{"$f":"VLOOKUP($P261,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 250 kg / ha. These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.11,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P262,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (trees)"},"Y",null,{"$f":"VLOOKUP($P262,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P262,'Cost Schedule'!$B:$F,4,FALSE)","v":140},null,0,"",{"$f":"VLOOKUP($P262,'Cost Schedule'!$B:$F,5,FALSE)","v":"These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.1199999999999992,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P263,'Cost Schedule'!$B:$F,2,FALSE)","v":"Spoil amelioration (adding lime / gypsum etc.)"},"Y",null,{"$f":"VLOOKUP($P263,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P263,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,0,"",{"$f":"VLOOKUP($P263,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 2.5 t / ha as an average application rate."},null,null,0,9.1300000000000008,null,{"$f":"E263","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P264,'Cost Schedule'!$B:$F,2,FALSE)","v":"growth media amelioration with biosolids"},"Y",null,{"$f":"VLOOKUP($P264,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P264,'Cost Schedule'!$B:$F,4,FALSE)","v":1015},null,0,"",{"$f":"VLOOKUP($P264,'Cost Schedule'!$B:$F,5,FALSE)","v":"Recent experience with agronomy projects."},null,null,0,9.14,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P265,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct no-climb stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P265,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P265,'Cost Schedule'!$B:$F,4,FALSE)","v":22},null,0,"",{"$f":"VLOOKUP($P265,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for no-climb stock fencing."},null,null,0,9.16,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P266,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct standard stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P266,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P266,'Cost Schedule'!$B:$F,4,FALSE)","v":13},null,0,"",{"$f":"VLOOKUP($P266,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for standard stock fencing."},null,null,0,9.17,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P267,'Cost Schedule'!$B:$F,2,FALSE)","v":"Purchase and erect warning signs"},"Y",null,{"$f":"VLOOKUP($P267,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P267,'Cost Schedule'!$B:$F,4,FALSE)","v":250},null,0,"",{"$f":"VLOOKUP($P267,'Cost Schedule'!$B:$F,5,FALSE)","v":"Compliance with AS 1319-1994 - Safety signs for the occupational environment - installed every 25 m."},null,null,0,9.18,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P268,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources virgin excavated natural material (VENM) for growth media."},"Y",null,{"$f":"VLOOKUP($P268,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P268,'Cost Schedule'!$B:$F,4,FALSE)","v":80.8},null,0,"",{"$f":"VLOOKUP($P268,'Cost Schedule'!$B:$F,5,FALSE)","v":"D7 to spread material at $205/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $70/m3 for imported fill material."},null,null,0,9.19,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P269,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources a combination of virgin excavated natural material (VENM) and spoil from large excavation for filing voids and/or capping etc."},"Y",null,{"$f":"VLOOKUP($P269,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P269,'Cost Schedule'!$B:$F,4,FALSE)","v":72.5},null,{"$f":"IF($E269=\"Y\",IF(I269=0,F269*H269,F269*I269),\"\")","v":0},{"$f":"IF(I269<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P269,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 push into void at $270/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $60/m3 for imported fill material."},null,null,0,9.1999999999999993,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P270,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clearing and grubbing of trees and vegetation"},"Y",null,{"$f":"VLOOKUP($P270,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P270,'Cost Schedule'!$B:$F,4,FALSE)","v":4730},null,{"$f":"IF($E270=\"Y\",IF(I270=0,F270*H270,F270*I270),\"\")","v":0},{"$f":"IF(I270<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P270,'Cost Schedule'!$B:$F,5,FALSE)","v":"Clearing and grubbing of light vegetation growth e.g. regrowth"},null,null,0,9.2100000000000009,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P271,'Cost Schedule'!$B:$F,2,FALSE)","v":"Topsoil stripping"},"Y",null,{"$f":"VLOOKUP($P271,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P271,'Cost Schedule'!$B:$F,4,FALSE)","v":4.8624999999999998},null,{"$f":"IF($E271=\"Y\",IF(I271=0,F271*H271,F271*I271),\"\")","v":0},{"$f":"IF(I271<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P271,'Cost Schedule'!$B:$F,5,FALSE)","v":"Stripping or topsoil at an approximate depth of 0.2 m into stockpiles; load and haul to final rehabilitation location required or respreading where necessary."},null,null,0,9.2200000000000006,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P272,'Cost Schedule'!$B:$F,2,FALSE)","v":"Growth media supplementation with manure"},"Y",null,{"$f":"VLOOKUP($P272,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P272,'Cost Schedule'!$B:$F,4,FALSE)","v":747.5},null,{"$f":"IF($E272=\"Y\",IF(I272=0,F272*H272,F272*I272),\"\")","v":0},{"$f":"IF(I272<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P272,'Cost Schedule'!$B:$F,5,FALSE)","v":"Addition of manure to improve soil quality."},null,null,0,9.23,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P273,'Cost Schedule'!$B:$F,2,FALSE)","v":"Utilise biotic soil media - organic topsoil alternative"},"Y",null,{"$f":"VLOOKUP($P273,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P273,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,0,"",{"$f":"VLOOKUP($P273,'Cost Schedule'!$B:$F,5,FALSE)","v":"Material that can be applied as an alternative to spreading topsoil prior to hydromulching."},null,null,0,"9.24a",null,"Y"]
[null,null,{"$f":"C249&\" Subtotal\"","v":"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J249:J273)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Water Management",{"$f":"VLOOKUP($P275,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clean water dams to be retained after decommissioning – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P275,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P275,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E275=\"Y\",IF(I275=0,F275*H275,F275*I275),\"\")","v":0},{"$f":"IF(I275<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P275,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) @ ~$200 per hour and pasture grass."},null,null,{"$f":"IF(I275=\"\",0,1)","v":0},"10.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P276,'Cost Schedule'!$B:$F,2,FALSE)","v":"Large clean water dams (i.e. ≥ 2 ha) to be retained after mine closure – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P276,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P276,'Cost Schedule'!$B:$F,4,FALSE)","v":10500},null,{"$f":"IF($E276=\"Y\",IF(I276=0,F276*H276,F276*I276),\"\")","v":0},{"$f":"IF(I276<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P276,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) + pasture grass."},null,null,{"$f":"IF(I276=\"\",0,1)","v":0},"10.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P277,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove sediments from the floor of the dam to enable it to be converted into clean water structure (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P277,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P277,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E277=\"Y\",IF(I277=\"\",IF($H277=\"Select from List\",\"\",IF(I277=0,F277*H277,\"\")),F277*I277),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P277,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of contaminated sediment requiring removal using an excavator, truck and dozer to clean out the dam."},null,null,{"$f":"IF(I277=\"\",0,1)","v":0},{"$f":"IF(Q277=1,\"10.04-\",IF(Q277=2,\"10.04a\",IF(Q277=3,\"10.04b\",IF(Q277=4,\"10.04c\",IF(Q277=5,\"10.04d\",\"10.04-\")))))","v":"10.04-"},{"$f":"VLOOKUP(K277,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I277<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R277","v":"Y"}]
[null,null,{"$f":"C275&\" Subtotal\"","v":"Water Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J275:J278)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Maintenance of Rehabilitated Areas",{"$f":"VLOOKUP($P280,'Cost Schedule'!$B:$F,2,FALSE)","v":"Maintenance of areas that have been shaped and seeded and revegetation has been 'successful'"},"Y",null,{"$f":"VLOOKUP($P280,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P280,'Cost Schedule'!$B:$F,4,FALSE)","v":925},null,{"$f":"IF($E280=\"Y\",IF(I280=0,F280*H280,F280*I280),\"\")","v":0},{"$f":"IF(I280<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P280,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rehabilitation maintenance might include re-seeding, watering, fertilising, minor re-shaping, erosion control, inspections/audits - does not include major repair works."},null,null,{"$f":"IF(I280=\"\",0,1)","v":0},12.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P281,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - minor"},"Y",null,{"$f":"VLOOKUP($P281,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P281,'Cost Schedule'!$B:$F,4,FALSE)","v":1200},null,{"$f":"IF($E281=\"Y\",IF(I281=0,F281*H281,F281*I281),\"\")","v":0},{"$f":"IF(I281<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P281,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring minor repair - rills, minor growth media replacement."},null,null,{"$f":"IF(I281=\"\",0,1)","v":0},12.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P282,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - moderate"},"Y",null,{"$f":"VLOOKUP($P282,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P282,'Cost Schedule'!$B:$F,4,FALSE)","v":1700},null,{"$f":"IF($E282=\"Y\",IF(I282=0,F282*H282,F282*I282),\"\")","v":0},{"$f":"IF(I282<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P282,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring moderate repair - rills, significant growth media replacement."},null,null,{"$f":"IF(I282=\"\",0,1)","v":0},12.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P283,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - major"},"Y",null,{"$f":"VLOOKUP($P283,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P283,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E283=\"Y\",IF(I283=0,F283*H283,F283*I283),\"\")","v":0},{"$f":"IF(I283<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P283,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring major repair - rills, gullies, growth media replacement, some level of additional surface water management."},null,null,{"$f":"IF(I283=\"\",0,1)","v":0},12.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P284,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - total failure of landform"},"Y",null,{"$f":"VLOOKUP($P284,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P284,'Cost Schedule'!$B:$F,4,FALSE)","v":40000},null,{"$f":"IF($E284=\"Y\",IF(I284=0,F284*H284,F284*I284),\"\")","v":0},{"$f":"IF(I284<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P284,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas that require extensive rehabilitation repair - re-design and re-construction of landform."},null,null,{"$f":"IF(I284=\"\",0,1)","v":0},12.09,null,"Y"]
[null,null,{"$f":"C280&\" Subtotal\"","v":"Maintenance of Rehabilitated Areas Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J280:J284)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Items","Other 1 <insert>","N",null,null,"This is ",null,{"$f":"IF($E286=\"Y\",IF(I286=0,F286*H286,F286*I286),\"\")","v":""},{"$f":"IF(I286<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I286=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 2 <insert>","N",null,null,"deliberately ",null,{"$f":"IF($E287=\"Y\",IF(I287=0,F287*H287,F287*I287),\"\")","v":""},{"$f":"IF(I287<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I287=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 3 <insert>","N",null,null,"left blank ",null,{"$f":"IF($E288=\"Y\",IF(I288=0,F288*H288,F288*I288),\"\")","v":""},{"$f":"IF(I288<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I288=\"\",0,1)","v":0},null,null,"N"]
[null,null,{"$f":"C286&\" Subtotal\"","v":"Additional Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J286:J288)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"TXRESULT","Total Cost for Tailings & Rejects Domain",null,null,null,null,null,{"$f":"SUM(J289,J285,J279,J274,J248,J239,J233,J224)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Open Cut and Underground Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Domain 3b: Overburden & Waste",null,{"$f":"D381","v":"Total Cost for Overburden & Waste Domain"},null,null,null,null,null,null,{"$f":"J381","v":0},null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Assumptions: Record any relevant assumptions to this domain below:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Key Rehabilitation Area Data for Domain",null,"Enter data below manually",null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Landform Establishment:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Growth Media Development:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Ecosystem Establishment:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,"Chg","Link","List","Y"]
[null,null,"Contaminated Materials",{"$f":"VLOOKUP($P305,'Cost Schedule'!$B:$F,2,FALSE)","v":"Treatment of known Acid Sulfate Soils"},"Y",null,{"$f":"VLOOKUP($P305,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P305,'Cost Schedule'!$B:$F,4,FALSE)","v":2580},null,{"$f":"IF($E305=\"Y\",IF(I305=0,F305*H305,F305*I305),\"\")","v":0},{"$f":"IF(I305<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P305,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ASS is treatable via neutralisation and does not require capping and isolation. Assumes 1% by weight lime addition and treatment to 100 mm depth only."},null,null,{"$f":"IF(I305=\"\",0,1)","v":0},3.12,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P306,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of plastic liner (i.e. dam, leach pad, sump etc.)"},"Y",null,{"$f":"VLOOKUP($P306,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P306,'Cost Schedule'!$B:$F,4,FALSE)","v":1},null,{"$f":"IF($E306=\"Y\",IF(I306=0,F306*H306,F306*I306),\"\")","v":0},{"$f":"IF(I306<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P306,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for cutting using ripping tynes and on-site disposal of the liner."},null,null,{"$f":"IF(I306=\"\",0,1)","v":0},3.13,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P307,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage brine/salt for disposal (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P307,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P307,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E307=\"Y\",IF(I307=0,IF($H307=\"Select from List\",\"\",IF(I307=0,F307*H307,\"\")),F307*I307),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P307,'Cost Schedule'!$B:$F,5,FALSE)","v":"Costs for haulage to location for authorised disposal."},null,null,{"$f":"IF(I307=\"\",0,1)","v":0},{"$f":"IF(Q307=1,\"3.14-\",IF(Q307=2,\"3.14a\",IF(Q307=3,\"3.14b\",IF(Q307=4,\"3.14c\",IF(Q307=5,\"3.14d\",\"3.14\")))))","v":"3.14-"},{"$f":"VLOOKUP(K307,Select_Haul_distance_Here_index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I307<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,null,{"$f":"VLOOKUP($P309,'Cost Schedule'!$B:$F,2,FALSE)","v":"Brine disposal to landfill - fees only"},"Y",null,{"$f":"VLOOKUP($P309,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P309,'Cost Schedule'!$B:$F,4,FALSE)","v":288},null,{"$f":"IF($E309=\"Y\",IF(I309=0,F309*H309,F309*I309),\"\")","v":0},{"$f":"IF(I309<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P309,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate for trackable liquid levy of $78.20 per tonne and authorised disposal to landfill."},null,null,{"$f":"IF(I309=\"\",0,1)","v":0},"3.14d",null,{"$f":"E309","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P310,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage water (clean or contaminated) (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P310,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P310,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E310=\"Y\",IF(I310=0,IF($H310=\"Select from List\",\"\",IF(I310=0,F310*H310,\"\")),F310*I310),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P310,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes transport in a 20,000 L tanker. Add disposal costs to additional items where warranted."},null,null,{"$f":"IF(I310=\"\",0,1)","v":0},{"$f":"IF(Q310=1,\"3.15-\",IF(Q310=2,\"3.15a\",IF(Q310=3,\"3.15b\",IF(Q310=4,\"3.15c\",IF(Q310=5,\"3.15d\",\"3.15\")))))","v":"3.15-"},{"$f":"VLOOKUP(K310,Select_Haul_Dist_315_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I310<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,{"$f":"C305&\" Subtotal\"","v":"Contaminated Materials Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J305:J310)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Roads and Tracks",{"$f":"VLOOKUP($P313,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – minor works including deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P313,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P313,'Cost Schedule'!$B:$F,4,FALSE)","v":1040},null,{"$f":"IF($E313=\"Y\",IF(I313=0,F313*H313,F313*I313),\"\")","v":0},{"$f":"IF(I313<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P313,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ~6 m road width - 16H Grader."},null,null,{"$f":"IF(I313=\"\",0,1)","v":0},5.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P314,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / access  tracks / vehicle park-up areas with windrows and/or small earthen bunds – minor earthworks and deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P314,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P314,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,0,"",{"$f":"VLOOKUP($P314,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - no seed"},null,null,0,5.0199999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P315,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P315,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P315,'Cost Schedule'!$B:$F,4,FALSE)","v":3700},null,0,"",{"$f":"VLOOKUP($P315,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P316,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P316,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P316,'Cost Schedule'!$B:$F,4,FALSE)","v":4485},null,0,"",{"$f":"VLOOKUP($P316,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P317,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P317,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P317,'Cost Schedule'!$B:$F,4,FALSE)","v":4870},null,0,"",{"$f":"VLOOKUP($P317,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P318,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P318,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P318,'Cost Schedule'!$B:$F,4,FALSE)","v":7025},null,0,"",{"$f":"VLOOKUP($P318,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.0599999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P319,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove stabilised material (blue metal, aggregate etc.) from roadways and disposal on-site/locally (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P319,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P319,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E319=\"Y\",IF(I319=\"\",IF($H319=\"Select from List\",\"\",IF(I319=0,F319*H319,\"\")),F319*I319),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P319,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the scraping and removal of the volume of stabilised material from the road, laydown or other surface using an excavator, dozer and grader to enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q319=1,\"5.07-\",IF(Q319=2,\"5.07a\",IF(Q319=3,\"5.07b\",IF(Q319=4,\"5.07c\",IF(Q319=5,\"5.07d\",\"5.07\")))))","v":"5.07-"},{"$f":"VLOOKUP(K319,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,{"$f":"VLOOKUP($P320,'Cost Schedule'!$B:$F,3,FALSE)","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(I319<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R319","v":"Y"}]
[null,null,{"$f":"C313&\" Subtotal\"","v":"Roads and Tracks Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J313:J320)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Earthworks / Structural Works (Landform Establishment)",{"$f":"VLOOKUP($P322,'Cost Schedule'!$B:$F,2,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit – Select Push Length"},"Y",null,"m3",{"$f":"VLOOKUP($P322,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E322=\"Y\",IF(I322=\"\",IF($H322=\"Select from List\",\"\",IF(I322=0,F322*H322,\"\")),F322*I322),\"\")","v":""},"Select Push Length Here",{"$f":"VLOOKUP($P322,'Cost Schedule'!$B:$F,5,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit"},null,null,0,{"$f":"IF(Q322=1,\"7.01-\",IF(Q322=2,\"7.01a\",IF(Q322=3,\"7.01b\",IF(Q322=4,\"7.01c\",IF(Q322=5,\"7.01d\",\"7.01-\")))))","v":"7.01-"},{"$f":"VLOOKUP(K322,Select_Push_Length_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I322<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R322","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P324,'Cost Schedule'!$B:$F,2,FALSE)","v":"Minor reshaping and pushing"},"Y",null,{"$f":"VLOOKUP($P324,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P324,'Cost Schedule'!$B:$F,4,FALSE)","v":3900},null,{"$f":"IF($E324=\"Y\",IF(I324=0,F324*H324,F324*I324),\"\")","v":0},{"$f":"IF(I324<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P324,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation)."},null,null,{"$f":"IF(I324=\"\",0,1)","v":0},7.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P325,'Cost Schedule'!$B:$F,2,FALSE)","v":"Structural works, banks, waterways - contour banks, drainage channels and other soil conservation measures"},"Y",null,{"$f":"VLOOKUP($P325,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P325,'Cost Schedule'!$B:$F,4,FALSE)","v":1600},null,{"$f":"IF($E325=\"Y\",IF(I325=0,F325*H325,F325*I325),\"\")","v":0},{"$f":"IF(I325<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P325,'Cost Schedule'!$B:$F,5,FALSE)","v":"Combination of dozer and excavator work plus grader for ~4 hours each per ha."},null,null,{"$f":"IF(I325=\"\",0,1)","v":0},7.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P326,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construction of spine drains / drop structures and/or stabilising water course entry points - required for large catchments"},"Y",null,{"$f":"VLOOKUP($P326,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P326,'Cost Schedule'!$B:$F,4,FALSE)","v":27},null,{"$f":"IF($E326=\"Y\",IF(I326=0,F326*H326,F326*I326),\"\")","v":0},{"$f":"IF(I326<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P326,'Cost Schedule'!$B:$F,5,FALSE)","v":"Installation of on-site rock material (rip-rap) where managing water run-off from disturbed land and/or upon entry to water courses - prevents erosion of gully head (assumes competent material is locally available). If required to be sourced off site, assume an additional $20/m2."},null,null,{"$f":"IF(I326=\"\",0,1)","v":0},7.04,null,"Y"]
[null,null,{"$f":"C322&\" Subtotal\"","v":"Earthworks / Structural Works (Landform Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J322:J326)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Mine Waste",{"$f":"VLOOKUP($P328,'Cost Schedule'!$B:$F,2,FALSE)","v":"Ideal Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with little chemical reactivity (no to low risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or low to moderate propensity for spontaneous combustion) and good physical properties (not significantly  hydrophilic, shear strength does not limit equipment choice, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P328,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P328,'Cost Schedule'!$B:$F,4,FALSE)","v":82000},null,{"$f":"IF($E328=\"Y\",IF(I328=0,F328*H328,F328*I328),\"\")","v":0},{"$f":"IF(I328<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P328,'Cost Schedule'!$B:$F,5,FALSE)","v":"This includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume material with the appropriate chemical and physical properties. This rate assumes suitable capping material is available on site within 10 km, and an average cap thickness of approximately 0.5 m to 1 mand 0.15 m - 0.2 m growth media (assume at least 1 m thick cover required for carbonaceous material covers). Water quality from runoff, seepage etc. meets site-specific environment water quality values.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,null,8.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P329,'Cost Schedule'!$B:$F,2,FALSE)","v":"Efficient Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with moderate chemical reactivity (low to medium risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or low to moderate propensity for spontaneous combustion) and moderate physical properties (not significantly  hydrophilic, shear strength limits equipment choice somewhat, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P329,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P329,'Cost Schedule'!$B:$F,4,FALSE)","v":146500},null,0,"",{"$f":"VLOOKUP($P329,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume of material to cap / cover facilities where the tailings or rejects base is at a strength that enables economically efficient construction methods with small plant. This rate assumes suitable capping material is available on site within 10 km, and an average cap thickness ranging from >1 m to 2 m thickness constructed in 1 m layers + growth media up to 0.2 m depth.\nThis may require additional materials (such as capillary breaks, geofabric, etc.) - use alternate rate cells below, specific material types (e.g. acid neutralising / consuming materials, competent rock etc.) , and associated activities (i.e., load / haul / place / crush / screen / borrow etc.).\nCosts for haulage of specialised/additional materials must be added separately if required.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,{"$f":"IF(I329=\"\",0,1)","v":0},8.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P330,'Cost Schedule'!$B:$F,2,FALSE)","v":"Adverse Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with moderate chemical reactivity (medium to high risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or moderate to high propensity for spontaneous combustion) and moderate physical properties (not significantly  hydrophilic, shear strength limits equipment choice somewhat, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P330,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P330,'Cost Schedule'!$B:$F,4,FALSE)","v":313000},null,0,"",{"$f":"VLOOKUP($P330,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume of material to cap / cover facilities of high geochemical risk, and / or low shear strength that prohibits economically efficient construction methods.  This rate assumes suitable capping material/s are available on site within 10 km, and an average cap thickness of approximately >2 m + growth media up to 0.2 m depth.\nThis may require additional materials (i.e., capillary breaks, geofabric, etc.), specific material types (e.g. acid neutralising / consuming materials, competent rock etc.), and associated activities (i.e., load / haul / place / crush / screen / borrow etc.).\nCosts for haulage of specialised materials must be added separately if required.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,0,8.0299999999999994,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P331,'Cost Schedule'!$B:$F,2,FALSE)","v":"Difficult Tailings Capping- reshaping, capping / sealing of weak or soft surfaced tailings facility with poor physical properties (significantly  hydrophilic, low shear strength limits equipment choice greatly, artificial strengthening required) OR visible adverse impacts on legacy sites from chemical reactivity over lengthy exposure prior to rehabilitation"},"Y",null,{"$f":"VLOOKUP($P331,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P331,'Cost Schedule'!$B:$F,4,FALSE)","v":843000},null,0,"",{"$f":"VLOOKUP($P331,'Cost Schedule'!$B:$F,5,FALSE)","v":"This option is typically driven by time constraints and/or when tailings properties significantly restrict adequate desiccation, resulting in  a tailings shear strength that is very weak excluding access by conventional small plant.\nSmall equipment used for rehabilitation.\nThis excludes any additional material required to form the final landform profile in addition to this cap.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,0,8.0399999999999991,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P332,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P332,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P332,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E332=\"Y\",IF(I332=0,F332*0,F332*I332),\"\")","v":0},"",{"$f":"VLOOKUP($P332,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.04a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P333,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P333,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P333,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E333=\"Y\",IF(I333=0,F333*0,F333*I333),\"\")","v":0},"",{"$f":"VLOOKUP($P333,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.04b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P334,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage soil / weathered rock / sediment e.g. capping/covers, removal of contamination, etc.  (Select Haul Distance from List)"},"Y",null,{"$f":"VLOOKUP($P334,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P334,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E334=\"Y\",IF(I334=0,IF($H334=\"Select from List\",\"\",IF(I334=0,F334*H334,\"\")),F334*I334),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P334,'Cost Schedule'!$B:$F,5,FALSE)","v":"Capping/cover material available within 50 km round trip e.g. waste / overburden dumps, borrow areas, etc."},null,null,0,{"$f":"IF(Q334=1,\"8.05-\",IF(Q334=2,\"8.05a\",IF(Q334=3,\"8.05b\",IF(Q334=4,\"8.05c\",IF(Q334=5,\"8.05d\",\"8.05\")))))","v":"8.05-"},{"$f":"VLOOKUP(K334,Select_Haul_Dist_805_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I334<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,{"$f":"C328&\" Subtotal\"","v":"Mine Waste Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J328:J334)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment)",{"$f":"VLOOKUP($P337,'Cost Schedule'!$B:$F,2,FALSE)","v":"Source, cart and spread growth media (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P337,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E337=\"Y\",IF(I337=\"\",IF($H337=\"Select from List\",\"\",IF(I337=0,F337*H337,\"\")),F337*I337),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P337,'Cost Schedule'!$B:$F,5,FALSE)","v":"If topsoil is not available on-site, then Virgin Excavated Natural Material (VENM) may need to be externally sourced."},null,null,0,{"$f":"IF(Q337=1,\"9.01-\",IF(Q337=2,\"9.01a\",IF(Q337=3,\"9.01b\",IF(Q337=4,\"9.01c\",IF(Q337=5,\"9.01d\",\"7.01-\")))))","v":"9.01-"},{"$f":"VLOOKUP(K337,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I337<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R337","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P339,'Cost Schedule'!$B:$F,2,FALSE)","v":"Fill dams, voids etc. - Source local material, cart and spread to cap or backfill, cap thickness determined by approval / permit (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P339,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E339=\"Y\",IF(I339=\"\",IF($H339=\"Select from List\",\"\",IF(I339=0,F339*H339,\"\")),F339*I339),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P339,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of material requiring backfill using an excavator and scraper to fill the void and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q339=1,\"9.02-\",IF(Q339=2,\"9.02a\",IF(Q339=3,\"9.02b\",IF(Q339=4,\"9.02c\",IF(Q339=5,\"9.02d\",\"7.01-\")))))","v":"9.02-"},{"$f":"VLOOKUP(K339,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I339<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R339","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P341,'Cost Schedule'!$B:$F,2,FALSE)","v":"Shotcrete application on cuttings and steep slopes"},"Y",null,{"$f":"VLOOKUP($P341,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P341,'Cost Schedule'!$B:$F,4,FALSE)","v":185},null,{"$f":"IF($E341=\"Y\",IF(I341=0,F341*H341,F341*I341),\"\")","v":0},{"$f":"IF(I341<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P341,'Cost Schedule'!$B:$F,5,FALSE)","v":"This rate is used to rehabilitate steep slopes of weathered rock, roadway cuttings, etc that cannot be cut back and stabilised."},null,null,{"$f":"IF(I341=\"\",0,1)","v":0},9.0299999999999994,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P342,'Cost Schedule'!$B:$F,2,FALSE)","v":"Trim, rock rake & deep rip (includes levelling / landscaping and rip in 1 direction)"},"Y",null,{"$f":"VLOOKUP($P342,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P342,'Cost Schedule'!$B:$F,4,FALSE)","v":1130},null,0,"",{"$f":"VLOOKUP($P342,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertaken using D10 dozer and 16M grader."},null,null,0,9.0399999999999991,null,{"$f":"E342","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P343,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting mature trees (>15 cm)"},"Y",null,{"$f":"VLOOKUP($P343,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P343,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,0,"",{"$f":"VLOOKUP($P343,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,0,9.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P344,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting tube stock (<15 cm)"},"Y",null,{"$f":"VLOOKUP($P344,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P344,'Cost Schedule'!$B:$F,4,FALSE)","v":6.6},null,0,"",{"$f":"VLOOKUP($P344,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,0,9.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P345,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (pasture grass species)"},"Y",null,{"$f":"VLOOKUP($P345,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P345,'Cost Schedule'!$B:$F,4,FALSE)","v":1875},null,0,"",{"$f":"VLOOKUP($P345,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P346,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (tree or native grass species)"},"Y",null,{"$f":"VLOOKUP($P346,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P346,'Cost Schedule'!$B:$F,4,FALSE)","v":4135},null,0,"",{"$f":"VLOOKUP($P346,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P347,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with native seed"},"Y",null,{"$f":"VLOOKUP($P347,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P347,'Cost Schedule'!$B:$F,4,FALSE)","v":1.9},null,0,"",{"$f":"VLOOKUP($P347,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Native seed +$1.00"},null,null,0,"9.10a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P348,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with pasture seed"},"Y",null,{"$f":"VLOOKUP($P348,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P348,'Cost Schedule'!$B:$F,4,FALSE)","v":0.43},null,{"$f":"IF($E348=\"Y\",IF(I348=0,F348*H348,F348*I348),\"\")","v":0},{"$f":"IF(I348<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P348,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Pasture seed +$0.10"},null,null,0,"9.10b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P349,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - base grade or standard for flat areas that can be irrigated by water cart"},"Y",null,{"$f":"VLOOKUP($P349,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P349,'Cost Schedule'!$B:$F,4,FALSE)","v":0.8},null,{"$f":"IF($E349=\"Y\",IF(I349=0,F349*H349,F349*I349),\"\")","v":0},{"$f":"IF(I349<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P349,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on flat areas with a gradient of less than 4:1, and where irrigation from water cart may be possible.  Industry standard application rate of 2500kg/ha.  Product will last short term (less than 3 months) and vegetation is required to grow ASAP for stability.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P350,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - bonded fibre matrix grade for steep areas to stabilise up to 12 months"},"Y",null,{"$f":"VLOOKUP($P350,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P350,'Cost Schedule'!$B:$F,4,FALSE)","v":1.8},null,{"$f":"IF($E350=\"Y\",IF(I350=0,F350*H350,F350*I350),\"\")","v":0},{"$f":"IF(I350<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P350,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on steep areas where stabilisation is required for up to 12 months. Application rate of ~3500kg/ha.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P351,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - high performance flexible growth medium grade "},"Y",null,{"$f":"VLOOKUP($P351,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P351,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,{"$f":"IF($E351=\"Y\",IF(I351=0,F351*H351,F351*I351),\"\")","v":0},{"$f":"IF(I351<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P351,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on extreme slopes where stabilisation is required for up to 18 months. Application rate of ~4,000kg/ha minimum.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P352,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (pasture)"},"Y",null,{"$f":"VLOOKUP($P352,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P352,'Cost Schedule'!$B:$F,4,FALSE)","v":420},null,0,"",{"$f":"VLOOKUP($P352,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 250 kg / ha. These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.11,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P353,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (trees)"},"Y",null,{"$f":"VLOOKUP($P353,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P353,'Cost Schedule'!$B:$F,4,FALSE)","v":140},null,0,"",{"$f":"VLOOKUP($P353,'Cost Schedule'!$B:$F,5,FALSE)","v":"These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.1199999999999992,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P354,'Cost Schedule'!$B:$F,2,FALSE)","v":"Spoil amelioration (adding lime / gypsum etc.)"},"Y",null,{"$f":"VLOOKUP($P354,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P354,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,0,"",{"$f":"VLOOKUP($P354,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 2.5 t / ha as an average application rate."},null,null,0,9.1300000000000008,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P355,'Cost Schedule'!$B:$F,2,FALSE)","v":"growth media amelioration with biosolids"},"Y",null,{"$f":"VLOOKUP($P355,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P355,'Cost Schedule'!$B:$F,4,FALSE)","v":1015},null,0,"",{"$f":"VLOOKUP($P355,'Cost Schedule'!$B:$F,5,FALSE)","v":"Recent experience with agronomy projects."},null,null,0,9.14,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P356,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct no-climb stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P356,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P356,'Cost Schedule'!$B:$F,4,FALSE)","v":22},null,0,"",{"$f":"VLOOKUP($P356,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for no-climb stock fencing."},null,null,0,9.16,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P357,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct standard stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P357,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P357,'Cost Schedule'!$B:$F,4,FALSE)","v":13},null,0,"",{"$f":"VLOOKUP($P357,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for standard stock fencing."},null,null,0,9.17,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P358,'Cost Schedule'!$B:$F,2,FALSE)","v":"Purchase and erect warning signs"},"Y",null,{"$f":"VLOOKUP($P358,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P358,'Cost Schedule'!$B:$F,4,FALSE)","v":250},null,0,"",{"$f":"VLOOKUP($P358,'Cost Schedule'!$B:$F,5,FALSE)","v":"Compliance with AS 1319-1994 - Safety signs for the occupational environment - installed every 25 m."},null,null,0,9.18,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P359,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources virgin excavated natural material (VENM) for growth media."},"Y",null,{"$f":"VLOOKUP($P359,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P359,'Cost Schedule'!$B:$F,4,FALSE)","v":80.8},null,0,"",{"$f":"VLOOKUP($P359,'Cost Schedule'!$B:$F,5,FALSE)","v":"D7 to spread material at $205/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $70/m3 for imported fill material."},null,null,0,9.19,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P360,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources a combination of virgin excavated natural material (VENM) and spoil from large excavation for filing voids and/or capping etc."},"Y",null,{"$f":"VLOOKUP($P360,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P360,'Cost Schedule'!$B:$F,4,FALSE)","v":72.5},null,{"$f":"IF($E360=\"Y\",IF(I360=0,F360*H360,F360*I360),\"\")","v":0},{"$f":"IF(I360<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P360,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 push into void at $270/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $60/m3 for imported fill material."},null,null,0,9.1999999999999993,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P361,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clearing and grubbing of trees and vegetation"},"Y",null,{"$f":"VLOOKUP($P361,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P361,'Cost Schedule'!$B:$F,4,FALSE)","v":4730},null,{"$f":"IF($E361=\"Y\",IF(I361=0,F361*H361,F361*I361),\"\")","v":0},{"$f":"IF(I361<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P361,'Cost Schedule'!$B:$F,5,FALSE)","v":"Clearing and grubbing of light vegetation growth e.g. regrowth"},null,null,0,9.2100000000000009,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P362,'Cost Schedule'!$B:$F,2,FALSE)","v":"Topsoil stripping"},"Y",null,{"$f":"VLOOKUP($P362,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P362,'Cost Schedule'!$B:$F,4,FALSE)","v":4.8624999999999998},null,{"$f":"IF($E362=\"Y\",IF(I362=0,F362*H362,F362*I362),\"\")","v":0},{"$f":"IF(I362<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P362,'Cost Schedule'!$B:$F,5,FALSE)","v":"Stripping or topsoil at an approximate depth of 0.2 m into stockpiles; load and haul to final rehabilitation location required or respreading where necessary."},null,null,0,9.2200000000000006,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P363,'Cost Schedule'!$B:$F,2,FALSE)","v":"Growth media supplementation with manure"},"Y",null,{"$f":"VLOOKUP($P363,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P363,'Cost Schedule'!$B:$F,4,FALSE)","v":747.5},null,{"$f":"IF($E363=\"Y\",IF(I363=0,F363*H363,F363*I363),\"\")","v":0},{"$f":"IF(I363<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P363,'Cost Schedule'!$B:$F,5,FALSE)","v":"Addition of manure to improve soil quality."},null,null,0,9.23,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P364,'Cost Schedule'!$B:$F,2,FALSE)","v":"Utilise biotic soil media - organic topsoil alternative"},"Y",null,{"$f":"VLOOKUP($P364,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P364,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,0,"",{"$f":"VLOOKUP($P364,'Cost Schedule'!$B:$F,5,FALSE)","v":"Material that can be applied as an alternative to spreading topsoil prior to hydromulching."},null,null,0,"9.24a",null,"Y"]
[null,null,{"$f":"C337&\" Subtotal\"","v":"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J337:J364)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Water Management",{"$f":"VLOOKUP($P366,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clean water dams to be retained after decommissioning – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P366,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P366,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E366=\"Y\",IF(I366=0,F366*H366,F366*I366),\"\")","v":0},{"$f":"IF(I366<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P366,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) @ ~$200 per hour and pasture grass."},null,null,{"$f":"IF(I366=\"\",0,1)","v":0},"10.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P367,'Cost Schedule'!$B:$F,2,FALSE)","v":"Large clean water dams (i.e. ≥ 2 ha) to be retained after mine closure – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P367,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P367,'Cost Schedule'!$B:$F,4,FALSE)","v":10500},null,{"$f":"IF($E367=\"Y\",IF(I367=0,F367*H367,F367*I367),\"\")","v":0},{"$f":"IF(I367<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P367,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) + pasture grass."},null,null,{"$f":"IF(I367=\"\",0,1)","v":0},"10.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P368,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove sediments from the floor of the dam to enable it to be converted into clean water structure (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P368,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P368,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E368=\"Y\",IF(I368=\"\",IF($H368=\"Select from List\",\"\",IF(I368=0,F368*H368,\"\")),F368*I368),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P368,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of contaminated sediment requiring removal using an excavator, truck and dozer to clean out the dam."},null,null,{"$f":"IF(I368=\"\",0,1)","v":0},{"$f":"IF(Q368=1,\"10.04-\",IF(Q368=2,\"10.04a\",IF(Q368=3,\"10.04b\",IF(Q368=4,\"10.04c\",IF(Q368=5,\"10.04d\",\"10.04-\")))))","v":"10.04-"},{"$f":"VLOOKUP(K368,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I368<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R368","v":"Y"}]
[null,null,{"$f":"C366&\" Subtotal\"","v":"Water Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J366:J369)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Maintenance of Rehabilitated Areas",{"$f":"VLOOKUP($P371,'Cost Schedule'!$B:$F,2,FALSE)","v":"Maintenance of areas that have been shaped and seeded and revegetation has been 'successful'"},"Y",null,{"$f":"VLOOKUP($P371,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P371,'Cost Schedule'!$B:$F,4,FALSE)","v":925},null,{"$f":"IF($E371=\"Y\",IF(I371=0,F371*H371,F371*I371),\"\")","v":0},{"$f":"IF(I371<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P371,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rehabilitation maintenance might include re-seeding, watering, fertilising, minor re-shaping, erosion control, inspections/audits - does not include major repair works."},null,null,{"$f":"IF(I371=\"\",0,1)","v":0},12.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P372,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - minor"},"Y",null,{"$f":"VLOOKUP($P372,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P372,'Cost Schedule'!$B:$F,4,FALSE)","v":1200},null,{"$f":"IF($E372=\"Y\",IF(I372=0,F372*H372,F372*I372),\"\")","v":0},{"$f":"IF(I372<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P372,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring minor repair - rills, minor growth media replacement."},null,null,{"$f":"IF(I372=\"\",0,1)","v":0},12.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P373,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - moderate"},"Y",null,{"$f":"VLOOKUP($P373,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P373,'Cost Schedule'!$B:$F,4,FALSE)","v":1700},null,{"$f":"IF($E373=\"Y\",IF(I373=0,F373*H373,F373*I373),\"\")","v":0},{"$f":"IF(I373<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P373,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring moderate repair - rills, significant growth media replacement."},null,null,{"$f":"IF(I373=\"\",0,1)","v":0},12.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P374,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - major"},"Y",null,{"$f":"VLOOKUP($P374,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P374,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E374=\"Y\",IF(I374=0,F374*H374,F374*I374),\"\")","v":0},{"$f":"IF(I374<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P374,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring major repair - rills, gullies, growth media replacement, some level of additional surface water management."},null,null,{"$f":"IF(I374=\"\",0,1)","v":0},12.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P375,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - total failure of landform"},"Y",null,{"$f":"VLOOKUP($P375,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P375,'Cost Schedule'!$B:$F,4,FALSE)","v":40000},null,{"$f":"IF($E375=\"Y\",IF(I375=0,F375*H375,F375*I375),\"\")","v":0},{"$f":"IF(I375<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P375,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas that require extensive rehabilitation repair - re-design and re-construction of landform."},null,null,{"$f":"IF(I375=\"\",0,1)","v":0},12.09,null,"Y"]
[null,null,{"$f":"C371&\" Subtotal\"","v":"Maintenance of Rehabilitated Areas Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J371:J375)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Items","Other 1 <insert>","N",null,null,"This is ",null,{"$f":"IF($E377=\"Y\",IF(I377=0,F377*H377,F377*I377),\"\")","v":""},{"$f":"IF(I377<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I377=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 2 <insert>","N",null,null,"deliberately ",null,{"$f":"IF($E378=\"Y\",IF(I378=0,F378*H378,F378*I378),\"\")","v":""},{"$f":"IF(I378<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I378=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 3 <insert>","N",null,null,"left blank ",null,{"$f":"IF($E379=\"Y\",IF(I379=0,F379*H379,F379*I379),\"\")","v":""},{"$f":"IF(I379<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I379=\"\",0,1)","v":0},null,null,"N"]
[null,null,{"$f":"C377&\" Subtotal\"","v":"Additional Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J377:J379)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"TXRESULT","Total Cost for Overburden & Waste Domain",null,null,null,null,null,{"$f":"SUM(J380,J376,J370,J365,J336,J327,J321,J312)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Open Cut and Underground Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Domain 4b: Active Mine & Voids",null,{"$f":"D449","v":"Total Cost for Active Mine & Voids Domain"},null,null,null,null,null,null,{"$f":"J449","v":0},null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Assumptions: Record any relevant assumptions to this domain below:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Key Rehabilitation Area Data for Domain",null,"Enter data below manually",null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Landform Establishment:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Growth Media Development:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Ecosystem Establishment:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,"Chg","Link","List","Y"]
[null,null,"Open Cut",{"$f":"VLOOKUP($P396,'Cost Schedule'!$B:$F,2,FALSE)","v":"Active pit area – benches blasted and doze to acceptable grade"},"Y",null,{"$f":"VLOOKUP($P396,'Cost Schedule'!$B:$F,3,FALSE)","v":"Lm"},{"$f":"VLOOKUP($P396,'Cost Schedule'!$B:$F,4,FALSE)","v":1.93},null,{"$f":"IF($E396=\"Y\",IF(I396=0,F396*H396,F396*I396),\"\")","v":0},{"$f":"IF(I396<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P396,'Cost Schedule'!$B:$F,5,FALSE)","v":"Blasting in a 8x9 pattern of bench height 25 m with D11 push of 50-75 m."},null,null,{"$f":"IF(I396=\"\",0,1)","v":0},6.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P397,'Cost Schedule'!$B:$F,2,FALSE)","v":"Drill & blast faces to make safe"},"Y",null,{"$f":"VLOOKUP($P397,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P397,'Cost Schedule'!$B:$F,4,FALSE)","v":0.95},null,{"$f":"IF($E397=\"Y\",IF(I397=0,F397*H397,F397*I397),\"\")","v":0},{"$f":"IF(I397<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P397,'Cost Schedule'!$B:$F,5,FALSE)","v":"Bulk Drilling say 8*9 pattern, assuming a stem height of 6 m, charge length of 19 m, explosive density of 0.9, diameter of 229 mm, explosives at 665.3 kg/hole with a powder factor of 0.37 with an approximate bench height of 25 m."},null,null,{"$f":"IF(I397=\"\",0,1)","v":0},6.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P398,'Cost Schedule'!$B:$F,2,FALSE)","v":"High wall treatment – (trench and safety berm)"},"Y",null,{"$f":"VLOOKUP($P398,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P398,'Cost Schedule'!$B:$F,4,FALSE)","v":90},null,{"$f":"IF($E398=\"Y\",IF(I398=0,F398*H398,F398*I398),\"\")","v":0},{"$f":"IF(I398<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P398,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 dozer, 16H Grader and revegetation with pasture grass."},null,null,{"$f":"IF(I398=\"\",0,1)","v":0},6.03,null,"Y"]
[null,null,{"$f":"C396&\" Subtotal\"","v":"Open Cut Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J396:J398)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Earthworks / Structural Works (Landform Establishment)",{"$f":"VLOOKUP($P400,'Cost Schedule'!$B:$F,2,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit – Select Push Length"},"Y",null,"m3",{"$f":"VLOOKUP($P400,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E400=\"Y\",IF(I400=\"\",IF($H400=\"Select from List\",\"\",IF(I400=0,F400*H400,\"\")),F400*I400),\"\")","v":""},"Select Push Length Here",{"$f":"VLOOKUP($P400,'Cost Schedule'!$B:$F,5,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit"},null,null,0,{"$f":"IF(Q400=1,\"7.01-\",IF(Q400=2,\"7.01a\",IF(Q400=3,\"7.01b\",IF(Q400=4,\"7.01c\",IF(Q400=5,\"7.01d\",\"7.01-\")))))","v":"7.01-"},{"$f":"VLOOKUP(K400,Select_Push_Length_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I400<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R400","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P402,'Cost Schedule'!$B:$F,2,FALSE)","v":"Minor reshaping and pushing"},"Y",null,{"$f":"VLOOKUP($P402,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P402,'Cost Schedule'!$B:$F,4,FALSE)","v":3900},null,{"$f":"IF($E402=\"Y\",IF(I402=0,F402*H402,F402*I402),\"\")","v":0},{"$f":"IF(I402<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P402,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation)."},null,null,{"$f":"IF(I402=\"\",0,1)","v":0},7.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P403,'Cost Schedule'!$B:$F,2,FALSE)","v":"Structural works, banks, waterways - contour banks, drainage channels and other soil conservation measures"},"Y",null,{"$f":"VLOOKUP($P403,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P403,'Cost Schedule'!$B:$F,4,FALSE)","v":1600},null,{"$f":"IF($E403=\"Y\",IF(I403=0,F403*H403,F403*I403),\"\")","v":0},{"$f":"IF(I403<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P403,'Cost Schedule'!$B:$F,5,FALSE)","v":"Combination of dozer and excavator work plus grader for ~4 hours each per ha."},null,null,{"$f":"IF(I403=\"\",0,1)","v":0},7.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P404,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construction of spine drains / drop structures and/or stabilising water course entry points - required for large catchments"},"Y",null,{"$f":"VLOOKUP($P404,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P404,'Cost Schedule'!$B:$F,4,FALSE)","v":27},null,{"$f":"IF($E404=\"Y\",IF(I404=0,F404*H404,F404*I404),\"\")","v":0},{"$f":"IF(I404<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P404,'Cost Schedule'!$B:$F,5,FALSE)","v":"Installation of on-site rock material (rip-rap) where managing water run-off from disturbed land and/or upon entry to water courses - prevents erosion of gully head (assumes competent material is locally available). If required to be sourced off site, assume an additional $20/m2."},null,null,{"$f":"IF(I404=\"\",0,1)","v":0},7.04,null,"Y"]
[null,null,{"$f":"C400&\" Subtotal\"","v":"Earthworks / Structural Works (Landform Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J400:J404)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment)",{"$f":"VLOOKUP($P406,'Cost Schedule'!$B:$F,2,FALSE)","v":"Source, cart and spread growth media (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P406,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E406=\"Y\",IF(I406=\"\",IF($H406=\"Select from List\",\"\",IF(I406=0,F406*H406,\"\")),F406*I406),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P406,'Cost Schedule'!$B:$F,5,FALSE)","v":"If topsoil is not available on-site, then Virgin Excavated Natural Material (VENM) may need to be externally sourced."},null,null,0,{"$f":"IF(Q406=1,\"9.01-\",IF(Q406=2,\"9.01a\",IF(Q406=3,\"9.01b\",IF(Q406=4,\"9.01c\",IF(Q406=5,\"9.01d\",\"7.01-\")))))","v":"9.01-"},{"$f":"VLOOKUP(K406,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I406<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R406","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P408,'Cost Schedule'!$B:$F,2,FALSE)","v":"Fill dams, voids etc. - Source local material, cart and spread to cap or backfill, cap thickness determined by approval / permit (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P408,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E408=\"Y\",IF(I408=\"\",IF($H408=\"Select from List\",\"\",IF(I408=0,F408*H408,\"\")),F408*I408),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P408,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of material requiring backfill using an excavator and scraper to fill the void and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q408=1,\"9.02-\",IF(Q408=2,\"9.02a\",IF(Q408=3,\"9.02b\",IF(Q408=4,\"9.02c\",IF(Q408=5,\"9.02d\",\"7.01-\")))))","v":"9.02-"},{"$f":"VLOOKUP(K408,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I408<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R408","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P410,'Cost Schedule'!$B:$F,2,FALSE)","v":"Shotcrete application on cuttings and steep slopes"},"Y",null,{"$f":"VLOOKUP($P410,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P410,'Cost Schedule'!$B:$F,4,FALSE)","v":185},null,{"$f":"IF($E410=\"Y\",IF(I410=0,F410*H410,F410*I410),\"\")","v":0},{"$f":"IF(I410<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P410,'Cost Schedule'!$B:$F,5,FALSE)","v":"This rate is used to rehabilitate steep slopes of weathered rock, roadway cuttings, etc that cannot be cut back and stabilised."},null,null,{"$f":"IF(I410=\"\",0,1)","v":0},9.0299999999999994,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P411,'Cost Schedule'!$B:$F,2,FALSE)","v":"Trim, rock rake & deep rip (includes levelling / landscaping and rip in 1 direction)"},"Y",null,{"$f":"VLOOKUP($P411,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P411,'Cost Schedule'!$B:$F,4,FALSE)","v":1130},null,0,"",{"$f":"VLOOKUP($P411,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertaken using D10 dozer and 16M grader."},null,null,0,9.0399999999999991,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P412,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting mature trees (>15 cm)"},"Y",null,{"$f":"VLOOKUP($P412,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P412,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,0,"",{"$f":"VLOOKUP($P412,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,0,9.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P413,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting tube stock (<15 cm)"},"Y",null,{"$f":"VLOOKUP($P413,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P413,'Cost Schedule'!$B:$F,4,FALSE)","v":6.6},null,0,"",{"$f":"VLOOKUP($P413,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,0,9.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P414,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (pasture grass species)"},"Y",null,{"$f":"VLOOKUP($P414,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P414,'Cost Schedule'!$B:$F,4,FALSE)","v":1875},null,0,"",{"$f":"VLOOKUP($P414,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P415,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (tree or native grass species)"},"Y",null,{"$f":"VLOOKUP($P415,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P415,'Cost Schedule'!$B:$F,4,FALSE)","v":4135},null,0,"",{"$f":"VLOOKUP($P415,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.09,null,{"$f":"E415","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P416,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with native seed"},"Y",null,{"$f":"VLOOKUP($P416,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P416,'Cost Schedule'!$B:$F,4,FALSE)","v":1.9},null,0,"",{"$f":"VLOOKUP($P416,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Native seed +$1.00"},null,null,0,"9.10a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P417,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with pasture seed"},"Y",null,{"$f":"VLOOKUP($P417,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P417,'Cost Schedule'!$B:$F,4,FALSE)","v":0.43},null,{"$f":"IF($E417=\"Y\",IF(I417=0,F417*H417,F417*I417),\"\")","v":0},{"$f":"IF(I417<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P417,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Pasture seed +$0.10"},null,null,0,"9.10b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P418,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - base grade or standard for flat areas that can be irrigated by water cart"},"Y",null,{"$f":"VLOOKUP($P418,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P418,'Cost Schedule'!$B:$F,4,FALSE)","v":0.8},null,{"$f":"IF($E418=\"Y\",IF(I418=0,F418*H418,F418*I418),\"\")","v":0},{"$f":"IF(I418<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P418,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on flat areas with a gradient of less than 4:1, and where irrigation from water cart may be possible.  Industry standard application rate of 2500kg/ha.  Product will last short term (less than 3 months) and vegetation is required to grow ASAP for stability.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P419,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - bonded fibre matrix grade for steep areas to stabilise up to 12 months"},"Y",null,{"$f":"VLOOKUP($P419,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P419,'Cost Schedule'!$B:$F,4,FALSE)","v":1.8},null,{"$f":"IF($E419=\"Y\",IF(I419=0,F419*H419,F419*I419),\"\")","v":0},{"$f":"IF(I419<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P419,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on steep areas where stabilisation is required for up to 12 months. Application rate of ~3500kg/ha.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P420,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - high performance flexible growth medium grade "},"Y",null,{"$f":"VLOOKUP($P420,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P420,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,{"$f":"IF($E420=\"Y\",IF(I420=0,F420*H420,F420*I420),\"\")","v":0},{"$f":"IF(I420<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P420,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on extreme slopes where stabilisation is required for up to 18 months. Application rate of ~4,000kg/ha minimum.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P421,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (pasture)"},"Y",null,{"$f":"VLOOKUP($P421,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P421,'Cost Schedule'!$B:$F,4,FALSE)","v":420},null,0,"",{"$f":"VLOOKUP($P421,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 250 kg / ha. These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.11,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P422,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (trees)"},"Y",null,{"$f":"VLOOKUP($P422,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P422,'Cost Schedule'!$B:$F,4,FALSE)","v":140},null,0,"",{"$f":"VLOOKUP($P422,'Cost Schedule'!$B:$F,5,FALSE)","v":"These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.1199999999999992,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P423,'Cost Schedule'!$B:$F,2,FALSE)","v":"Spoil amelioration (adding lime / gypsum etc.)"},"Y",null,{"$f":"VLOOKUP($P423,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P423,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,0,"",{"$f":"VLOOKUP($P423,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 2.5 t / ha as an average application rate."},null,null,0,9.1300000000000008,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P424,'Cost Schedule'!$B:$F,2,FALSE)","v":"growth media amelioration with biosolids"},"Y",null,{"$f":"VLOOKUP($P424,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P424,'Cost Schedule'!$B:$F,4,FALSE)","v":1015},null,0,"",{"$f":"VLOOKUP($P424,'Cost Schedule'!$B:$F,5,FALSE)","v":"Recent experience with agronomy projects."},null,null,0,9.14,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P425,'Cost Schedule'!$B:$F,2,FALSE)","v":"Security fence around steep section of high wall"},"Y",null,{"$f":"VLOOKUP($P425,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P425,'Cost Schedule'!$B:$F,4,FALSE)","v":64},null,0,"",{"$f":"VLOOKUP($P425,'Cost Schedule'!$B:$F,5,FALSE)","v":"1800mm x 3 barb chain-link mesh security fence and gate standard 2.5mm mesh & 32 mm post not concreted"},null,null,0,9.15,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P426,'Cost Schedule'!$B:$F,2,FALSE)","v":"Purchase and erect warning signs"},"Y",null,{"$f":"VLOOKUP($P426,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P426,'Cost Schedule'!$B:$F,4,FALSE)","v":250},null,0,"",{"$f":"VLOOKUP($P426,'Cost Schedule'!$B:$F,5,FALSE)","v":"Compliance with AS 1319-1994 - Safety signs for the occupational environment - installed every 25 m."},null,null,0,9.18,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P427,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources virgin excavated natural material (VENM) for growth media."},"Y",null,{"$f":"VLOOKUP($P427,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P427,'Cost Schedule'!$B:$F,4,FALSE)","v":80.8},null,0,"",{"$f":"VLOOKUP($P427,'Cost Schedule'!$B:$F,5,FALSE)","v":"D7 to spread material at $205/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $70/m3 for imported fill material."},null,null,0,9.19,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P428,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources a combination of virgin excavated natural material (VENM) and spoil from large excavation for filing voids and/or capping etc."},"Y",null,{"$f":"VLOOKUP($P428,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P428,'Cost Schedule'!$B:$F,4,FALSE)","v":72.5},null,{"$f":"IF($E428=\"Y\",IF(I428=0,F428*H428,F428*I428),\"\")","v":0},{"$f":"IF(I428<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P428,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 push into void at $270/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $60/m3 for imported fill material."},null,null,0,9.1999999999999993,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P429,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clearing and grubbing of trees and vegetation"},"Y",null,{"$f":"VLOOKUP($P429,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P429,'Cost Schedule'!$B:$F,4,FALSE)","v":4730},null,{"$f":"IF($E429=\"Y\",IF(I429=0,F429*H429,F429*I429),\"\")","v":0},{"$f":"IF(I429<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P429,'Cost Schedule'!$B:$F,5,FALSE)","v":"Clearing and grubbing of light vegetation growth e.g. regrowth"},null,null,0,9.2100000000000009,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P430,'Cost Schedule'!$B:$F,2,FALSE)","v":"Topsoil stripping"},"Y",null,{"$f":"VLOOKUP($P430,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P430,'Cost Schedule'!$B:$F,4,FALSE)","v":4.8624999999999998},null,{"$f":"IF($E430=\"Y\",IF(I430=0,F430*H430,F430*I430),\"\")","v":0},{"$f":"IF(I430<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P430,'Cost Schedule'!$B:$F,5,FALSE)","v":"Stripping or topsoil at an approximate depth of 0.2 m into stockpiles; load and haul to final rehabilitation location required or respreading where necessary."},null,null,0,9.2200000000000006,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P431,'Cost Schedule'!$B:$F,2,FALSE)","v":"Growth media supplementation with manure"},"Y",null,{"$f":"VLOOKUP($P431,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P431,'Cost Schedule'!$B:$F,4,FALSE)","v":747.5},null,{"$f":"IF($E431=\"Y\",IF(I431=0,F431*H431,F431*I431),\"\")","v":0},{"$f":"IF(I431<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P431,'Cost Schedule'!$B:$F,5,FALSE)","v":"Addition of manure to improve soil quality."},null,null,0,9.23,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P432,'Cost Schedule'!$B:$F,2,FALSE)","v":"Utilise biotic soil media - organic topsoil alternative"},"Y",null,{"$f":"VLOOKUP($P432,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P432,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,0,"",{"$f":"VLOOKUP($P432,'Cost Schedule'!$B:$F,5,FALSE)","v":"Material that can be applied as an alternative to spreading topsoil prior to hydromulching."},null,null,0,"9.24a",null,"Y"]
[null,null,{"$f":"C406&\" Subtotal\"","v":"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J406:J432)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Water Management",{"$f":"VLOOKUP($P434,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clean water dams to be retained after decommissioning – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P434,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P434,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E434=\"Y\",IF(I434=0,F434*H434,F434*I434),\"\")","v":0},{"$f":"IF(I434<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P434,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) @ ~$200 per hour and pasture grass."},null,null,{"$f":"IF(I434=\"\",0,1)","v":0},"10.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P435,'Cost Schedule'!$B:$F,2,FALSE)","v":"Large clean water dams (i.e. ≥ 2 ha) to be retained after mine closure – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P435,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P435,'Cost Schedule'!$B:$F,4,FALSE)","v":10500},null,{"$f":"IF($E435=\"Y\",IF(I435=0,F435*H435,F435*I435),\"\")","v":0},{"$f":"IF(I435<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P435,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) + pasture grass."},null,null,{"$f":"IF(I435=\"\",0,1)","v":0},"10.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P436,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove sediments from the floor of the dam to enable it to be converted into clean water structure (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P436,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P436,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E436=\"Y\",IF(I436=\"\",IF($H436=\"Select from List\",\"\",IF(I436=0,F436*H436,\"\")),F436*I436),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P436,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of contaminated sediment requiring removal using an excavator, truck and dozer to clean out the dam."},null,null,{"$f":"IF(I436=\"\",0,1)","v":0},{"$f":"IF(Q436=1,\"10.04-\",IF(Q436=2,\"10.04a\",IF(Q436=3,\"10.04b\",IF(Q436=4,\"10.04c\",IF(Q436=5,\"10.04d\",\"10.04-\")))))","v":"10.04-"},{"$f":"VLOOKUP(K436,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I436<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R436","v":"Y"}]
[null,null,{"$f":"C434&\" Subtotal\"","v":"Water Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J434:J437)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Maintenance of Rehabilitated Areas",{"$f":"VLOOKUP($P439,'Cost Schedule'!$B:$F,2,FALSE)","v":"Maintenance of areas that have been shaped and seeded and revegetation has been 'successful'"},"Y",null,{"$f":"VLOOKUP($P439,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P439,'Cost Schedule'!$B:$F,4,FALSE)","v":925},null,{"$f":"IF($E439=\"Y\",IF(I439=0,F439*H439,F439*I439),\"\")","v":0},{"$f":"IF(I439<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P439,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rehabilitation maintenance might include re-seeding, watering, fertilising, minor re-shaping, erosion control, inspections/audits - does not include major repair works."},null,null,{"$f":"IF(I439=\"\",0,1)","v":0},12.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P440,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - minor"},"Y",null,{"$f":"VLOOKUP($P440,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P440,'Cost Schedule'!$B:$F,4,FALSE)","v":1200},null,{"$f":"IF($E440=\"Y\",IF(I440=0,F440*H440,F440*I440),\"\")","v":0},{"$f":"IF(I440<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P440,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring minor repair - rills, minor growth media replacement."},null,null,{"$f":"IF(I440=\"\",0,1)","v":0},12.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P441,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - moderate"},"Y",null,{"$f":"VLOOKUP($P441,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P441,'Cost Schedule'!$B:$F,4,FALSE)","v":1700},null,{"$f":"IF($E441=\"Y\",IF(I441=0,F441*H441,F441*I441),\"\")","v":0},{"$f":"IF(I441<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P441,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring moderate repair - rills, significant growth media replacement."},null,null,{"$f":"IF(I441=\"\",0,1)","v":0},12.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P442,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - major"},"Y",null,{"$f":"VLOOKUP($P442,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P442,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E442=\"Y\",IF(I442=0,F442*H442,F442*I442),\"\")","v":0},{"$f":"IF(I442<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P442,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring major repair - rills, gullies, growth media replacement, some level of additional surface water management."},null,null,{"$f":"IF(I442=\"\",0,1)","v":0},12.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P443,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - total failure of landform"},"Y",null,{"$f":"VLOOKUP($P443,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P443,'Cost Schedule'!$B:$F,4,FALSE)","v":40000},null,{"$f":"IF($E443=\"Y\",IF(I443=0,F443*H443,F443*I443),\"\")","v":0},{"$f":"IF(I443<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P443,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas that require extensive rehabilitation repair - re-design and re-construction of landform."},null,null,{"$f":"IF(I443=\"\",0,1)","v":0},12.09,null,"Y"]
[null,null,{"$f":"C439&\" Subtotal\"","v":"Maintenance of Rehabilitated Areas Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J439:J443)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Items","Other 1 <insert>","N",null,null,"This is ",null,{"$f":"IF($E445=\"Y\",IF(I445=0,F445*H445,F445*I445),\"\")","v":""},{"$f":"IF(I445<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I445=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 2 <insert>","N",null,null,"deliberately ",null,{"$f":"IF($E446=\"Y\",IF(I446=0,F446*H446,F446*I446),\"\")","v":""},{"$f":"IF(I446<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I446=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 3 <insert>","N",null,null,"left blank ",null,{"$f":"IF($E447=\"Y\",IF(I447=0,F447*H447,F447*I447),\"\")","v":""},{"$f":"IF(I447<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I447=\"\",0,1)","v":0},null,null,"N"]
[null,null,{"$f":"C445&\" Subtotal\"","v":"Additional Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J445:J447)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"TXRESULT","Total Cost for Active Mine & Voids Domain",null,null,null,null,null,{"$f":"SUM(J448,J444,J438,J433,J405,J399)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Open Cut and Underground Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Domain 5b: Subsidence & Management",null,{"$f":"D507","v":"Total Cost for Subsidence & Management Activities"},null,null,null,null,null,null,{"$f":"J507","v":0},null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Assumptions: Record any relevant assumptions to this domain below:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Key Rehabilitation Area Data for Domain",null,"Enter data below manually",null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Landform Establishment:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Growth Media Development:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Ecosystem Establishment:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,"Chg","Link","List","Y"]
[null,null,"Subsidence Repairs",{"$f":"VLOOKUP($P464,'Cost Schedule'!$B:$F,2,FALSE)","v":"Minor stabilisation works and maintenance of mine subsidence areas - ripping etc. "},"Y",null,{"$f":"VLOOKUP($P464,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P464,'Cost Schedule'!$B:$F,4,FALSE)","v":1470},null,{"$f":"IF($E464=\"Y\",IF(I464=0,F464*H464,F464*I464),\"\")","v":0},{"$f":"IF(I464<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P464,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertaken using Dozer.  Costs subject to the extent of subsidence impacts"},null,null,{"$f":"IF(I464=\"\",0,1)","v":0},"12.04a",null,{"$f":"E464","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P465,'Cost Schedule'!$B:$F,2,FALSE)","v":"Crack filling to repair subsidence impacts"},"Y",null,{"$f":"VLOOKUP($P465,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P465,'Cost Schedule'!$B:$F,4,FALSE)","v":1450},null,{"$f":"IF($E465=\"Y\",IF(I465=0,F465*H465,F465*I465),\"\")","v":0},{"$f":"IF(I465<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P465,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertake more substantial works to backfill cracks and/or sink holes (e.g., filling with mulch prior to grouting, grouting, etc.)  Costs subject to the extent of subsidence impacts. \nInclude >5 km haul of fill."},null,null,{"$f":"IF(I465=\"\",0,1)","v":0},"12.04b",null,{"$f":"E465","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P466,'Cost Schedule'!$B:$F,2,FALSE)","v":"Water course restoration to repair subsidence impacts"},"Y",null,{"$f":"VLOOKUP($P466,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P466,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E466=\"Y\",IF(I466=0,F466*0,F466*I466),\"\")","v":0},{"$f":"IF(I466<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P466,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertake more substantial works to remediate water courses (e.g., channel bed repairs, rock bar repairs, swamp stabilisation etc.)"},null,null,{"$f":"IF(I466=\"\",0,1)","v":0},"12.05a",null,{"$f":"E466","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P467,'Cost Schedule'!$B:$F,2,FALSE)","v":"Create cut-through to re-establish natural water courses/drainage channels following subsidence"},"Y",null,{"$f":"VLOOKUP($P467,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P467,'Cost Schedule'!$B:$F,4,FALSE)","v":3000},null,{"$f":"IF($E467=\"Y\",IF(I467=0,F467*H467,F467*I467),\"\")","v":0},{"$f":"IF(I467<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P467,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes all earthworks and revegetation required to re-establish the natural drainage profile of the subsided area."},null,null,{"$f":"IF(I467=\"\",0,1)","v":0},"12.05b",null,{"$f":"E467","v":"Y"}]
[null,null,{"$f":"C464&\" Subtotal\"","v":"Subsidence Repairs Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J464:J467)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Vents, Shafts and Boreholes",{"$f":"VLOOKUP($P469,'Cost Schedule'!$B:$F,2,FALSE)","v":"Maintenance and monitoring of sealed adits/portals and shafts (for a total of 5 years)"},"Y",null,{"$f":"VLOOKUP($P469,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P469,'Cost Schedule'!$B:$F,4,FALSE)","v":25000},null,{"$f":"IF($E469=\"Y\",IF(I469=0,F469*H469,F469*I469),\"\")","v":0},{"$f":"IF(I469<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P469,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume 1 x day visual inspection (10hrs inc’ travel) for suitably qualified / competent person + reporting, for an annual inspection @ $5,000 per year. Exclusions are intrusive investigation and testing (e.g. concrete strength etc). "},null,null,{"$f":"IF(I469=\"\",0,1)","v":0},4.04,null,"Y"]
[null,null,{"$f":"C469&\" Subtotal\"","v":"Vents, Shafts and Boreholes Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J469:J469)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Water Management",{"$f":"VLOOKUP($P471,'Cost Schedule'!$B:$F,2,FALSE)","v":"On-site treatment of contaminated water due to high salt (includes removal of metals etc, brine disposal and cost of mobile water treatment unit)"},"Y",null,{"$f":"VLOOKUP($P471,'Cost Schedule'!$B:$F,3,FALSE)","v":"ML"},{"$f":"VLOOKUP($P471,'Cost Schedule'!$B:$F,4,FALSE)","v":3600},null,{"$f":"IF($E471=\"Y\",IF(I471=0,F471*H471,F471*I471),\"\")","v":0},{"$f":"IF(I471<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P471,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate can fluctuate depending on treatment type however this is a suitable standard rate for current programs at mining operations."},null,null,{"$f":"IF(I471=\"\",0,1)","v":0},10.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P472,'Cost Schedule'!$B:$F,2,FALSE)","v":"On-site treatment of contaminated water due to low pH (incudes removal of metals etc, neutralisation treatments and cost of mobile water treatment unit"},"Y",null,{"$f":"VLOOKUP($P472,'Cost Schedule'!$B:$F,3,FALSE)","v":"ML"},{"$f":"VLOOKUP($P472,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,{"$f":"IF($E472=\"Y\",IF(I472=0,F472*H472,F472*I472),\"\")","v":0},{"$f":"IF(I472<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P472,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate can fluctuate depending on treatment type however this is a suitable standard rate for current programs at mining operations."},null,null,{"$f":"IF(I472=\"\",0,1)","v":0},10.02,null,"Y"]
[null,null,{"$f":"C471&\" Subtotal\"","v":"Water Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J471:J472)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Creek Diversions",{"$f":"VLOOKUP($P474,'Cost Schedule'!$B:$F,2,FALSE)","v":"Repairs and/or stabilisation of new or compromised water course diversion"},"Y",null,{"$f":"VLOOKUP($P474,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P474,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E474=\"Y\",IF(I474=0,F474*H474,F474*I474),\"\")","v":0},{"$f":"IF(I474<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P474,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes material is suitable for revegetating and has a reasonable chance of stabilising."},null,null,{"$f":"IF(I474=\"\",0,1)","v":0},11.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P475,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long term maintenance of water course diversion – Channel constructed through backfilled material"},"Y",null,{"$f":"VLOOKUP($P475,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P475,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,{"$f":"IF($E475=\"Y\",IF(I475=0,F475*H475,F475*I475),\"\")","v":0},{"$f":"IF(I475<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P475,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes maintenance has been kept up and significant works are not required."},null,null,{"$f":"IF(I475=\"\",0,1)","v":0},11.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P476,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long term maintenance of water course diversion – Channel constructed through competent material"},"Y",null,{"$f":"VLOOKUP($P476,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P476,'Cost Schedule'!$B:$F,4,FALSE)","v":750},null,{"$f":"IF($E476=\"Y\",IF(I476=0,F476*H476,F476*I476),\"\")","v":0},{"$f":"IF(I476<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P476,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes maintenance has been kept up and significant works are not required."},null,null,{"$f":"IF(I476=\"\",0,1)","v":0},11.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P477,'Cost Schedule'!$B:$F,2,FALSE)","v":"Installation of rock armouring"},"Y",null,{"$f":"VLOOKUP($P477,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P477,'Cost Schedule'!$B:$F,4,FALSE)","v":6},null,{"$f":"IF($E477=\"Y\",IF(I477=0,F477*H477,F477*I477),\"\")","v":0},{"$f":"IF(I477<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P477,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes competent material is locally available - multiply costs by 2 for sourcing and transporting from offsite location."},null,null,{"$f":"IF(I477=\"\",0,1)","v":0},11.04,null,"Y"]
[null,null,{"$f":"C474&\" Subtotal\"","v":"Creek Diversions Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J474:J477)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Land Management",{"$f":"VLOOKUP($P479,'Cost Schedule'!$B:$F,2,FALSE)","v":"Pest management on buffer lands, non-disturbed, and rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P479,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P479,'Cost Schedule'!$B:$F,4,FALSE)","v":150},null,{"$f":"IF($E479=\"Y\",IF(I479=0,F479*H479,F479*I479),\"\")","v":0},{"$f":"IF(I479<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P479,'Cost Schedule'!$B:$F,5,FALSE)","v":"Feral animal baiting programs if required  and waste materials required to be removed."},null,null,{"$f":"IF(I479=\"\",0,1)","v":0},12.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P480,'Cost Schedule'!$B:$F,2,FALSE)","v":"Land management of undisturbed areas (rehabilitation, weeds, ferals, erosion and sediment control works)"},"Y",null,{"$f":"VLOOKUP($P480,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P480,'Cost Schedule'!$B:$F,4,FALSE)","v":400},null,{"$f":"IF($E480=\"Y\",IF(I480=0,F480*H480,F480*I480),\"\")","v":0},{"$f":"IF(I480<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P480,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undisturbed areas within the lease boundary that require land management activities."},null,null,{"$f":"IF(I480=\"\",0,1)","v":0},12.03,null,"Y"]
[null,null,{"$f":"C479&\" Subtotal\"","v":"Land Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J479:J480)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Heritage Items",{"$f":"VLOOKUP($P482,'Cost Schedule'!$B:$F,2,FALSE)","v":"The restoration and care and maintenance of items that have heritage significance"},"Y",null,{"$f":"VLOOKUP($P482,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P482,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E482=\"Y\",IF(I482=0,F482*0,F482*I482),\"\")","v":0},{"$f":"IF(I482<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P482,'Cost Schedule'!$B:$F,5,FALSE)","v":"Item for the redistribution of Aboriginal artefacts, preservation of European heritage items or a combination of activities."},null,null,{"$f":"IF(I482=\"\",0,1)","v":0},13.01,null,"Y"]
[null,null,{"$f":"C482&\" Subtotal\"","v":"Heritage Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J482:J482)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Sundry Items",{"$f":"VLOOKUP($P484,'Cost Schedule'!$B:$F,2,FALSE)","v":"Development of an 'Unplanned' Project Closure Plan - State Significant Development with closure planning well progressed i.e. preferred cover design, closure environment modelled e.g. groundwater /subsidence / pit lakes, preliminary seal designs, etc. and only finalisation of detailed engineering deigns required"},"Y",null,{"$f":"VLOOKUP($P484,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P484,'Cost Schedule'!$B:$F,4,FALSE)","v":100000},null,{"$f":"IF($E484=\"Y\",IF(I484=0,F484*H484,F484*I484),\"\")","v":0},{"$f":"IF(I484<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P484,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum to be used to refine the conceptual closure plan into a detailed closure plan with execution strategies for rehabilitation activities.\nAssumes outcomes of studies readily available including modelling, landform design, geochemistry, demolition, etc.  Costs to finalise options by domain and finalise designs for construction.\nAssume a simple site e.g. single open cut, no legacy operations historic in the area, little social dependence, etc.\nDepending on site size, complexity, final land use requirements and knowledge base investigations can range from ~$75k to >$1 M.\nSites with more than 1 pit to add $50,000 to rate."},null,null,{"$f":"IF(I484=\"\",0,1)","v":0},"14.01a",null,{"$f":"E484","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P485,'Cost Schedule'!$B:$F,2,FALSE)","v":"Development of an 'Unplanned' Project Closure Plan - Non State Significant Development with at least ≥2 of the following aspects requiring closure planning, but no significant issues realised at this time: previous subsidence, medium or higher geochemistry risk and/or spontaneous combustion propensity, known/ likely contamination, tailings / rejects, final void"},"Y",null,{"$f":"VLOOKUP($P485,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P485,'Cost Schedule'!$B:$F,4,FALSE)","v":90000},null,0,"",{"$f":"VLOOKUP($P485,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum to be used to refine the conceptual closure plan into a detailed closure plan with execution strategies for rehabilitation activities.\nEstimated cost for developing closure plan including studies - basic to satisfy risks and decisions - includes risk assessment, options analysis, Closure Plan.\nSites with more than 1 pit to add $50,000 to rate."},null,null,0,"14.01b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P486,'Cost Schedule'!$B:$F,2,FALSE)","v":"Development of an 'Unplanned' Project Closure Plan - Non State Significant Development with no EPL and/or only one of the following relevant aspects: previous subsidence, low to medium geochemistry risk and/or spontaneous combustion propensity, known limited contamination, small approved final void"},"Y",null,{"$f":"VLOOKUP($P486,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P486,'Cost Schedule'!$B:$F,4,FALSE)","v":15000},null,0,"",{"$f":"VLOOKUP($P486,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes sediment control is the key concern for rehabilitation e.g. small mines, exploration operations.  Includes risk assessment, sampling and analyses on <5 samples, one study and Closure Plan."},null,null,0,"14.01c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P487,'Cost Schedule'!$B:$F,2,FALSE)","v":"Development of an 'Unplanned' Project Closure Plan - State Significant Development with only preliminary to conceptual closure planning in place"},"Y",null,{"$f":"VLOOKUP($P487,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P487,'Cost Schedule'!$B:$F,4,FALSE)","v":300000},null,0,"",{"$f":"VLOOKUP($P487,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes costs for key investigations and studies including designs e.g. geochemistry, Contamination Remediation Action Plan, subsidence risk, cover/capping and final landform, site wide surface water, etc.  Provisional sum to be used to refine the conceptual closure plan into a detailed closure plan with execution strategies for rehabilitation activities.\nAssume at least 15 types of studies required ranging from geotechnical to ecology and social, development of a closure plan including address of obligations.  Assume a simple site e.g. single open cut, no legacy operations historic in the area, little social dependence, etc.\nDepending on site size, complexity, final land use requirements and knowledge base investigations can range to >$3 M.\nSites with more than 1 pit to add $50,000 to rate."},null,null,0,"14.01d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P488,'Cost Schedule'!$B:$F,2,FALSE)","v":"Development of an 'Unplanned' Project Closure Plan - Non State Significant Development with at least ≥2 of the following aspects resulting in significant issues requiring remediation: previous subsidence, medium or higher geochemistry risk and/or spontaneous combustion propensity, known/ likely contamination, tailings / rejects, final void"},"Y",null,{"$f":"VLOOKUP($P488,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P488,'Cost Schedule'!$B:$F,4,FALSE)","v":125000},null,0,"",{"$f":"VLOOKUP($P488,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes costs for key investigations and studies including economic treatments and designs e.g. geochemistry, Contamination Remediation Action Plan, subsidence risk, cover/capping and final landform, site wide surface water, etc.  Provisional sum to be used to refine the conceptual closure plan into a detailed closure plan with execution strategies for rehabilitation activities."},null,null,0,"14.01e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P489,'Cost Schedule'!$B:$F,2,FALSE)","v":"Develop a Review of Environmental Factors (REF) to facilitate rehabilitation including contamination works."},"Y",null,{"$f":"VLOOKUP($P489,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P489,'Cost Schedule'!$B:$F,4,FALSE)","v":27950},null,0,"",{"$f":"VLOOKUP($P489,'Cost Schedule'!$B:$F,5,FALSE)","v":"Based on experience for a REF after completion of a detailed closure study (e.g. contamination investigation) costs could range from $10,000 to $100,000 ex GST.  Note this does not apply to a Statement of Environmental Effects or Environmental Impact Statement."},null,null,0,"14.01f",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P490,'Cost Schedule'!$B:$F,2,FALSE)","v":"Site security during closure"},"Y",null,{"$f":"VLOOKUP($P490,'Cost Schedule'!$B:$F,3,FALSE)","v":"yr."},{"$f":"VLOOKUP($P490,'Cost Schedule'!$B:$F,4,FALSE)","v":75000},null,{"$f":"IF($E490=\"Y\",IF(I490=0,F490*H490,F490*I490),\"\")","v":0},{"$f":"IF(I490<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P490,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for site security measures required during closure.  This includes nightly patrols and first response in the event of an out of hours incident."},null,null,{"$f":"IF(I490=\"\",0,1)","v":0},14.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P491,'Cost Schedule'!$B:$F,2,FALSE)","v":"Choose type of HAZMAT Clean-up required - cleaning and decontaminating plant and equipment, chemical storage locations, oil and grease traps, tanks, vessels, and pipe work etc"},"Y",null,{"$f":"VLOOKUP($P491,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P491,'Cost Schedule'!$B:$F,4,FALSE)","v":0},null,{"$f":"IF($E491=\"Y\",IF(I491=0,F491*H491,F491*I491),\"\")","v":0},"Select type of HAZMAT Clean-up Required",{"$f":"VLOOKUP($P491,'Cost Schedule'!$B:$F,5,FALSE)","v":"Type of HAZMAT Clean-up required - cleaning and decontaminating plant and equipment, chemical storage locations, oil and grease traps, tanks, vessels, and pipe work etc"},null,null,{"$f":"IF(I491=\"\",0,1)","v":0},{"$f":"IF(Q491=1,\"14.03-\",IF(Q491=2,\"14.03a\",IF(Q491=3,\"14.03b\",IF(Q491=4,\"14.03c\",IF(Q491=5,\"14.03d\",\"14.03\")))))","v":"14.03-"},{"$f":"VLOOKUP(K491,Select_HAZMAT_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I491<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,null,{"$f":"VLOOKUP($P493,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of radiation devices"},"Y",null,{"$f":"VLOOKUP($P493,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P493,'Cost Schedule'!$B:$F,4,FALSE)","v":31630},null,{"$f":"IF($E493=\"Y\",IF(I493=0,F493*H493,F493*I493),\"\")","v":0},{"$f":"IF(I493<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P493,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for removal and disposal of monitoring devices on conveyors using a radiation source (i.e., Americium – 241, Plutonium – 238, Caesium - 137 etc).\nSource Isotope type, quantity, strength, weight, source holder type, source holder weight, pick-up location (among others) will directly affect pricing. "},null,null,{"$f":"IF(I493=\"\",0,1)","v":0},14.04,null,{"$f":"E493","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P494,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional fees for accessing State, Crown or other public lands for rehabilitation/remediation activities"},"Y",null,{"$f":"VLOOKUP($P494,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P494,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E494=\"Y\",IF(I494=0,F494*0,F494*I494),\"\")","v":0},{"$f":"IF(I494<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P494,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum."},null,null,{"$f":"IF(I494=\"\",0,1)","v":0},14.05,null,"Y"]
[null,null,{"$f":"C484&\" Subtotal\"","v":"Sundry Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J484:J493)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Third Party Project Management",{"$f":"VLOOKUP($P496,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation for small mine or quarry  - small fleet"},"Y",null,{"$f":"VLOOKUP($P496,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P496,'Cost Schedule'!$B:$F,4,FALSE)","v":12000},null,{"$f":"IF($E496=\"Y\",IF(I496=0,F496*H496,F496*I496),\"\")","v":0},{"$f":"IF(I496<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P496,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,{"$f":"IF(I496=\"\",0,1)","v":0},"15.00a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P497,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation for small mine or quarry  - medium to large fleet"},"Y",null,{"$f":"VLOOKUP($P497,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P497,'Cost Schedule'!$B:$F,4,FALSE)","v":35000},null,0,"",{"$f":"VLOOKUP($P497,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,0,"15.00b",null,{"$f":"E497","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P498,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation (Distance to site <150 km)"},"Y",null,{"$f":"VLOOKUP($P498,'Cost Schedule'!$B:$F,3,FALSE)","v":"item"},{"$f":"VLOOKUP($P498,'Cost Schedule'!$B:$F,4,FALSE)","v":100000},null,0,"",{"$f":"VLOOKUP($P498,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,0,15.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P499,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation (Distance to site >150 km but <500 km)"},"Y",null,{"$f":"VLOOKUP($P499,'Cost Schedule'!$B:$F,3,FALSE)","v":"item"},{"$f":"VLOOKUP($P499,'Cost Schedule'!$B:$F,4,FALSE)","v":150000},null,0,"",{"$f":"VLOOKUP($P499,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,0,15.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P500,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation (Distance to site >500 km but <1000 km)"},"Y",null,{"$f":"VLOOKUP($P500,'Cost Schedule'!$B:$F,3,FALSE)","v":"item"},{"$f":"VLOOKUP($P500,'Cost Schedule'!$B:$F,4,FALSE)","v":300000},null,0,"",{"$f":"VLOOKUP($P500,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,0,15.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P501,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation (Distance to site >1000 km)"},"Y",null,{"$f":"VLOOKUP($P501,'Cost Schedule'!$B:$F,3,FALSE)","v":"item"},{"$f":"VLOOKUP($P501,'Cost Schedule'!$B:$F,4,FALSE)","v":500000},null,0,"",{"$f":"VLOOKUP($P501,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,0,15.04,null,"Y"]
[null,null,{"$f":"C496&\" Subtotal\"","v":"Third Party Project Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J496:J501)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Items","Other 1 <insert>","N",null,null,"This is ",null,{"$f":"IF($E503=\"Y\",IF(I503=0,F503*H503,F503*I503),\"\")","v":""},{"$f":"IF(I503<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I503=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 2 <insert>","N",null,null,"deliberately ",null,{"$f":"IF($E504=\"Y\",IF(I504=0,F504*H504,F504*I504),\"\")","v":""},{"$f":"IF(I504<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I504=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 3 <insert>","N",null,null,"left blank ",null,{"$f":"IF($E505=\"Y\",IF(I505=0,F505*H505,F505*I505),\"\")","v":""},{"$f":"IF(I505<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I505=\"\",0,1)","v":0},null,null,"N"]
[null,null,{"$f":"C503&\" Subtotal\"","v":"Additional Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J503:J505)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"TXRESULT","Total Cost for Subsidence & Management Activities",null,null,null,null,null,{"$f":"SUM(J481,J483,J495,J502,J506,J478,J473,J470,J468)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]

{"sheet":"Open_Cut_&_UG (3)","index":18,"n_rows":508,"n_cols":33,"rows_kept":508,"cut":false,"hidden":true,"merged":[[3,2,3,11],[4,4,4,10],[7,2,7,8],[7,9,7,10],[8,2,8,8],[8,9,8,10],[14,2,75,2],[76,2,76,8],[77,2,79,2],[80,14,80,16],[9,2,9,8],[9,9,9,10],[10,2,10,8],[10,9,10,10],[11,2,11,8],[11,9,11,11],[76,14,76,16],[87,14,88,14],[87,15,88,15],[87,16,88,16],[87,3,88,3],[87,4,88,4],[87,5,88,5],[87,6,88,6],[87,7,88,7],[87,9,88,9],[87,11,88,11],[80,2,80,8],[106,2,106,8],[106,14,106,16],[81,2,105,2],[101,11,102,11],[92,3,93,3],[92,4,93,4],[92,5,93,5],[92,6,93,6],[92,16,93,16],[92,7,93,7],[92,8,93,8],[92,9,93,9],[92,11,93,11],[92,14,93,14],[92,15,93,15],[87,8,88,8],[128,2,128,8],[128,14,128,16],[129,2,136,2],[135,3,136,3],[135,4,136,4],[135,5,136,5],[135,6,136,6],[138,9,139,9],[138,11,139,11],[138,14,139,14],[138,15,139,15],[138,16,139,16],[143,2,143,8],[143,14,143,16],[135,16,136,16],[137,2,137,8],[137,14,137,16],[138,2,142,2],[138,3,139,3],[138,4,139,4],[138,5,139,5],[138,6,139,6],[138,7,139,7],[138,8,139,8],[135,7,136,7],[135,8,136,8],[135,9,136,9],[135,11,136,11],[135,14,136,14],[135,15,136,15],[144,8,145,8],[144,9,145,9],[144,11,145,11],[144,14,145,14],[144,15,145,15],[144,16,145,16],[144,2,172,2],[144,3,145,3],[144,4,145,4],[144,5,145,5],[144,6,145,6],[144,7,145,7],[146,3,147,3],[146,4,147,4],[146,5,147,5],[146,6,147,6],[146,16,147,16],[146,7,147,7],[146,8,147,8],[146,9,147,9],[146,11,147,11],[146,14,147,14],[146,15,147,15],[173,2,173,8],[173,14,173,16],[174,2,178,2],[176,3,177,3],[176,4,177,4],[176,5,177,5],[176,6,177,6],[176,7,177,7],[176,8,177,8],[180,2,184,2],[185,2,185,8],[185,14,185,16],[186,2,188,2],[189,2,189,8],[189,14,189,16],[176,9,177,9],[176,11,177,11],[176,14,177,14],[176,15,177,15],[176,16,177,16],[179,2,179,8],[179,14,179,16],[199,2,199,8],[199,9,199,10],[200,2,200,8],[200,9,200,10],[201,2,201,8],[201,9,201,10],[190,3,190,8],[190,9,190,11],[194,2,194,11],[195,4,195,10],[198,2,198,8],[198,9,198,10],[202,2,202,8],[202,9,202,11],[205,2,222,2],[211,3,212,3],[211,4,212,4],[211,5,212,5],[211,6,212,6],[211,7,212,7],[211,8,212,8],[211,9,212,9],[216,9,217,9],[216,11,217,11],[216,14,217,14],[216,15,217,15],[216,16,217,16],[223,2,223,8],[223,14,223,16],[211,11,212,11],[211,14,212,14],[211,15,212,15],[211,16,212,16],[216,3,217,3],[216,4,217,4],[216,5,217,5],[216,6,217,6],[216,7,217,7],[216,8,217,8],[230,8,231,8],[230,9,231,9],[230,11,231,11],[230,14,231,14],[230,15,231,15],[230,16,231,16],[224,2,231,2],[230,3,231,3],[230,4,231,4],[230,5,231,5],[230,6,231,6],[230,7,231,7],[233,14,234,14],[233,15,234,15],[233,16,234,16],[238,2,238,8],[238,14,238,16],[232,2,232,8],[232,14,232,16],[233,2,237,2],[233,3,234,3],[233,4,234,4],[233,5,234,5],[233,6,234,6],[233,7,234,7],[233,8,234,8],[233,9,234,9],[247,2,247,8],[247,14,247,16],[248,2,272,2],[248,3,249,3],[248,4,249,4],[248,5,249,5],[248,6,249,6],[248,7,249,7],[248,8,249,8],[248,9,249,9],[250,9,251,9],[250,11,251,11],[250,14,251,14],[250,15,251,15],[250,16,251,16],[273,2,273,8],[273,14,273,16],[248,11,249,11],[248,14,249,14],[248,15,249,15],[248,16,249,16],[250,3,251,3],[250,4,251,4],[250,5,251,5],[250,6,251,6],[250,7,251,7],[250,8,251,8],[276,8,277,8],[276,9,277,9],[276,11,277,11],[276,14,277,14],[276,15,277,15],[276,16,277,16],[274,2,277,2],[276,3,277,3],[276,4,277,4],[276,5,277,5],[276,6,277,6],[276,7,277,7],[288,2,288,8],[288,14,288,16],[289,3,289,8],[289,9,289,11],[293,2,293,11],[294,4,294,10],[278,2,278,8],[278,14,278,16],[279,2,283,2],[284,2,284,8],[284,14,284,16],[285,2,287,2],[300,2,300,8],[300,9,300,10],[301,2,301,8],[301,9,301,11],[311,2,311,8],[297,2,297,8],[297,9,297,10],[298,2,298,8],[298,9,298,10],[299,2,299,8],[299,9,299,10],[304,2,310,2],[309,11,310,11],[309,9,310,9],[309,8,310,8],[309,7,310,7],[309,6,310,6],[309,5,310,5],[309,4,310,4],[309,3,310,3],[306,11,307,11],[306,9,307,9],[306,8,307,8],[306,7,307,7],[311,14,311,16],[312,2,319,2],[318,3,319,3],[318,4,319,4],[318,5,319,5],[318,6,319,6],[318,7,319,7],[318,8,319,8],[318,9,319,9],[318,11,319,11],[318,14,319,14],[318,15,319,15],[318,16,319,16],[320,14,320,16],[321,2,325,2],[321,3,322,3],[321,4,322,4],[321,5,322,5],[321,6,322,6],[321,16,322,16],[326,2,326,8],[326,14,326,16],[335,2,335,8],[335,14,335,16],[336,2,363,2],[336,3,337,3],[336,4,337,4],[336,5,337,5],[336,6,337,6],[321,7,322,7],[321,8,322,8],[321,9,322,9],[321,11,322,11],[321,14,322,14],[321,15,322,15],[336,16,337,16],[338,3,339,3],[338,4,339,4],[338,5,339,5],[338,6,339,6],[338,7,339,7],[338,8,339,8],[338,9,339,9],[338,11,339,11],[338,14,339,14],[336,7,337,7],[336,8,337,8],[336,9,337,9],[336,11,337,11],[336,14,337,14],[336,15,337,15],[367,8,368,8],[367,9,368,9],[367,11,368,11],[367,14,368,14],[367,15,368,15],[367,16,368,16],[338,15,339,15],[338,16,339,16],[364,2,364,8],[364,14,364,16],[365,2,368,2],[367,3,368,3],[367,4,368,4],[367,5,368,5],[367,6,368,6],[367,7,368,7],[379,2,379,8],[379,14,379,16],[380,3,380,8],[380,9,380,11],[384,2,384,11],[385,4,385,10],[369,2,369,8],[369,14,369,16],[370,2,374,2],[375,2,375,8],[375,14,375,16],[376,2,378,2],[391,2,391,8],[391,9,391,10],[392,2,392,8],[392,9,392,11],[395,2,397,2],[398,2,398,8],[388,2,388,8],[388,9,388,10],[389,2,389,8],[389,9,389,10],[390,2,390,8],[390,9,390,10],[398,14,398,16],[399,2,403,2],[399,3,400,3],[399,4,400,4],[399,5,400,5],[399,6,400,6],[399,7,400,7],[399,8,400,8],[399,9,400,9],[399,11,400,11],[399,14,400,14],[399,15,400,15],[399,16,400,16],[404,2,404,8],[404,14,404,16],[405,2,431,2],[405,3,406,3],[405,4,406,4],[405,5,406,5],[405,6,406,6],[405,16,406,16],[407,3,408,3],[407,4,408,4],[407,5,408,5],[407,6,408,6],[407,7,408,7],[407,8,408,8],[407,9,408,9],[407,11,408,11],[407,14,408,14],[405,7,406,7],[405,8,406,8],[405,9,406,9],[405,11,406,11],[405,14,406,14],[405,15,406,15],[407,15,408,15],[407,16,408,16],[432,2,432,8],[432,14,432,16],[433,2,436,2],[435,3,436,3],[435,4,436,4],[435,5,436,5],[435,6,436,6],[435,7,436,7],[437,2,437,8],[437,14,437,16],[438,2,442,2],[443,2,443,8],[443,14,443,16],[444,2,446,2],[435,8,436,8],[435,9,436,9],[435,11,436,11],[435,14,436,14],[435,15,436,15],[435,16,436,16],[456,2,456,8],[456,9,456,10],[457,2,457,8],[457,9,457,10],[458,2,458,8],[458,9,458,10],[447,2,447,8],[447,14,447,16],[448,3,448,8],[448,9,448,11],[452,2,452,11],[453,4,453,10],[467,14,467,16],[469,2,469,8],[469,14,469,16],[470,2,471,2],[472,2,472,8],[472,14,472,16],[459,2,459,8],[459,9,459,10],[460,2,460,8],[460,9,460,11],[463,2,466,2],[467,2,467,8],[482,2,482,8],[482,14,482,16],[483,2,493,2],[473,2,476,2],[477,2,477,8],[477,14,477,16],[478,2,479,2],[480,2,480,8],[480,14,480,16],[490,11,491,11],[490,9,491,9],[490,7,491,7],[490,5,491,5],[490,4,491,4],[490,3,491,3],[490,8,491,8],[490,6,491,6],[506,3,506,8],[506,9,506,11],[495,2,500,2],[501,2,501,8],[501,14,501,16],[502,2,504,2],[505,2,505,8],[505,14,505,16],[494,2,494,8],[494,14,494,16],[245,11,246,11],[245,9,246,9],[245,8,246,8],[245,7,246,7],[245,6,246,6],[245,5,246,5],[245,4,246,4],[245,3,246,3],[101,9,102,9],[101,8,102,8],[101,7,102,7],[101,6,102,6],[101,5,102,5],[101,4,102,4],[101,3,102,3],[104,11,105,11],[104,9,105,9],[104,8,105,8],[104,7,105,7],[104,6,105,6],[104,5,105,5],[104,4,105,4],[104,3,105,3],[233,11,234,11],[306,6,307,6],[306,5,307,5],[306,4,307,4],[306,3,307,3],[333,11,334,11],[333,9,334,9],[333,8,334,8],[333,7,334,7],[333,6,334,6],[333,5,334,5],[333,4,334,4],[333,3,334,3],[320,2,320,8]]}
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[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,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,"Open Cut and Underground Operations"]
[null,null,"Domain 1c: Infrastructure",null,{"$f":"D191","v":"Total Cost for Infrastructure Domain"},null,null,null,null,null,null,{"$f":"J191","v":0}]
[]
[null,null,"Additional Assumptions: Record any relevant assumptions to this domain below:"]
[null,null,null,null,null,null,null,null,null,"Key Rehabilitation Area Data for Domain",null,"Enter data below manually"]
[null,null,null,null,null,null,null,null,null,"Total Landform Establishment:"]
[null,null,null,null,null,null,null,null,null,"Total Growth Media Development:"]
[null,null,null,null,null,null,null,null,null,"Total Ecosystem Establishment:"]
[]
[]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,"Chg","Link","List","Print "]
[null,null,"Termination of Services and Demolition Works",{"$f":"VLOOKUP($P15,'Cost Schedule'!$B:$F,2,FALSE)","v":"Disconnect and terminate all services (Water, electricity, gas etc at point of attachment to site)"},"Y",null,{"$f":"VLOOKUP($P15,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P15,'Cost Schedule'!$B:$F,4,FALSE)","v":35000},null,{"$f":"IF($E15=\"Y\",IF(I15=0,F15*H15,F15*I15),\"\")","v":0},{"$f":"IF(I15<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P15,'Cost Schedule'!$B:$F,5,FALSE)","v":"For disconnection of all services, at building boundaries, physical cut at the point of attachment or distribution location.  If infrastructure is not consolidated (i.e., administration, camp and workshops are in separate places), consider multiple disconnection fees."},null,null,{"$f":"IF(I15=\"\",0,1)","v":0},1.01,null,{"$f":"E15","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,2,FALSE)","v":"Disconnect and terminate services at remote areas  (i.e. pump stations, remote workshops, sewage treatment plant etc.)"},"Y",null,{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,4,FALSE)","v":5850},null,0,"",{"$f":"VLOOKUP($P16,'Cost Schedule'!$B:$F,5,FALSE)","v":"Used for infrastructure remote from primary connection.\nCan also be used for small mines / quarries that do not have dedicated supplies from supply authorities such as steel lattice power lines."},null,null,{"$f":"IF(I16=\"\",0,1)","v":0},1.02,null,{"$f":"E16","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of low/medium voltage powerlines including disconnection, rolling up the wires and removing the poles - does not include the removal of substations"},"Y",null,{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,3,FALSE)","v":"km"},{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,4,FALSE)","v":15000},null,0,"",{"$f":"VLOOKUP($P17,'Cost Schedule'!$B:$F,5,FALSE)","v":"Applies to power lines on stobie, concrete or similar poles."},null,null,0,1.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of power lines on tower or lattice structures (this includes disconnection, rolling up the wires and removing the structures) - does not include the removal of substations"},"Y",null,{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,3,FALSE)","v":"km"},{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,4,FALSE)","v":100000},null,0,"",{"$f":"VLOOKUP($P18,'Cost Schedule'!$B:$F,5,FALSE)","v":"Applies to power lines on steel tower and steel lattice structures assuming 3 towers / km."},null,null,0,1.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove small rail, road, water course overpass - manage potential interruptions and demolish and remove bridge supports/pylons/bridge structure etc. and dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,4,FALSE)","v":350000},null,0,"",{"$f":"VLOOKUP($P19,'Cost Schedule'!$B:$F,5,FALSE)","v":"Smaller structures - minimal civil works to demolish (constructed for the purposes of mining related works - does not include transport to regional disposal facility or equivalent)."},null,null,0,"1.05a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove medium rail, road, water course overpass - manage potential interruptions and demolish and remove bridge supports/pylons/bridge structure etc. and dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,4,FALSE)","v":500000},null,0,{"$f":"IF(I20<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P20,'Cost Schedule'!$B:$F,5,FALSE)","v":"Medium structures - minimal civil works to demolish (constructed for the purposes of mining related works - does not include transport to regional disposal facility or equivalent)."},null,null,0,"1.05b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove large / significant rail, road, water course overpass - manage potential interruptions and demolish and remove bridge supports/pylons/bridge structure etc. and dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,4,FALSE)","v":1300000},null,{"$f":"IF($E21=\"Y\",IF(I21=0,F21*H21,F21*I21),\"\")","v":0},{"$f":"IF(I21<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P21,'Cost Schedule'!$B:$F,5,FALSE)","v":"Large structures - includes significant water management e.g. watercourse diversion and civil works to demolish (constructed for the purposes of mining related works - does not include transport to regional disposal facility or equivalent)."},null,null,{"$f":"IF(I21=\"\",0,1)","v":0},"1.05c",null,{"$f":"E21","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and/or remove substations (assumes they are in a closed building). Dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,4,FALSE)","v":100},null,0,"",{"$f":"VLOOKUP($P22,'Cost Schedule'!$B:$F,5,FALSE)","v":"Simple structure to demolish mechanically (no labour required), assumes single story building with no asbestos and segregation of contents for scrap as applicable."},null,null,0,1.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove switchyard. Dispose of waste material on-site/locally"},"Y",null,{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,4,FALSE)","v":75},null,0,"",{"$f":"VLOOKUP($P23,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes demolition and removal of all switchgear and transformers etc. and segregation of contents for scrap as applicable."},null,null,0,1.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove demountable structures on concrete stumps. Assumes not being re-used"},"Y",null,{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,4,FALSE)","v":40},null,0,"",{"$f":"VLOOKUP($P24,'Cost Schedule'!$B:$F,5,FALSE)","v":"Crib huts, temporary offices and other 'non permanent' structures. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove small buildings/tanks (admin buildings, single story accommodation etc) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,4,FALSE)","v":61},null,0,"",{"$f":"VLOOKUP($P25,'Cost Schedule'!$B:$F,5,FALSE)","v":"Simple structure to demolish, assumes no greater than 2 stories high. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.0900000000000001,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove light industrial buildings and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2/floor"},{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,4,FALSE)","v":90},null,0,"",{"$f":"VLOOKUP($P26,'Cost Schedule'!$B:$F,5,FALSE)","v":"Needs to be calculated per floor/level (Assume 1 floor/level = 3-4 m) - does not include transport to regional disposal facility or equivalent.  Assumes asbestos free and mechanically demolished."},null,null,0,1.1000000000000001,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove industrial buildings (workshops tyre change and servicing area etc not CHPP/process plant) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2/floor"},{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,4,FALSE)","v":130},null,0,"",{"$f":"VLOOKUP($P27,'Cost Schedule'!$B:$F,5,FALSE)","v":"Needs to be calculated per floor/level (Assume 1 floor/level = 3-4 m). Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1100000000000001,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove CHPP/process plant (include the area of each floor of the structure) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2/floor"},{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,4,FALSE)","v":225},null,0,"",{"$f":"VLOOKUP($P28,'Cost Schedule'!$B:$F,5,FALSE)","v":"Needs to be calculated per floor/level (Assume 1 floor/level = 3-4 m). Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1200000000000001,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, demolish and remove washery, crushers, hoppers, mills, furnaces, agglomeration, electrowinning, floatation, sizing stations, rotary breakers, etc (include the area of each floor of the structure) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2/floor"},{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,4,FALSE)","v":225},null,0,"",{"$f":"VLOOKUP($P29,'Cost Schedule'!$B:$F,5,FALSE)","v":"Needs to be calculated per floor/level (Assume 1 floor/level = 3-4 m). Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1299999999999999,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, demolish and remove stacker OR reclaimer (radial or luffing etc. with maneuverability for stockpile control) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,4,FALSE)","v":750000},null,0,"",{"$f":"VLOOKUP($P30,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost for removal of stacker or reclaim unit only. Does not include terminate services, remove rails and ballast etc. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1399999999999999,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, demolish and remove bucket wheel stacker/reclaimer and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,4,FALSE)","v":2000000},null,0,"",{"$f":"VLOOKUP($P31,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost for just removal of the bucket wheel stacker/reclaim units. Does not include terminate services, remove rails and ballast etc. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1499999999999999,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove stacker/reclaimer rails and ballast and demolish and remove concrete footings etc and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,4,FALSE)","v":75},null,0,"",{"$f":"VLOOKUP($P32,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes both rails, does not include the conveyor system. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.1599999999999999,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, Cut and Remove 5000T coal silo and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,4,FALSE)","v":92500},null,0,"",{"$f":"VLOOKUP($P33,'Cost Schedule'!$B:$F,5,FALSE)","v":"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.17,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, Cut and Remove 3000 T coal silo and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,4,FALSE)","v":77500},null,0,"",{"$f":"VLOOKUP($P34,'Cost Schedule'!$B:$F,5,FALSE)","v":"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.18,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, Cut and Remove 1250 T coal silo and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,4,FALSE)","v":62500},null,0,"",{"$f":"VLOOKUP($P35,'Cost Schedule'!$B:$F,5,FALSE)","v":"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.19,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,2,FALSE)","v":"Collapse, Cut and Remove rail loading bins and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,4,FALSE)","v":65000},null,0,"",{"$f":"VLOOKUP($P36,'Cost Schedule'!$B:$F,5,FALSE)","v":"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.2,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and Remove large concrete rail loading bin - and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,4,FALSE)","v":460000},null,0,{"$f":"IF(I37<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P37,'Cost Schedule'!$B:$F,5,FALSE)","v":"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent."},null,null,0,"1.20a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove onground conveyors, transfer stations & gantries (scrap only – does not include dismantling for reuse at another site) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,4,FALSE)","v":185},null,0,"",{"$f":"VLOOKUP($P38,'Cost Schedule'!$B:$F,5,FALSE)","v":"Estimate for on-ground conveyor including anything up to 10 m off the ground. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.21,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove elevated conveyors, transfer stations & gantries (scrap only, does not include dismantling for reuse at another site) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,4,FALSE)","v":295},null,0,"",{"$f":"VLOOKUP($P39,'Cost Schedule'!$B:$F,5,FALSE)","v":"Estimate for elevated conveyor up to ~10 m off the ground. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.22,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove overhead conveyors, transfer stations & gantries (scrap only, does not include dismantling for reuse at another site) and disposal on-site/locally. \n\nThis may include small scale fixed material stacking infrastructure"},"Y",null,{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,4,FALSE)","v":850},null,0,"",{"$f":"VLOOKUP($P40,'Cost Schedule'!$B:$F,5,FALSE)","v":"Estimate for overhead conveyor including conveyors that are >10 m off the ground that require a crane to remove. Does not include transport to regional disposal facility or equivalent."},null,null,{"$f":"IF(I40=\"\",0,1)","v":0},1.23,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and demolish conveyor from reclaim tunnel (Does not include excavation and demolition of reclaim tunnel roof)"},"Y",null,{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,4,FALSE)","v":150},null,0,"",{"$f":"VLOOKUP($P41,'Cost Schedule'!$B:$F,5,FALSE)","v":"Due to no canopy or infrastructure attached."},null,null,0,1.24,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolition of reclaim tunnel concrete (Assumes complete removal and dumping in mine pit void)"},"Y",null,{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,4,FALSE)","v":950},null,0,"",{"$f":"VLOOKUP($P42,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes this area will be used for another land-use that requires the structure to be dug up and re-buried somewhere else."},null,null,0,1.25,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolition and removal of vent raise fans, electrical substation and winch and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,4,FALSE)","v":25000},null,0,"",{"$f":"VLOOKUP($P43,'Cost Schedule'!$B:$F,5,FALSE)","v":"Does not include filling and capping the shaft. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.26,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove small tank clean (Thickener etc 3 - 9 m diameter) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,4,FALSE)","v":10000},null,0,"",{"$f":"VLOOKUP($P44,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean - contents removed.  If tank is full allow extra 30% for excavator and 2 men to dig out and dispose. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.27,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P45,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove medium tank clean (Thickener etc 10 - 15 m diameter) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P45,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P45,'Cost Schedule'!$B:$F,4,FALSE)","v":30000},null,0,"",{"$f":"VLOOKUP($P45,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean - contents removed.  If tank is full allow extra 30% for excavator and 2 men to dig out and dispose. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.28,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P46,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove large tank clean (Thickener etc 15 - 30 m diameter) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P46,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P46,'Cost Schedule'!$B:$F,4,FALSE)","v":45000},null,0,"",{"$f":"VLOOKUP($P46,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean - contents removed.  If tank is full allow extra 30% for excavator and 2 men to dig out and dispose. Does not include transport to regional disposal facility or equivalent."},null,null,{"$f":"IF(I46=\"\",0,1)","v":0},1.29,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove extra large tank clean (Thickener etc >30 m diameter) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,4,FALSE)","v":100000},null,0,"",{"$f":"VLOOKUP($P47,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean - contents removed.  If tank is full allow extra 30% for excavator and 2 men to dig out and dispose. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.3,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove tank clean (Thickener etc) >50 m diameter and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,4,FALSE)","v":100000},null,0,"",{"$f":"VLOOKUP($P48,'Cost Schedule'!$B:$F,5,FALSE)","v":"Estimate only - may require a detailed assessment from demolition expert due to specialised equipment required for removal. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.31,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of UG tank <5000 L - including pipes, bunds etc. and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,4,FALSE)","v":21000},null,0,"",{"$f":"VLOOKUP($P49,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean (contents removed), does not include transport to regional disposal facility or equivalent."},null,null,0,1.32,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of UG tank 5000 L - 15000 L - including pipes, bunds etc. and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,4,FALSE)","v":30000},null,0,"",{"$f":"VLOOKUP($P50,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume tank is clean (contents removed), does not include transport to regional disposal facility or equivalent."},null,null,0,1.33,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove small underground pipe and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,4,FALSE)","v":25},null,0,"",{"$f":"VLOOKUP($P51,'Cost Schedule'!$B:$F,5,FALSE)","v":"For example: 300 mm pipes - 0.5 m deep, does not include transport to regional disposal facility or equivalent."},null,null,0,1.34,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P52,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove medium underground pipe and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P52,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P52,'Cost Schedule'!$B:$F,4,FALSE)","v":60},null,0,"",{"$f":"VLOOKUP($P52,'Cost Schedule'!$B:$F,5,FALSE)","v":"For example: 500 mm pipes - 1 m deep, does not include transport to regional disposal facility or equivalent."},null,null,0,1.35,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove large underground pipe and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,4,FALSE)","v":165},null,0,"",{"$f":"VLOOKUP($P53,'Cost Schedule'!$B:$F,5,FALSE)","v":"For example: 1 m pipes - 2 m deep."},null,null,0,1.36,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove above ground pipe (supported) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,4,FALSE)","v":12},null,0,"",{"$f":"VLOOKUP($P54,'Cost Schedule'!$B:$F,5,FALSE)","v":"~300 mm pipes and assumes pipes are in close proximity to infrastructure areas. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.37,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove surface pipelines (unsupported) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,0,"",{"$f":"VLOOKUP($P55,'Cost Schedule'!$B:$F,5,FALSE)","v":"~300 mm pipes and assumes pipes are used for water transfer between pits (or similar) and remotely located. Does not include transport to regional disposal facility or equivalent."},null,null,0,1.38,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove pump and pontoon from small lake or dam including pipes and electrical supply or diesel tank/s"},"Y",null,{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,4,FALSE)","v":20000},null,0,"",{"$f":"VLOOKUP($P56,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes equipment for retrieval - boats, etc. and labour. Does not include transport to regional disposal facility or equivalent."},null,null,{"$f":"IF(I56=\"\",0,1)","v":0},1.39,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove bitumen (car park and access roads) and dispose on-site/locally"},"Y",null,{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,4,FALSE)","v":10},null,0,"",{"$f":"VLOOKUP($P57,'Cost Schedule'!$B:$F,5,FALSE)","v":"Scalp bitumen and stabilised material.  Generally haulage rates will be $0.60 - $1.20 / km, depending on truck fleet, loaders etc. For off-site disposal use alternate rate option and add $0.90 / km for transport. "},null,null,0,1.4,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove bitumen (airstrip) and dispose on-site/locally"},"Y",null,{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,4,FALSE)","v":20},null,0,"",{"$f":"VLOOKUP($P58,'Cost Schedule'!$B:$F,5,FALSE)","v":"Scalp bitumen and stabilised material.  Generally haulage rates will be $0.60 - $1.20 / km, depending on truck fleet, loaders etc. For off-site disposal use alternate rate option and add $0.90 / km for transport. "},null,null,0,1.41,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P59,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove concrete pads & footings (<300 mm thickness) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P59,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P59,'Cost Schedule'!$B:$F,4,FALSE)","v":36},null,0,"",{"$f":"VLOOKUP($P59,'Cost Schedule'!$B:$F,5,FALSE)","v":"Breaking up slab and disposal or for conversion to aggregate. Generally haulage rates will be $0.60 - $1.20 / km, depending on truck fleet, loaders etc.  For off-site disposal use alternate rate option and add $0.90 / km for transport."},null,null,0,1.42,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove concrete pads & footings (>300 mm thickness) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,4,FALSE)","v":75},null,0,"",{"$f":"VLOOKUP($P60,'Cost Schedule'!$B:$F,5,FALSE)","v":"Breaking up slab and disposal or for conversion to aggregate. Generally haulage rates will be $0.60 - $1.20 / km, depending on truck fleet, loaders etc. For off-site disposal use alternate rate option and add $0.90 / km for transport. "},null,null,0,1.43,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P61,'Cost Schedule'!$B:$F,2,FALSE)","v":"Crush concrete to make road aggregate - 75 mm"},"Y",null,{"$f":"VLOOKUP($P61,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P61,'Cost Schedule'!$B:$F,4,FALSE)","v":10},null,0,"",{"$f":"VLOOKUP($P61,'Cost Schedule'!$B:$F,5,FALSE)","v":"Does not include haulage of materials - assumes crushing plant is readily available."},null,null,0,1.44,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P62,'Cost Schedule'!$B:$F,2,FALSE)","v":"Crush concrete to make road aggregate - 50 mm"},"Y",null,{"$f":"VLOOKUP($P62,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P62,'Cost Schedule'!$B:$F,4,FALSE)","v":13},null,0,"",{"$f":"VLOOKUP($P62,'Cost Schedule'!$B:$F,5,FALSE)","v":"Does not include haulage of materials - assumes crushing plant is readily available."},null,null,0,1.45,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,2,FALSE)","v":"Crush concrete to make road aggregate - 30 mm"},"Y",null,{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,{"$f":"IF($E63=\"Y\",IF(I63=0,F63*H63,F63*I63),\"\")","v":0},{"$f":"IF(I63<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P63,'Cost Schedule'!$B:$F,5,FALSE)","v":"Does not include haulage of materials - assumes crushing plant is readily available."},null,null,0,1.46,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove fence (cyclone/wire fence) and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,4,FALSE)","v":20},null,0,"",{"$f":"VLOOKUP($P64,'Cost Schedule'!$B:$F,5,FALSE)","v":"Roll up fence and remove posts."},null,null,0,1.47,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of small plastic tanks"},"Y",null,{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,0,"",{"$f":"VLOOKUP($P65,'Cost Schedule'!$B:$F,5,FALSE)","v":"Remove small poly tanks used for water storage, etc."},null,null,0,1.48,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove galvanised/corrugated light weight tanks"},"Y",null,{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,4,FALSE)","v":500},null,0,"",{"$f":"VLOOKUP($P66,'Cost Schedule'!$B:$F,5,FALSE)","v":"Demolish and remove small lightweight metal tanks.  No costs included for managing liquids, etc."},null,null,0,1.49,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish and remove communication towers"},"Y",null,{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,4,FALSE)","v":5000},null,0,"",{"$f":"VLOOKUP($P67,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost includes demolition and removal of tower only; separate costs required for disconnection of services, demolition of footings, etc."},null,null,0,1.5,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of UG services (power within main gate areas, etc.)"},"Y",null,{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,4,FALSE)","v":50000},null,0,"",{"$f":"VLOOKUP($P68,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume service disconnection at the mine boundary is at surface level. This cost covers all fees and charges"},null,null,0,1.51,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P69,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (general waste) - haulage >10 km but <15 km"},"Y",null,{"$f":"VLOOKUP($P69,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P69,'Cost Schedule'!$B:$F,4,FALSE)","v":7},null,0,"",{"$f":"VLOOKUP($P69,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.52,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P70,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (general waste) - haulage >15 km but <25 km"},"Y",null,{"$f":"VLOOKUP($P70,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P70,'Cost Schedule'!$B:$F,4,FALSE)","v":9},null,0,"",{"$f":"VLOOKUP($P70,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.53,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P71,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (general waste) - haulage >25 km but <50 km"},"Y",null,{"$f":"VLOOKUP($P71,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P71,'Cost Schedule'!$B:$F,4,FALSE)","v":12.5},null,0,"",{"$f":"VLOOKUP($P71,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.54,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P72,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (industrial demolition / concrete / scrap metal) - haulage >10 km but <15 km"},"Y",null,{"$f":"VLOOKUP($P72,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P72,'Cost Schedule'!$B:$F,4,FALSE)","v":32},null,0,"",{"$f":"VLOOKUP($P72,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.55,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P73,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (industrial demolition / concrete / scrap metal) - haulage >15 km but <25 km"},"Y",null,{"$f":"VLOOKUP($P73,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P73,'Cost Schedule'!$B:$F,4,FALSE)","v":36},null,0,"",{"$f":"VLOOKUP($P73,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.56,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P74,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill (industrial demolition / concrete / scrap metal) - haulage >25 km but <50 km"},"Y",null,{"$f":"VLOOKUP($P74,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P74,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E74=\"Y\",IF(I74=0,F74*0,F74*I74),\"\")","v":0},"",{"$f":"VLOOKUP($P74,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type."},null,null,0,1.57,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P75,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill - fees (general waste)"},"Y",null,{"$f":"VLOOKUP($P75,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P75,'Cost Schedule'!$B:$F,4,FALSE)","v":193},null,0,"",{"$f":"VLOOKUP($P75,'Cost Schedule'!$B:$F,5,FALSE)","v":"Fee for waste disposal of general waste to local Council landfill; transport rates separate. Please note that this is not applicable to operations with approval for building and demolition waste disposal on site."},null,null,{"$f":"IF(I75=\"\",0,1)","v":0},1.58,null,{"$f":"E75","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P76,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill - fees (industrial demolition / concrete / scrap metal)"},"Y",null,{"$f":"VLOOKUP($P76,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P76,'Cost Schedule'!$B:$F,4,FALSE)","v":174},null,{"$f":"IF($E76=\"Y\",IF(I76=0,F76*H76,F76*I76),\"\")","v":0},"",{"$f":"VLOOKUP($P76,'Cost Schedule'!$B:$F,5,FALSE)","v":"Fee for waste disposal of industrial demolition / concrete / scrap metal waste to local Council landfill; transport rates separate.  Rate does not assume material is recyclable. Please note that this is not applicable to operations with approval for building and demolition waste disposal on site."},null,null,0,1.59,null,"Y"]
[null,null,{"$f":"C15&\" Subtotal\"","v":"Termination of Services and Demolition Works Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J15:J76)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Rail Infrastructure",{"$f":"VLOOKUP($P78,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove rail loop and spur, ballast etc. and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P78,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P78,'Cost Schedule'!$B:$F,4,FALSE)","v":60},null,{"$f":"IF($E78=\"Y\",IF(I78=0,F78*H78,F78*I78),\"\")","v":0},{"$f":"IF(I78<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P78,'Cost Schedule'!$B:$F,5,FALSE)","v":"Remove all materials to allow area to be reshaped and rehabilitated - does not include transport to regional disposal facility or equivalent."},null,null,0,2.0099999999999998,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P79,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove train loading facilities and disposal on-site/locally"},"Y",null,{"$f":"VLOOKUP($P79,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P79,'Cost Schedule'!$B:$F,4,FALSE)","v":185},null,{"$f":"IF($E79=\"Y\",IF(I79=0,F79*H79,F79*I79),\"\")","v":0},{"$f":"IF(I79<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P79,'Cost Schedule'!$B:$F,5,FALSE)","v":"Remove rail load point infrastructure including gantries and control structures. Does not include transport to regional disposal facility or equivalent."},null,null,0,2.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,2,FALSE)","v":"Reshape rail spur and load out areas. Does not include growth media and revegetation"},"Y",null,{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,4,FALSE)","v":2860},null,{"$f":"IF($E80=\"Y\",IF(I80=0,F80*H80,F80*I80),\"\")","v":0},{"$f":"IF(I80<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P80,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer and 16 H Grader (50% utilisation)."},null,null,0,2.0299999999999998,null,"Y"]
[null,null,{"$f":"C78&\" Subtotal\"","v":"Rail Infrastructure Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J78:J80)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Contaminated Materials",{"$f":"VLOOKUP($P82,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake a preliminary site investigation (Phase 1). This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple studies may be required."},"Y",null,{"$f":"VLOOKUP($P82,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P82,'Cost Schedule'!$B:$F,4,FALSE)","v":15000},null,{"$f":"IF($E82=\"Y\",IF(I82=0,F82*H82,F82*I82),\"\")","v":0},{"$f":"IF(I82<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P82,'Cost Schedule'!$B:$F,5,FALSE)","v":"The preliminary investigation would include at minimum a desktop assessment of the area and site history, incidents, etc. as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 1 assessment (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nA cluster may include:\n- Mine infrastructure (i.e., fuel / chemical store, workshop, vehicle wash-down, sewage treatment etc.)\n- Processing plants (i.e., ore and product storage, mine waste storage and disposal, rail load-out etc.)\n- Remote pit-top facilities (i.e., vehicle re-fuel, sewage treatment, secondary workshop, chemical storage etc.)"},null,null,{"$f":"IF(I82=\"\",0,1)","v":0},"3.01a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P83,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake an intrusive site investigation on sites with small footprints to investigate e.g. ≤15 ha. This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple intrusive investigations should be included."},"Y",null,{"$f":"VLOOKUP($P83,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P83,'Cost Schedule'!$B:$F,4,FALSE)","v":44000},null,0,"",{"$f":"VLOOKUP($P83,'Cost Schedule'!$B:$F,5,FALSE)","v":"The intrusive investigation would include at minimum a site walkover and field sampling as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 2 intrusive investigation (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nNote: An intrusive investigation is not required for all contaminated areas and should be applied considering the rehabilitation program, site history, location, etc.\nA cluster area where it is highly anticipated that contamination has occurred (i.e., underground tanks / pipes that are known to have leaked, chemical stores with earthen bunds, around ineffective oil/water separators etc.) and further field work is required involving intrusive investigation.\nAssumes site is easily accessible and a small area e.g. ~10-15 ha requires investigation and testing (test pits, boreholes, etc.) based on Sampling and Analysis Quality Plan.  Includes SAQP, fieldwork, sampling and analysis."},null,null,0,"3.01b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P84,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake an intrusive site investigation on sites with large footprints to investigate e.g. >15 ha. This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple intrusive investigations should be included."},"Y",null,{"$f":"VLOOKUP($P84,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P84,'Cost Schedule'!$B:$F,4,FALSE)","v":106000},null,0,"",{"$f":"VLOOKUP($P84,'Cost Schedule'!$B:$F,5,FALSE)","v":"The intrusive investigation would include at minimum a site walkover and field sampling as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 2 intrusive investigation (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nNote: An intrusive investigation is not required for all contaminated areas and should be applied considering the rehabilitation program, site history, location, etc.\nA cluster area where it is highly anticipated that contamination has occurred (i.e., underground tanks / pipes that are known to have leaked, chemical stores with earthen bunds, around ineffective oil/water separators etc.) and further field work is required involving intrusive investigation.\nAssume site has a history of contamination and/or a large area >15 ha requires investigation and testing (test pits, boreholes, etc.) based on Sampling and Analysis Quality Plan.    Includes SAQP, fieldwork, sampling and analysis."},null,null,0,"3.01c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P85,'Cost Schedule'!$B:$F,2,FALSE)","v":"Develop a Remediation Action Plan on sites with small footprints based on outcomes of intrusive investigation including strategies to address contamination exceedances"},"Y",null,{"$f":"VLOOKUP($P85,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P85,'Cost Schedule'!$B:$F,4,FALSE)","v":35000},null,0,"",{"$f":"VLOOKUP($P85,'Cost Schedule'!$B:$F,5,FALSE)","v":"Develop remediation plan for approval including designs and detailed costs.  Costs may increase if detailed designs required for construction."},null,null,0,"3.01d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P86,'Cost Schedule'!$B:$F,2,FALSE)","v":"Develop a Remediation Action Plan on sites with large footprints based on outcomes of intrusive investigation including strategies to address contamination exceedances"},"Y",null,{"$f":"VLOOKUP($P86,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P86,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E86=\"Y\",IF(I86=0,F86*0,F86*I86),\"\")","v":0},"",{"$f":"VLOOKUP($P86,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes complex site; detailed design drawings required for cover."},null,null,0,"3.01e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P87,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of contaminated water from tanks, bunded areas and sumps"},"Y",null,{"$f":"VLOOKUP($P87,'Cost Schedule'!$B:$F,3,FALSE)","v":"L"},{"$f":"VLOOKUP($P87,'Cost Schedule'!$B:$F,4,FALSE)","v":0.35},null,0,"",{"$f":"VLOOKUP($P87,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost for recent sump clean-up from resource activity - requires specialists to treat."},null,null,0,3.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P88,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove material (carbonaceous / metalliferous spillage or otherwise) from footprint of the process facility (leach pads) / stockpile area (ROM product) / roads and dump in a void on-site (Select Haul Distance from list)"},"Y",null,"m3",{"$f":"VLOOKUP($P88,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E88=\"Y\",IF(I88=\"\",IF($H88=\"Select from List\",\"\",IF(I88=0,F88*H88,\"\")),F88*I88),\"\")","v":""},"Select Haul Distance Here","This item includes scraping and removal of the volume of carbonaceous material using a scraper, dozer and grader to make safe an area and enable the establishment of rehabilitation.",null,null,0,{"$f":"IF(Q88=1,\"3.03-\",IF(Q88=2,\"3.03a\",IF(Q88=3,\"3.03b\",IF(Q88=4,\"3.03c\",IF(Q88=5,\"3.03d\",\"3.03\")))))","v":"3.03-"},{"$f":"VLOOKUP(K88,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,{"$f":"VLOOKUP($P89,'Cost Schedule'!$B:$F,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,{"$f":"IF(I88<>\"\",\"insert additional information here\",\"\")","v":""},{"$error":"#N/A"},null,null,null,null,null,{"$f":"R88","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and dispose of Hazardous classified contaminated material off site to a licensed landfill.  Assumes cartage to a licensed landfill."},"Y",null,{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,4,FALSE)","v":800},null,{"$f":"IF($E90=\"Y\",IF(I90=0,F90*H90,F90*I90),\"\")","v":0},{"$f":"IF(I90<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P90,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,{"$f":"IF(I90=\"\",0,1)","v":0},"3.04a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and disposal of Restricted classified contaminated material off site to a licensed landfill.  Add $50/m3 for cartage from regional areas"},"Y",null,{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,3,FALSE)","v":"m4"},{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,4,FALSE)","v":660},null,{"$f":"IF($E91=\"Y\",IF(I91=0,F91*H91,F91*I91),\"\")","v":0},{"$f":"IF(I91<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P91,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,0,"3.04b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and disposal of Low Level contaminated material off site to a licensed landfill.  Add $50/m3 for cartage to regional landfill"},"Y",null,{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,4,FALSE)","v":220},null,0,{"$f":"IF(I92<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P92,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,0,3.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,2,FALSE)","v":"Onsite remediation of hydrocarbon contaminated soils manual land farming (Select Volume from List)"},"Y",null,{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E93=\"Y\",IF(I93=\"\",IF($H93=\"Select from List\",\"\",IF(I93=0,F93*H93,\"\")),F93*I93),\"\")","v":""},"Select Volume Here",{"$f":"VLOOKUP($P93,'Cost Schedule'!$B:$F,5,FALSE)","v":"Spreading of contaminated soils on a prepared surface and stimulation of aerobic microbial activity within the soils through aeration and/or the addition of minerals, nutrients and moisture to promote the aerobic degradation of organic chemicals - time frame of up to 24 months."},null,null,{"$f":"IF(I95=\"\",0,1)","v":0},{"$f":"IF(Q93=1,\"3.06-\",IF(Q93=2,\"3.06a\",IF(Q93=3,\"3.06b\",IF(Q93=4,\"3.06c\",IF(Q93=5,\"3.06d\",\"3.06\")))))","v":"3.06-"},{"$f":"VLOOKUP(K93,Select_Volume_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,{"$f":"VLOOKUP($P94,'Cost Schedule'!$B:$F,4,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(I93<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R93","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation of cement stabilisation plant and equipment for hydrocarbon (i.e., PAH, long chain hydrocarbons, etc.) contaminated soil treatment"},"Y",null,{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,4,FALSE)","v":150000},null,0,{"$f":"IF(I95<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P95,'Cost Schedule'!$B:$F,5,FALSE)","v":"Required if treatment of hydrocarbon contamination is required to be fast tracked."},null,null,0,3.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,2,FALSE)","v":"On-site remediation of hydrocarbon contaminated soils - using a mobile treatment unit"},"Y",null,{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,4,FALSE)","v":165},null,0,"",{"$f":"VLOOKUP($P96,'Cost Schedule'!$B:$F,5,FALSE)","v":"Additional cost as the treatment process is fast tracked."},null,null,0,3.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and dispose of asbestos (<750 m2)"},"Y",null,{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,4,FALSE)","v":50},null,0,"",{"$f":"VLOOKUP($P97,'Cost Schedule'!$B:$F,5,FALSE)","v":"Where an assessment/estimation has been made to confirm the volume of asbestos to be removed."},null,null,0,3.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and dispose of asbestos (>750 m2)"},"Y",null,{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,4,FALSE)","v":40},null,0,"",{"$f":"VLOOKUP($P98,'Cost Schedule'!$B:$F,5,FALSE)","v":"Where an assessment/estimation has been made to confirm the volume of asbestos to be removed."},null,null,0,3.1,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill - fees (asbestos)"},"Y",null,{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,4,FALSE)","v":290},null,0,"",{"$f":"VLOOKUP($P99,'Cost Schedule'!$B:$F,5,FALSE)","v":"Landfill fees to regional landfill."},null,null,0,3.11,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,2,FALSE)","v":"Treatment of known Acid Sulfate Soils"},"Y",null,{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,4,FALSE)","v":2580},null,0,"",{"$f":"VLOOKUP($P100,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ASS is treatable via neutralisation and does not require capping and isolation. Assumes 1% by weight lime addition and treatment to 100 mm depth only."},null,null,0,3.12,null,{"$f":"E100","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of plastic liner (i.e. dam, leach pad, sump etc.)"},"Y",null,{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,4,FALSE)","v":1},null,{"$f":"IF($E101=\"Y\",IF(I101=0,F101*H101,F101*I101),\"\")","v":0},{"$f":"IF(I101<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P101,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for cutting using ripping tynes and on-site disposal of the liner."},null,null,0,3.13,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage brine/salt for disposal (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E102=\"Y\",IF(I102=0,IF($H102=\"Select from List\",\"\",IF(I102=0,F102*H102,\"\")),F102*I102),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P102,'Cost Schedule'!$B:$F,5,FALSE)","v":"Costs for haulage to location for authorised disposal."},null,null,{"$f":"IF(I102=\"\",0,1)","v":0},{"$f":"IF(Q102=1,\"3.14-\",IF(Q102=2,\"3.14a\",IF(Q102=3,\"3.14b\",IF(Q102=4,\"3.14c\",IF(Q102=5,\"3.14d\",\"3.14\")))))","v":"3.14-"},{"$f":"VLOOKUP(K102,Select_Haul_distance_Here_index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I102<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,null,{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,2,FALSE)","v":"Brine disposal to landfill - fees only"},"Y",null,{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,4,FALSE)","v":288},null,{"$f":"IF($E104=\"Y\",IF(I104=0,F104*H104,F104*I104),\"\")","v":0},{"$f":"IF(I104<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P104,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate for trackable liquid levy of $78.20 per tonne and authorised disposal to landfill."},null,null,{"$f":"IF(I104=\"\",0,1)","v":0},"3.14d",null,{"$f":"E104","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage water (clean or contaminated) (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E105=\"Y\",IF(I105=0,IF($H105=\"Select from List\",\"\",IF(I105=0,F105*H105,\"\")),F105*I105),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P105,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes transport in a 20,000 L tanker. Add disposal costs to additional items where warranted."},null,null,{"$f":"IF(I105=\"\",0,1)","v":0},{"$f":"IF(Q105=1,\"3.15-\",IF(Q105=2,\"3.15a\",IF(Q105=3,\"3.15b\",IF(Q105=4,\"3.15c\",IF(Q105=5,\"3.15d\",\"3.15\")))))","v":"3.15-"},{"$f":"VLOOKUP(K105,Select_Haul_Dist_315_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I105<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,{"$f":"C82&\" Subtotal\"","v":"Contaminated Materials Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J82:J105)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Vents, Shafts and Boreholes",{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,2,FALSE)","v":"Seal portals / drifts (width >3 m) – only entry seal / plug required with in front of access backfill with engineered fill for 5 m"},"Y",null,{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,4,FALSE)","v":126000},null,{"$f":"IF($E108=\"Y\",IF(I108=0,F108*H108,F108*I108),\"\")","v":0},{"$f":"IF(I108<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P108,'Cost Schedule'!$B:$F,5,FALSE)","v":"This cost is not applicable to coal operations which require backfilling to MDG6001 or similar due to gases. Costs include engineering and QA/QC.  Costs assume engineered fill backfilled between 2 x 1 m plugs for sealing,  + haul material to backfill per >5 km distance + concrete pump and secondary support."},null,null,{"$f":"IF(I108=\"\",0,1)","v":0},"4.01a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P109,'Cost Schedule'!$B:$F,2,FALSE)","v":"Seal portals / drifts (width >3 m) accessible to men and machinery requiring a bulkhead – grout backfill against a concrete bulkhead to be constructed"},"Y",null,{"$f":"VLOOKUP($P109,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P109,'Cost Schedule'!$B:$F,4,FALSE)","v":250000},null,{"$f":"IF($E109=\"Y\",IF(I109=0,F109*H109,F109*I109),\"\")","v":0},{"$f":"IF(I109<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P109,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost includes engineering the bulkhead and underground construction (access available) followed by grout backfill via workings and rehabilitation (reshape, bulk push and full rehabilitation).  Assume tunnel length of 20 m.  For every additional m add $7,250 for grouting. If no bulkhead required, deduct $60,000."},null,null,0,"4.01b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P110,'Cost Schedule'!$B:$F,2,FALSE)","v":"Seal portals / drifts (width >3 m) not accessible by men or machinery – grout backfill against a concrete bulkhead existing or to be constructed"},"Y",null,{"$f":"VLOOKUP($P110,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P110,'Cost Schedule'!$B:$F,4,FALSE)","v":250000},null,0,"",{"$f":"VLOOKUP($P110,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost includes engineering the bulkhead if required and construction via access directly above heading followed by grout backfill via boreholes every 10 m to fill voids and rehabilitation (bulk push, final trim, seeding and full rehabilitation).  Assume tunnel length of 20 m.  For every additional m add $8,700 for grouting.\nIf no bulkhead required, deduct $60,000.\nAssumes any existing bulkhead is observable by camera and satisfies regulations and engineer (location, etc.).\n"},null,null,0,"4.01c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,2,FALSE)","v":"Seal small adits (width ≤3 m) accessible by men and/or machinery or neither requiring a bulkhead –backfill with appropriate material against a concrete bulkhead existing or to be constructed.  The rate includes reshaping and rehabilitation of the batter around the entrance of the adit"},"Y",null,{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,4,FALSE)","v":25000},null,0,"",{"$f":"VLOOKUP($P111,'Cost Schedule'!$B:$F,5,FALSE)","v":"Costs estimated from executed works  program in NSW from multiple sites.  Rate assumes standard works program with suitable access, and additional roof and rib stabilisation works etc. is not required."},null,null,0,"4.01d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,2,FALSE)","v":"Costs to grout fill tunnel via mine workings to seal and eliminate voids and/or likelihood of failures of ground"},"Y",null,{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,4,FALSE)","v":7250},null,0,"",{"$f":"VLOOKUP($P112,'Cost Schedule'!$B:$F,5,FALSE)","v":"Workings are accessible to run grout lines via machine or seam dip is favourable i.e. dips inbye"},null,null,0,"4.02a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,2,FALSE)","v":"Costs to grout fill tunnel by drilling directly above to seal and eliminate voids and/or likelihood of failures of ground"},"Y",null,{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,4,FALSE)","v":8700},null,0,"",{"$f":"VLOOKUP($P113,'Cost Schedule'!$B:$F,5,FALSE)","v":"Area directly above heading is accessible by drill rig with depth of cover <30 m and access outbye.  One borehole required every 10m to fill void."},null,null,0,"4.02b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,2,FALSE)","v":"Demolish ventilation fans"},"Y",null,{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,4,FALSE)","v":30000},null,0,"",{"$f":"VLOOKUP($P114,'Cost Schedule'!$B:$F,5,FALSE)","v":"Costs for demolition of ventilation fan prior to sealing shaft."},null,null,0,"4.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,2,FALSE)","v":"Seal and rehabilitate ventilation shafts on hard rock operations (no to low gas risk) or coal operations - allows for works in a remote location"},"Y",null,{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,4,FALSE)","v":150000},null,{"$f":"IF($E115=\"Y\",IF(I115=0,F115*H115,F115*I115),\"\")","v":0},{"$f":"IF(I115<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P115,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for a range of factors including variations in depth and size, accessibility limitations, equipment transport to the shaft etc. Assumes engineered fill is available within 10 km round trip and no bulkhead required.  Excludes demolition of ventilation fans."},null,null,0,"4.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P116,'Cost Schedule'!$B:$F,2,FALSE)","v":"Maintenance and monitoring of sealed adits/portals and shafts (for a total of 5 years)"},"Y",null,{"$f":"VLOOKUP($P116,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P116,'Cost Schedule'!$B:$F,4,FALSE)","v":25000},null,0,"",{"$f":"VLOOKUP($P116,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume 1 x day visual inspection (10hrs inc’ travel) for suitably qualified / competent person + reporting, for an annual inspection @ $5,000 per year. Exclusions are intrusive investigation and testing (e.g. concrete strength etc). "},null,null,0,4.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,2,FALSE)","v":"Install gate or grill over the adit (Where site might be used by bats)"},"Y",null,{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,4,FALSE)","v":200000},null,0,"",{"$f":"VLOOKUP($P117,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate accounts for a range of factors including establishing clear access, and/or working in remote locations without services, and/or stabilisation works to prevent the entry collapsing and compromising the gate etc."},null,null,0,4.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 1 - Coal bore hole\nExploration boreholes – rehabilitate coal boreholes and drill pads as required"},"Y",null,{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,3,FALSE)","v":"depth (m)"},{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,4,FALSE)","v":44.55},null,0,"",{"$f":"VLOOKUP($P118,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost to grout and cap an open exploration borehole.  Assume a 20 m x 20 m drill pad requires rehabilitation - push cover of nearby growth media, rip and seed."},null,null,0,"4.06a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P119,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 3 - Mineral RAB and aircore drill holes\nExploration boreholes – backfill open  Rotary Airblast (RAB) or aircore drill holes with cuttings"},"Y",null,{"$f":"VLOOKUP($P119,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P119,'Cost Schedule'!$B:$F,4,FALSE)","v":42.5},null,0,"",{"$f":"VLOOKUP($P119,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include cutting of casing, installation of a casing cap, and/or manually backfilling the hole with drill cuttings.  Does not include reshaping / ripping the drill pad, amelioration / seeding etc. "},null,null,0,"4.06b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 2 - Mineral drill hole requiring grouting\nExploration boreholes – grout and cap open bore holes"},"Y",null,{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,4,FALSE)","v":5700},null,0,"",{"$f":"VLOOKUP($P120,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes grouting and capping 100 - 200 m exploration boreholes to meet the requirements of Departmental Guidelines."},null,null,0,4.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P121,'Cost Schedule'!$B:$F,2,FALSE)","v":"Boreholes – cap and seal open bore holes with steel casing (i.e., goaf drainage etc.)"},"Y",null,{"$f":"VLOOKUP($P121,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P121,'Cost Schedule'!$B:$F,4,FALSE)","v":6960},null,0,"",{"$f":"VLOOKUP($P121,'Cost Schedule'!$B:$F,5,FALSE)","v":"Holes deeper than 100 m - includes cutting steel collar 6 m below surface, grouting and capping."},null,null,0,4.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,2,FALSE)","v":"Boreholes – cap and seal open bore holes - surface-to-in-seam gas drainage"},"Y",null,{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,4,FALSE)","v":17890},null,0,"",{"$f":"VLOOKUP($P122,'Cost Schedule'!$B:$F,5,FALSE)","v":"Surface-to-in-seam gas drainage boreholes."},null,null,0,4.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,2,FALSE)","v":"Boreholes – cap and seal open bore holes - vertical gas drainage"},"Y",null,{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,4,FALSE)","v":16000},null,0,"",{"$f":"VLOOKUP($P123,'Cost Schedule'!$B:$F,5,FALSE)","v":"Vertical gas drainage boreholes."},null,null,0,4.0999999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P124,'Cost Schedule'!$B:$F,2,FALSE)","v":"Boreholes – grout (with concrete) cap and seal bore holes (i.e. where sealing aquifers)"},"Y",null,{"$f":"VLOOKUP($P124,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P124,'Cost Schedule'!$B:$F,4,FALSE)","v":35000},null,0,"",{"$f":"VLOOKUP($P124,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes multi skin sleaves to prevent aquifer mixing."},null,null,0,4.1100000000000003,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,2,FALSE)","v":"Boreholes – cap and seal service boreholes for UG coal operations"},"Y",null,{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,4,FALSE)","v":45000},null,{"$f":"IF($E125=\"Y\",IF(I125=0,F125*H125,F125*I125),\"\")","v":0},{"$f":"IF(I125<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P125,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes large diameter boreholes used for supplying electricity (66kV), compressed air, water, solsenic etc."},null,null,0,4.12,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P126,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 4 - Mineral diamond drill hole\nRehabilitation of diamond drill holes and pad including sealing drill holes for mineral exploration"},"Y",null,{"$f":"VLOOKUP($P126,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P126,'Cost Schedule'!$B:$F,4,FALSE)","v":2070},null,{"$f":"IF($E126=\"Y\",IF(I126=0,F126*H126,F126*I126),\"\")","v":0},{"$f":"IF(I126<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P126,'Cost Schedule'!$B:$F,5,FALSE)","v":"Bog out cuttings, remove fencing, remove rubbish, push sumps in, rehabilitate pads and tracks, cut and plug collars.  Includes labour and equipment, disposal of rubbish locally on site"},null,null,0,4.13,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P127,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 5 - Mineral reverse circulation drill holes\nRehabilitation of reverse circulation drill holes and pad including sealing drill holes for mineral exploration"},"Y",null,{"$f":"VLOOKUP($P127,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P127,'Cost Schedule'!$B:$F,4,FALSE)","v":1340},null,{"$f":"IF($E127=\"Y\",IF(I127=0,F127*H127,F127*I127),\"\")","v":0},{"$f":"IF(I127<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P127,'Cost Schedule'!$B:$F,5,FALSE)","v":"Sealing required, but not complete filling with concrete/grout"},null,null,0,4.1399999999999997,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P128,'Cost Schedule'!$B:$F,2,FALSE)","v":"Option 6 - Rehabilitation of drill hole collars\nRehabilitation of drill hole collars (mineral exploration)"},"Y",null,{"$f":"VLOOKUP($P128,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P128,'Cost Schedule'!$B:$F,4,FALSE)","v":415},null,0,"",{"$f":"VLOOKUP($P128,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cut collar, remove, cap, backfill capped collar and cover with nearby organic or growth material"},null,null,0,4.1500000000000004,null,"Y"]
[null,null,{"$f":"C108&\" Subtotal\"","v":"Vents, Shafts and Boreholes Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J108:J128)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Roads and Tracks",{"$f":"VLOOKUP($P130,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – minor works including deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P130,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P130,'Cost Schedule'!$B:$F,4,FALSE)","v":1040},null,{"$f":"IF($E130=\"Y\",IF(I130=0,F130*H130,F130*I130),\"\")","v":0},{"$f":"IF(I130<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P130,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ~6 m road width - 16H Grader."},null,null,0,5.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P131,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / access  tracks / vehicle park-up areas with windrows and/or small earthen bunds – minor earthworks and deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P131,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P131,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,0,"",{"$f":"VLOOKUP($P131,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - no seed"},null,null,0,5.0199999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P132,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P132,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P132,'Cost Schedule'!$B:$F,4,FALSE)","v":3700},null,0,"",{"$f":"VLOOKUP($P132,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P133,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P133,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P133,'Cost Schedule'!$B:$F,4,FALSE)","v":4485},null,0,"",{"$f":"VLOOKUP($P133,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P134,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P134,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P134,'Cost Schedule'!$B:$F,4,FALSE)","v":4870},null,0,"",{"$f":"VLOOKUP($P134,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P135,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P135,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P135,'Cost Schedule'!$B:$F,4,FALSE)","v":7025},null,0,"",{"$f":"VLOOKUP($P135,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.0599999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P136,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove stabilised material (blue metal, aggregate etc.) from roadways and disposal on-site/locally (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P136,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P136,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E136=\"Y\",IF(I136=\"\",IF($H136=\"Select from List\",\"\",IF(I136=0,F136*H136,\"\")),F136*I136),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P136,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the scraping and removal of the volume of stabilised material from the road, laydown or other surface using an excavator, dozer and grader to enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q136=1,\"5.07-\",IF(Q136=2,\"5.07a\",IF(Q136=3,\"5.07b\",IF(Q136=4,\"5.07c\",IF(Q136=5,\"5.07d\",\"5.07\")))))","v":"5.07-"},{"$f":"VLOOKUP(K136,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,{"$f":"VLOOKUP($P137,'Cost Schedule'!$B:$F,3,FALSE)","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(I136<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R136","v":"Y"}]
[null,null,{"$f":"C130&\" Subtotal\"","v":"Roads and Tracks Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J130:J137)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Earthworks / Structural Works",{"$f":"VLOOKUP($P139,'Cost Schedule'!$B:$F,2,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit – Select Push Length"},"Y",null,"m3",{"$f":"VLOOKUP($P139,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E139=\"Y\",IF(I139=\"\",IF($H139=\"Select from List\",\"\",IF(I139=0,F139*H139,\"\")),F139*I139),\"\")","v":""},"Select Push Length Here",{"$f":"VLOOKUP($P139,'Cost Schedule'!$B:$F,5,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit"},null,null,0,{"$f":"IF(Q139=1,\"7.01-\",IF(Q139=2,\"7.01a\",IF(Q139=3,\"7.01b\",IF(Q139=4,\"7.01c\",IF(Q139=5,\"7.01d\",\"7.01-\")))))","v":"7.01-"},{"$f":"VLOOKUP(K139,Select_Push_Length_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I139<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R139","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P141,'Cost Schedule'!$B:$F,2,FALSE)","v":"Minor reshaping and pushing"},"Y",null,{"$f":"VLOOKUP($P141,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P141,'Cost Schedule'!$B:$F,4,FALSE)","v":3900},null,{"$f":"IF($E141=\"Y\",IF(I141=0,F141*H141,F141*I141),\"\")","v":0},{"$f":"IF(I141<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P141,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation)."},null,null,{"$f":"IF(I141=\"\",0,1)","v":0},7.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P142,'Cost Schedule'!$B:$F,2,FALSE)","v":"Structural works, banks, waterways - contour banks, drainage channels and other soil conservation measures"},"Y",null,{"$f":"VLOOKUP($P142,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P142,'Cost Schedule'!$B:$F,4,FALSE)","v":1600},null,{"$f":"IF($E142=\"Y\",IF(I142=0,F142*H142,F142*I142),\"\")","v":0},{"$f":"IF(I142<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P142,'Cost Schedule'!$B:$F,5,FALSE)","v":"Combination of dozer and excavator work plus grader for ~4 hours each per ha."},null,null,{"$f":"IF(I142=\"\",0,1)","v":0},7.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P143,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construction of spine drains / drop structures and/or stabilising water course entry points - required for large catchments"},"Y",null,{"$f":"VLOOKUP($P143,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P143,'Cost Schedule'!$B:$F,4,FALSE)","v":27},null,{"$f":"IF($E143=\"Y\",IF(I143=0,F143*H143,F143*I143),\"\")","v":0},{"$f":"IF(I143<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P143,'Cost Schedule'!$B:$F,5,FALSE)","v":"Installation of on-site rock material (rip-rap) where managing water run-off from disturbed land and/or upon entry to water courses - prevents erosion of gully head (assumes competent material is locally available). If required to be sourced off site, assume an additional $20/m2."},null,null,{"$f":"IF(I143=\"\",0,1)","v":0},7.04,null,"Y"]
[null,null,{"$f":"C139&\" Subtotal\"","v":"Earthworks / Structural Works Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J139:J143)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Rehabilitation",{"$f":"VLOOKUP($P145,'Cost Schedule'!$B:$F,2,FALSE)","v":"Source, cart and spread growth media (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P145,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E145=\"Y\",IF(I145=\"\",IF($H145=\"Select from List\",\"\",IF(I145=0,F145*H145,\"\")),F145*I145),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P145,'Cost Schedule'!$B:$F,5,FALSE)","v":"If topsoil is not available on-site, then Virgin Excavated Natural Material (VENM) may need to be externally sourced."},null,null,0,{"$f":"IF(Q145=1,\"9.01-\",IF(Q145=2,\"9.01a\",IF(Q145=3,\"9.01b\",IF(Q145=4,\"9.01c\",IF(Q145=5,\"9.01d\",\"7.01-\")))))","v":"9.01-"},{"$f":"VLOOKUP(K145,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I145<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R145","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P147,'Cost Schedule'!$B:$F,2,FALSE)","v":"Fill dams, voids etc. - Source local material, cart and spread to cap or backfill, cap thickness determined by approval / permit (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P147,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E147=\"Y\",IF(I147=\"\",IF($H147=\"Select from List\",\"\",IF(I147=0,F147*H147,\"\")),F147*I147),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P147,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of material requiring backfill using an excavator and scraper to fill the void and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q147=1,\"9.02-\",IF(Q147=2,\"9.02a\",IF(Q147=3,\"9.02b\",IF(Q147=4,\"9.02c\",IF(Q147=5,\"9.02d\",\"7.01-\")))))","v":"9.02-"},{"$f":"VLOOKUP(K147,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I147<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R147","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P149,'Cost Schedule'!$B:$F,2,FALSE)","v":"Shotcrete application on cuttings and steep slopes"},"Y",null,{"$f":"VLOOKUP($P149,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P149,'Cost Schedule'!$B:$F,4,FALSE)","v":185},null,{"$f":"IF($E149=\"Y\",IF(I149=0,F149*H149,F149*I149),\"\")","v":0},{"$f":"IF(I149<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P149,'Cost Schedule'!$B:$F,5,FALSE)","v":"This rate is used to rehabilitate steep slopes of weathered rock, roadway cuttings, etc that cannot be cut back and stabilised."},null,null,{"$f":"IF(I149=\"\",0,1)","v":0},9.0299999999999994,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P150,'Cost Schedule'!$B:$F,2,FALSE)","v":"Trim, rock rake & deep rip (includes levelling / landscaping and rip in 1 direction)"},"Y",null,{"$f":"VLOOKUP($P150,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P150,'Cost Schedule'!$B:$F,4,FALSE)","v":1130},null,0,"",{"$f":"VLOOKUP($P150,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertaken using D10 dozer and 16M grader."},null,null,0,9.0399999999999991,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P151,'Cost Schedule'!$B:$F,2,FALSE)","v":"Deep rip hard stand / lay down areas"},"Y",null,{"$f":"VLOOKUP($P151,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P151,'Cost Schedule'!$B:$F,4,FALSE)","v":960},null,0,"",{"$f":"VLOOKUP($P151,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 deep ripping."},null,null,0,9.0500000000000007,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P152,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting mature trees (>15 cm)"},"Y",null,{"$f":"VLOOKUP($P152,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P152,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,0,"",{"$f":"VLOOKUP($P152,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,0,9.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P153,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting tube stock (<15 cm)"},"Y",null,{"$f":"VLOOKUP($P153,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P153,'Cost Schedule'!$B:$F,4,FALSE)","v":6.6},null,0,"",{"$f":"VLOOKUP($P153,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,0,9.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P154,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (pasture grass species)"},"Y",null,{"$f":"VLOOKUP($P154,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P154,'Cost Schedule'!$B:$F,4,FALSE)","v":1875},null,0,"",{"$f":"VLOOKUP($P154,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P155,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (tree or native grass species)"},"Y",null,{"$f":"VLOOKUP($P155,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P155,'Cost Schedule'!$B:$F,4,FALSE)","v":4135},null,0,"",{"$f":"VLOOKUP($P155,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P156,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with native seed"},"Y",null,{"$f":"VLOOKUP($P156,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P156,'Cost Schedule'!$B:$F,4,FALSE)","v":1.9},null,0,"",{"$f":"VLOOKUP($P156,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Native seed +$1.00"},null,null,0,"9.10a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P157,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with pasture seed"},"Y",null,{"$f":"VLOOKUP($P157,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P157,'Cost Schedule'!$B:$F,4,FALSE)","v":0.43},null,{"$f":"IF($E157=\"Y\",IF(I157=0,F157*H157,F157*I157),\"\")","v":0},{"$f":"IF(I157<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P157,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Pasture seed +$0.10"},null,null,0,"9.10b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P158,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - base grade or standard for flat areas that can be irrigated by water cart"},"Y",null,{"$f":"VLOOKUP($P158,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P158,'Cost Schedule'!$B:$F,4,FALSE)","v":0.8},null,{"$f":"IF($E158=\"Y\",IF(I158=0,F158*H158,F158*I158),\"\")","v":0},{"$f":"IF(I158<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P158,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on flat areas with a gradient of less than 4:1, and where irrigation from water cart may be possible.  Industry standard application rate of 2500kg/ha.  Product will last short term (less than 3 months) and vegetation is required to grow ASAP for stability.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P159,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - bonded fibre matrix grade for steep areas to stabilise up to 12 months"},"Y",null,{"$f":"VLOOKUP($P159,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P159,'Cost Schedule'!$B:$F,4,FALSE)","v":1.8},null,{"$f":"IF($E159=\"Y\",IF(I159=0,F159*H159,F159*I159),\"\")","v":0},{"$f":"IF(I159<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P159,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on steep areas where stabilisation is required for up to 12 months. Application rate of ~3500kg/ha.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P160,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - high performance flexible growth medium grade "},"Y",null,{"$f":"VLOOKUP($P160,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P160,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,{"$f":"IF($E160=\"Y\",IF(I160=0,F160*H160,F160*I160),\"\")","v":0},{"$f":"IF(I160<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P160,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on extreme slopes where stabilisation is required for up to 18 months. Application rate of ~4,000kg/ha minimum.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P161,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (pasture)"},"Y",null,{"$f":"VLOOKUP($P161,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P161,'Cost Schedule'!$B:$F,4,FALSE)","v":420},null,0,"",{"$f":"VLOOKUP($P161,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 250 kg / ha. These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.11,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P162,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (trees)"},"Y",null,{"$f":"VLOOKUP($P162,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P162,'Cost Schedule'!$B:$F,4,FALSE)","v":140},null,0,"",{"$f":"VLOOKUP($P162,'Cost Schedule'!$B:$F,5,FALSE)","v":"These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.1199999999999992,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P163,'Cost Schedule'!$B:$F,2,FALSE)","v":"Spoil amelioration (adding lime / gypsum etc.)"},"Y",null,{"$f":"VLOOKUP($P163,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P163,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,0,"",{"$f":"VLOOKUP($P163,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 2.5 t / ha as an average application rate."},null,null,0,9.1300000000000008,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P164,'Cost Schedule'!$B:$F,2,FALSE)","v":"growth media amelioration with biosolids"},"Y",null,{"$f":"VLOOKUP($P164,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P164,'Cost Schedule'!$B:$F,4,FALSE)","v":1015},null,0,"",{"$f":"VLOOKUP($P164,'Cost Schedule'!$B:$F,5,FALSE)","v":"Recent experience with agronomy projects."},null,null,0,9.14,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P165,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct no-climb stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P165,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P165,'Cost Schedule'!$B:$F,4,FALSE)","v":22},null,0,"",{"$f":"VLOOKUP($P165,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for no-climb stock fencing."},null,null,0,9.16,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P166,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct standard stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P166,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P166,'Cost Schedule'!$B:$F,4,FALSE)","v":13},null,0,"",{"$f":"VLOOKUP($P166,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for standard stock fencing."},null,null,0,9.17,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P167,'Cost Schedule'!$B:$F,2,FALSE)","v":"Purchase and erect warning signs"},"Y",null,{"$f":"VLOOKUP($P167,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P167,'Cost Schedule'!$B:$F,4,FALSE)","v":250},null,0,"",{"$f":"VLOOKUP($P167,'Cost Schedule'!$B:$F,5,FALSE)","v":"Compliance with AS 1319-1994 - Safety signs for the occupational environment - installed every 25 m."},null,null,0,9.18,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P168,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources virgin excavated natural material (VENM) for growth media."},"Y",null,{"$f":"VLOOKUP($P168,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P168,'Cost Schedule'!$B:$F,4,FALSE)","v":80.8},null,0,"",{"$f":"VLOOKUP($P168,'Cost Schedule'!$B:$F,5,FALSE)","v":"D7 to spread material at $205/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $70/m3 for imported fill material."},null,null,0,9.19,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P169,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources a combination of virgin excavated natural material (VENM) and spoil from large excavation for filing voids and/or capping etc."},"Y",null,{"$f":"VLOOKUP($P169,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P169,'Cost Schedule'!$B:$F,4,FALSE)","v":72.5},null,{"$f":"IF($E169=\"Y\",IF(I169=0,F169*H169,F169*I169),\"\")","v":0},{"$f":"IF(I169<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P169,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 push into void at $270/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $60/m3 for imported fill material."},null,null,0,9.1999999999999993,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P170,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clearing and grubbing of trees and vegetation"},"Y",null,{"$f":"VLOOKUP($P170,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P170,'Cost Schedule'!$B:$F,4,FALSE)","v":4730},null,{"$f":"IF($E170=\"Y\",IF(I170=0,F170*H170,F170*I170),\"\")","v":0},{"$f":"IF(I170<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P170,'Cost Schedule'!$B:$F,5,FALSE)","v":"Clearing and grubbing of light vegetation growth e.g. regrowth"},null,null,0,9.2100000000000009,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P171,'Cost Schedule'!$B:$F,2,FALSE)","v":"Topsoil stripping"},"Y",null,{"$f":"VLOOKUP($P171,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P171,'Cost Schedule'!$B:$F,4,FALSE)","v":4.8624999999999998},null,{"$f":"IF($E171=\"Y\",IF(I171=0,F171*H171,F171*I171),\"\")","v":0},{"$f":"IF(I171<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P171,'Cost Schedule'!$B:$F,5,FALSE)","v":"Stripping or topsoil at an approximate depth of 0.2 m into stockpiles; load and haul to final rehabilitation location required or respreading where necessary."},null,null,0,9.2200000000000006,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P172,'Cost Schedule'!$B:$F,2,FALSE)","v":"Growth media supplementation with manure"},"Y",null,{"$f":"VLOOKUP($P172,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P172,'Cost Schedule'!$B:$F,4,FALSE)","v":747.5},null,{"$f":"IF($E172=\"Y\",IF(I172=0,F172*H172,F172*I172),\"\")","v":0},{"$f":"IF(I172<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P172,'Cost Schedule'!$B:$F,5,FALSE)","v":"Addition of manure to improve soil quality."},null,null,0,9.23,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P173,'Cost Schedule'!$B:$F,2,FALSE)","v":"Utilise biotic soil media - organic topsoil alternative"},"Y",null,{"$f":"VLOOKUP($P173,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P173,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,0,"",{"$f":"VLOOKUP($P173,'Cost Schedule'!$B:$F,5,FALSE)","v":"Material that can be applied as an alternative to spreading topsoil prior to hydromulching."},null,null,0,"9.24a",null,"Y"]
[null,null,{"$f":"C145&\" Subtotal\"","v":"Rehabilitation Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J145:J173)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Water Management",{"$f":"VLOOKUP($P175,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clean water dams to be retained after decommissioning – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P175,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P175,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E175=\"Y\",IF(I175=0,F175*H175,F175*I175),\"\")","v":0},{"$f":"IF(I175<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P175,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) @ ~$200 per hour and pasture grass."},null,null,{"$f":"IF(I175=\"\",0,1)","v":0},"10.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P176,'Cost Schedule'!$B:$F,2,FALSE)","v":"Large clean water dams (i.e. ≥ 2 ha) to be retained after mine closure – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P176,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P176,'Cost Schedule'!$B:$F,4,FALSE)","v":10500},null,{"$f":"IF($E176=\"Y\",IF(I176=0,F176*H176,F176*I176),\"\")","v":0},{"$f":"IF(I176<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P176,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) + pasture grass."},null,null,{"$f":"IF(I176=\"\",0,1)","v":0},"10.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P177,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove sediments from the floor of the dam to enable it to be converted into clean water structure (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P177,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P177,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E177=\"Y\",IF(I177=\"\",IF($H177=\"Select from List\",\"\",IF(I177=0,F177*H177,\"\")),F177*I177),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P177,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of contaminated sediment requiring removal using an excavator, truck and dozer to clean out the dam."},null,null,{"$f":"IF(I177=\"\",0,1)","v":0},{"$f":"IF(Q177=1,\"10.04-\",IF(Q177=2,\"10.04a\",IF(Q177=3,\"10.04b\",IF(Q177=4,\"10.04c\",IF(Q177=5,\"10.04d\",\"10.04-\")))))","v":"10.04-"},{"$f":"VLOOKUP(K177,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I177<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R177","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P179,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal of evaporation fans and/or other water transfer and management infrastructure"},"Y",null,{"$f":"VLOOKUP($P179,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P179,'Cost Schedule'!$B:$F,4,FALSE)","v":25000},null,{"$f":"IF($E179=\"Y\",IF(I179=0,F179*H179,F179*I179),\"\")","v":0},{"$f":"IF(I179<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P179,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for removal of water management infrastructure."},null,null,{"$f":"IF(I179=\"\",0,1)","v":0},10.050000000000001,null,"Y"]
[null,null,{"$f":"C175&\" Subtotal\"","v":"Water Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J175:J179)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Maintenance of Rehabilitated Areas",{"$f":"VLOOKUP($P181,'Cost Schedule'!$B:$F,2,FALSE)","v":"Maintenance of areas that have been shaped and seeded and revegetation has been 'successful'"},"Y",null,{"$f":"VLOOKUP($P181,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P181,'Cost Schedule'!$B:$F,4,FALSE)","v":925},null,{"$f":"IF($E181=\"Y\",IF(I181=0,F181*H181,F181*I181),\"\")","v":0},{"$f":"IF(I181<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P181,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rehabilitation maintenance might include re-seeding, watering, fertilising, minor re-shaping, erosion control, inspections/audits - does not include major repair works."},null,null,{"$f":"IF(I181=\"\",0,1)","v":0},12.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P182,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - minor"},"Y",null,{"$f":"VLOOKUP($P182,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P182,'Cost Schedule'!$B:$F,4,FALSE)","v":1200},null,{"$f":"IF($E182=\"Y\",IF(I182=0,F182*H182,F182*I182),\"\")","v":0},{"$f":"IF(I182<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P182,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring minor repair - rills, minor growth media replacement."},null,null,{"$f":"IF(I182=\"\",0,1)","v":0},12.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P183,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - moderate"},"Y",null,{"$f":"VLOOKUP($P183,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P183,'Cost Schedule'!$B:$F,4,FALSE)","v":1700},null,{"$f":"IF($E183=\"Y\",IF(I183=0,F183*H183,F183*I183),\"\")","v":0},{"$f":"IF(I183<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P183,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring moderate repair - rills, significant growth media replacement."},null,null,{"$f":"IF(I183=\"\",0,1)","v":0},12.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P184,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - major"},"Y",null,{"$f":"VLOOKUP($P184,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P184,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E184=\"Y\",IF(I184=0,F184*H184,F184*I184),\"\")","v":0},{"$f":"IF(I184<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P184,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring major repair - rills, gullies, growth media replacement, some level of additional surface water management."},null,null,{"$f":"IF(I184=\"\",0,1)","v":0},12.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P185,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - total failure of landform"},"Y",null,{"$f":"VLOOKUP($P185,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P185,'Cost Schedule'!$B:$F,4,FALSE)","v":40000},null,{"$f":"IF($E185=\"Y\",IF(I185=0,F185*H185,F185*I185),\"\")","v":0},{"$f":"IF(I185<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P185,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas that require extensive rehabilitation repair - re-design and re-construction of landform."},null,null,{"$f":"IF(I185=\"\",0,1)","v":0},12.09,null,"Y"]
[null,null,{"$f":"C181&\" Subtotal\"","v":"Maintenance of Rehabilitated Areas Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J181:J185)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Items","Other 1 <insert>","N",null,null,"This is ",null,{"$f":"IF($E187=\"Y\",IF(I187=0,F187*H187,F187*I187),\"\")","v":""},{"$f":"IF(I187<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I187=\"\",0,1)","v":0},null,null,{"$f":"E187","v":"N"}]
[null,null,null,"Other 2 <insert>","N",null,null,"deliberately ",null,{"$f":"IF($E188=\"Y\",IF(I188=0,F188*H188,F188*I188),\"\")","v":""},{"$f":"IF(I188<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I188=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 3 <insert>","N",null,null,"left blank ",null,{"$f":"IF($E189=\"Y\",IF(I189=0,F189*H189,F189*I189),\"\")","v":""},{"$f":"IF(I189<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I189=\"\",0,1)","v":0},null,null,"N"]
[null,null,{"$f":"C187&\" Subtotal\"","v":"Additional Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J187:J189)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"TXRESULT","Total Cost for Infrastructure Domain",null,null,null,null,null,{"$f":"SUM(J190,J186,J180,J174,J144,J138,J129,J107,J81,J77)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Open Cut and Underground Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Domain 2c: Tailings & Rejects",null,{"$f":"D290","v":"Total Cost for Tailings & Rejects Domain"},null,null,null,null,null,null,{"$f":"J290","v":0},null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Assumptions: Record any relevant assumptions to this domain below:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Key Rehabilitation Area Data for Domain",null,"Enter data below manually",null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Landform Establishment:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Growth Media Development:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Ecosystem Establishment:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,"Chg","Link","List","Y"]
[null,null,"Contaminated Materials",{"$f":"VLOOKUP($P206,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake a preliminary site investigation (Phase 1). This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple studies may be required."},"Y",null,{"$f":"VLOOKUP($P206,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P206,'Cost Schedule'!$B:$F,4,FALSE)","v":15000},null,{"$f":"IF($E206=\"Y\",IF(I206=0,F206*H206,F206*I206),\"\")","v":0},{"$f":"IF(I206<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P206,'Cost Schedule'!$B:$F,5,FALSE)","v":"The preliminary investigation would include at minimum a desktop assessment of the area and site history, incidents, etc. as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 1 assessment (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nA cluster may include:\n- Mine infrastructure (i.e., fuel / chemical store, workshop, vehicle wash-down, sewage treatment etc.)\n- Processing plants (i.e., ore and product storage, mine waste storage and disposal, rail load-out etc.)\n- Remote pit-top facilities (i.e., vehicle re-fuel, sewage treatment, secondary workshop, chemical storage etc.)"},null,null,{"$f":"IF(I206=\"\",0,1)","v":0},"3.01a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P207,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake an intrusive site investigation on sites with small footprints to investigate e.g. ≤15 ha. This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple intrusive investigations should be included."},"Y",null,{"$f":"VLOOKUP($P207,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P207,'Cost Schedule'!$B:$F,4,FALSE)","v":44000},null,0,"",{"$f":"VLOOKUP($P207,'Cost Schedule'!$B:$F,5,FALSE)","v":"The intrusive investigation would include at minimum a site walkover and field sampling as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 2 intrusive investigation (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nNote: An intrusive investigation is not required for all contaminated areas and should be applied considering the rehabilitation program, site history, location, etc.\nA cluster area where it is highly anticipated that contamination has occurred (i.e., underground tanks / pipes that are known to have leaked, chemical stores with earthen bunds, around ineffective oil/water separators etc.) and further field work is required involving intrusive investigation.\nAssumes site is easily accessible and a small area e.g. ~10-15 ha requires investigation and testing (test pits, boreholes, etc.) based on Sampling and Analysis Quality Plan.  Includes SAQP, fieldwork, sampling and analysis."},null,null,0,"3.01b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P208,'Cost Schedule'!$B:$F,2,FALSE)","v":"Undertake an intrusive site investigation on sites with large footprints to investigate e.g. >15 ha. This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple intrusive investigations should be included."},"Y",null,{"$f":"VLOOKUP($P208,'Cost Schedule'!$B:$F,3,FALSE)","v":"Cluster"},{"$f":"VLOOKUP($P208,'Cost Schedule'!$B:$F,4,FALSE)","v":106000},null,0,{"$f":"IF(I208<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P208,'Cost Schedule'!$B:$F,5,FALSE)","v":"The intrusive investigation would include at minimum a site walkover and field sampling as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 2 intrusive investigation (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nNote: An intrusive investigation is not required for all contaminated areas and should be applied considering the rehabilitation program, site history, location, etc.\nA cluster area where it is highly anticipated that contamination has occurred (i.e., underground tanks / pipes that are known to have leaked, chemical stores with earthen bunds, around ineffective oil/water separators etc.) and further field work is required involving intrusive investigation.\nAssume site has a history of contamination and/or a large area >15 ha requires investigation and testing (test pits, boreholes, etc.) based on Sampling and Analysis Quality Plan.    Includes SAQP, fieldwork, sampling and analysis."},null,null,0,"3.01c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P209,'Cost Schedule'!$B:$F,2,FALSE)","v":"Develop a Remediation Action Plan on sites with small footprints based on outcomes of intrusive investigation including strategies to address contamination exceedances"},"Y",null,{"$f":"VLOOKUP($P209,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P209,'Cost Schedule'!$B:$F,4,FALSE)","v":35000},null,0,{"$f":"IF(I209<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P209,'Cost Schedule'!$B:$F,5,FALSE)","v":"Develop remediation plan for approval including designs and detailed costs.  Costs may increase if detailed designs required for construction."},null,null,0,"3.01d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P210,'Cost Schedule'!$B:$F,2,FALSE)","v":"Develop a Remediation Action Plan on sites with large footprints based on outcomes of intrusive investigation including strategies to address contamination exceedances"},"Y",null,{"$f":"VLOOKUP($P210,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P210,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E210=\"Y\",IF(I210=0,F210*0,F210*I210),\"\")","v":0},{"$f":"IF(I210<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P210,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes complex site; detailed design drawings required for cover."},null,null,0,"3.01e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P211,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of contaminated water from tanks, bunded areas and sumps"},"Y",null,{"$f":"VLOOKUP($P211,'Cost Schedule'!$B:$F,3,FALSE)","v":"L"},{"$f":"VLOOKUP($P211,'Cost Schedule'!$B:$F,4,FALSE)","v":0.35},null,0,"",{"$f":"VLOOKUP($P211,'Cost Schedule'!$B:$F,5,FALSE)","v":"Cost for recent sump clean-up from resource activity - requires specialists to treat."},null,null,0,3.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P212,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove material (carbonaceous / metalliferous spillage or otherwise) from footprint of the process facility (leach pads) / stockpile area (ROM product) / roads and dump in a void on-site (Select Haul Distance from list)"},"Y",null,"m3",{"$f":"VLOOKUP($P212,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E212=\"Y\",IF(I212=\"\",IF($H212=\"Select from List\",\"\",IF(I212=0,F212*H212,\"\")),F212*I212),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P212,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes scraping and removal of the volume of carbonaceous material using dozer, grader etc. to make safe an area and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q212=1,\"3.03-\",IF(Q212=2,\"3.03a\",IF(Q212=3,\"3.03b\",IF(Q212=4,\"3.03c\",IF(Q212=5,\"3.03d\",\"3.03-\")))))","v":"3.03-"},{"$f":"VLOOKUP(K212,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I212<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R212","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P214,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and dispose of Hazardous classified contaminated material off site to a licensed landfill.  Assumes cartage to a licensed landfill."},"Y",null,{"$f":"VLOOKUP($P214,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P214,'Cost Schedule'!$B:$F,4,FALSE)","v":800},null,{"$f":"IF($E214=\"Y\",IF(I214=0,F214*H214,F214*I214),\"\")","v":0},{"$f":"IF(I214<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P214,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,{"$f":"IF(I214=\"\",0,1)","v":0},"3.04a",null,{"$f":"E214","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P215,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and disposal of Restricted classified contaminated material off site to a licensed landfill.  Add $50/m3 for cartage from regional areas"},"Y",null,{"$f":"VLOOKUP($P215,'Cost Schedule'!$B:$F,3,FALSE)","v":"m4"},{"$f":"VLOOKUP($P215,'Cost Schedule'!$B:$F,4,FALSE)","v":660},null,{"$f":"IF($E215=\"Y\",IF(I215=0,F215*H215,F215*I215),\"\")","v":0},{"$f":"IF(I215<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P215,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,{"$f":"IF(I215=\"\",0,1)","v":0},"3.04b",null,{"$f":"E215","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P216,'Cost Schedule'!$B:$F,2,FALSE)","v":"Load, cart and disposal of Low Level contaminated material off site to a licensed landfill.  Add $50/m3 for cartage to regional landfill"},"Y",null,{"$f":"VLOOKUP($P216,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P216,'Cost Schedule'!$B:$F,4,FALSE)","v":220},null,{"$f":"IF($E216=\"Y\",IF(I216=0,F216*H216,F216*I216),\"\")","v":0},"",{"$f":"VLOOKUP($P216,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes load, haul and dump fees to a licensed facility."},null,null,{"$f":"IF(I216=\"\",0,1)","v":0},3.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P217,'Cost Schedule'!$B:$F,2,FALSE)","v":"Onsite remediation of hydrocarbon contaminated soils manual land farming (Select Volume from List)"},"Y",null,{"$f":"VLOOKUP($P217,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P217,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E217=\"Y\",IF(I217=\"\",IF($H217=\"Select from List\",\"\",IF(I217=0,F217*H217,\"\")),F217*I217),\"\")","v":""},"Select Volume Here",{"$f":"VLOOKUP($P217,'Cost Schedule'!$B:$F,5,FALSE)","v":"Spreading of contaminated soils on a prepared surface and stimulation of aerobic microbial activity within the soils through aeration and/or the addition of minerals, nutrients and moisture to promote the aerobic degradation of organic chemicals - time frame of up to 24 months."},null,null,{"$f":"IF(I219=\"\",0,1)","v":0},{"$f":"IF(Q217=1,\"3.06-\",IF(Q217=2,\"3.06a\",IF(Q217=3,\"3.06b\",IF(Q217=4,\"3.06c\",IF(Q217=5,\"3.06d\",\"3.06\")))))","v":"3.06-"},{"$f":"VLOOKUP(K217,Select_Volume_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,{"$f":"VLOOKUP($P218,'Cost Schedule'!$B:$F,4,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(I217<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R217","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P219,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation of cement stabilisation plant and equipment for hydrocarbon (i.e., PAH, long chain hydrocarbons, etc.) contaminated soil treatment"},"Y",null,{"$f":"VLOOKUP($P219,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P219,'Cost Schedule'!$B:$F,4,FALSE)","v":150000},null,0,"",{"$f":"VLOOKUP($P219,'Cost Schedule'!$B:$F,5,FALSE)","v":"Required if treatment of hydrocarbon contamination is required to be fast tracked."},null,null,0,3.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P220,'Cost Schedule'!$B:$F,2,FALSE)","v":"On-site remediation of hydrocarbon contaminated soils - using a mobile treatment unit"},"Y",null,{"$f":"VLOOKUP($P220,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P220,'Cost Schedule'!$B:$F,4,FALSE)","v":165},null,0,"",{"$f":"VLOOKUP($P220,'Cost Schedule'!$B:$F,5,FALSE)","v":"Additional cost as the treatment process is fast tracked."},null,null,0,3.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P221,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and dispose of asbestos (<750 m2)"},"Y",null,{"$f":"VLOOKUP($P221,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P221,'Cost Schedule'!$B:$F,4,FALSE)","v":50},null,0,"",{"$f":"VLOOKUP($P221,'Cost Schedule'!$B:$F,5,FALSE)","v":"Where an assessment/estimation has been made to confirm the volume of asbestos to be removed."},null,null,0,3.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P222,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove and dispose of asbestos (>750 m2)"},"Y",null,{"$f":"VLOOKUP($P222,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P222,'Cost Schedule'!$B:$F,4,FALSE)","v":40},null,0,"",{"$f":"VLOOKUP($P222,'Cost Schedule'!$B:$F,5,FALSE)","v":"Where an assessment/estimation has been made to confirm the volume of asbestos to be removed."},null,null,0,3.1,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P223,'Cost Schedule'!$B:$F,2,FALSE)","v":"Waste disposal to Council landfill - fees (asbestos)"},"Y",null,{"$f":"VLOOKUP($P223,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P223,'Cost Schedule'!$B:$F,4,FALSE)","v":290},null,0,"",{"$f":"VLOOKUP($P223,'Cost Schedule'!$B:$F,5,FALSE)","v":"Landfill fees to regional landfill."},null,null,0,3.11,null,"Y"]
[null,null,{"$f":"C206&\" Subtotal\"","v":"Contaminated Materials Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J206:J223)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Roads and Tracks",{"$f":"VLOOKUP($P225,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – minor works including deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P225,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P225,'Cost Schedule'!$B:$F,4,FALSE)","v":1040},null,{"$f":"IF($E225=\"Y\",IF(I225=0,F225*H225,F225*I225),\"\")","v":0},{"$f":"IF(I225<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P225,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ~6 m road width - 16H Grader."},null,null,{"$f":"IF(I225=\"\",0,1)","v":0},5.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P226,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / access  tracks / vehicle park-up areas with windrows and/or small earthen bunds – minor earthworks and deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P226,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P226,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,0,"",{"$f":"VLOOKUP($P226,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - no seed"},null,null,0,5.0199999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P227,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P227,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P227,'Cost Schedule'!$B:$F,4,FALSE)","v":3700},null,0,"",{"$f":"VLOOKUP($P227,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P228,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P228,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P228,'Cost Schedule'!$B:$F,4,FALSE)","v":4485},null,0,"",{"$f":"VLOOKUP($P228,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P229,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P229,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P229,'Cost Schedule'!$B:$F,4,FALSE)","v":4870},null,0,"",{"$f":"VLOOKUP($P229,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P230,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P230,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P230,'Cost Schedule'!$B:$F,4,FALSE)","v":7025},null,0,"",{"$f":"VLOOKUP($P230,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.0599999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P231,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove stabilised material (blue metal, aggregate etc.) from roadways and disposal on-site/locally (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P231,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P231,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E231=\"Y\",IF(I231=\"\",IF($H231=\"Select from List\",\"\",IF(I231=0,F231*H231,\"\")),F231*I231),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P231,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the scraping and removal of the volume of stabilised material from the road, laydown or other surface using an excavator, dozer and grader to enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q231=1,\"5.07-\",IF(Q231=2,\"5.07a\",IF(Q231=3,\"5.07b\",IF(Q231=4,\"5.07c\",IF(Q231=5,\"5.07d\",\"5.07\")))))","v":"5.07-"},{"$f":"VLOOKUP(K231,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,{"$f":"VLOOKUP($P232,'Cost Schedule'!$B:$F,3,FALSE)","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(I231<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R231","v":"Y"}]
[null,null,{"$f":"C225&\" Subtotal\"","v":"Roads and Tracks Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J225:J232)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Earthworks / Structural Works (Landform Establishment)",{"$f":"VLOOKUP($P234,'Cost Schedule'!$B:$F,2,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit – Select Push Length"},"Y",null,"m3",{"$f":"VLOOKUP($P234,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E234=\"Y\",IF(I234=\"\",IF($H234=\"Select from List\",\"\",IF(I234=0,F234*H234,\"\")),F234*I234),\"\")","v":""},"Select Push Length Here",{"$f":"VLOOKUP($P234,'Cost Schedule'!$B:$F,5,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit"},null,null,0,{"$f":"IF(Q234=1,\"7.01-\",IF(Q234=2,\"7.01a\",IF(Q234=3,\"7.01b\",IF(Q234=4,\"7.01c\",IF(Q234=5,\"7.01d\",\"7.01-\")))))","v":"7.01-"},{"$f":"VLOOKUP(K234,Select_Push_Length_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I234<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R234","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P236,'Cost Schedule'!$B:$F,2,FALSE)","v":"Minor reshaping and pushing"},"Y",null,{"$f":"VLOOKUP($P236,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P236,'Cost Schedule'!$B:$F,4,FALSE)","v":3900},null,{"$f":"IF($E236=\"Y\",IF(I236=0,F236*H236,F236*I236),\"\")","v":0},{"$f":"IF(I236<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P236,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation)."},null,null,{"$f":"IF(I236=\"\",0,1)","v":0},7.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P237,'Cost Schedule'!$B:$F,2,FALSE)","v":"Structural works, banks, waterways - contour banks, drainage channels and other soil conservation measures"},"Y",null,{"$f":"VLOOKUP($P237,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P237,'Cost Schedule'!$B:$F,4,FALSE)","v":1600},null,{"$f":"IF($E237=\"Y\",IF(I237=0,F237*H237,F237*I237),\"\")","v":0},{"$f":"IF(I237<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P237,'Cost Schedule'!$B:$F,5,FALSE)","v":"Combination of dozer and excavator work plus grader for ~4 hours each per ha."},null,null,{"$f":"IF(I237=\"\",0,1)","v":0},7.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P238,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construction of spine drains / drop structures and/or stabilising water course entry points - required for large catchments"},"Y",null,{"$f":"VLOOKUP($P238,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P238,'Cost Schedule'!$B:$F,4,FALSE)","v":27},null,{"$f":"IF($E238=\"Y\",IF(I238=0,F238*H238,F238*I238),\"\")","v":0},{"$f":"IF(I238<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P238,'Cost Schedule'!$B:$F,5,FALSE)","v":"Installation of on-site rock material (rip-rap) where managing water run-off from disturbed land and/or upon entry to water courses - prevents erosion of gully head (assumes competent material is locally available). If required to be sourced off site, assume an additional $20/m2."},null,null,{"$f":"IF(I238=\"\",0,1)","v":0},7.04,null,"Y"]
[null,null,{"$f":"C234&\" Subtotal\"","v":"Earthworks / Structural Works (Landform Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J234:J238)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Mine Waste",{"$f":"VLOOKUP($P240,'Cost Schedule'!$B:$F,2,FALSE)","v":"Ideal Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with little chemical reactivity (no to low risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or low to moderate propensity for spontaneous combustion) and good physical properties (not significantly  hydrophilic, shear strength does not limit equipment choice, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P240,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P240,'Cost Schedule'!$B:$F,4,FALSE)","v":82000},null,{"$f":"IF($E240=\"Y\",IF(I240=0,F240*H240,F240*I240),\"\")","v":0},{"$f":"IF(I240<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P240,'Cost Schedule'!$B:$F,5,FALSE)","v":"This includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume material with the appropriate chemical and physical properties. This rate assumes suitable capping material is available on site within 10 km, and an average cap thickness of approximately 0.5 m to 1 mand 0.15 m - 0.2 m growth media (assume at least 1 m thick cover required for carbonaceous material covers). Water quality from runoff, seepage etc. meets site-specific environment water quality values.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,null,8.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P241,'Cost Schedule'!$B:$F,2,FALSE)","v":"Efficient Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with moderate chemical reactivity (low to medium risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or low to moderate propensity for spontaneous combustion) and moderate physical properties (not significantly  hydrophilic, shear strength limits equipment choice somewhat, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P241,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P241,'Cost Schedule'!$B:$F,4,FALSE)","v":146500},null,0,"",{"$f":"VLOOKUP($P241,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume of material to cap / cover facilities where the tailings or rejects base is at a strength that enables economically efficient construction methods with small plant. This rate assumes suitable capping material is available on site within 10 km, and an average cap thickness ranging from >1 m to 2 m thickness constructed in 1 m layers + growth media up to 0.2 m depth.\nThis may require additional materials (such as capillary breaks, geofabric, etc.) - use alternate rate cells below, specific material types (e.g. acid neutralising / consuming materials, competent rock etc.) , and associated activities (i.e., load / haul / place / crush / screen / borrow etc.).\nCosts for haulage of specialised/additional materials must be added separately if required.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,{"$f":"IF(I241=\"\",0,1)","v":0},8.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P242,'Cost Schedule'!$B:$F,2,FALSE)","v":"Adverse Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with moderate chemical reactivity (medium to high risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or moderate to high propensity for spontaneous combustion) and moderate physical properties (not significantly  hydrophilic, shear strength limits equipment choice somewhat, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P242,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P242,'Cost Schedule'!$B:$F,4,FALSE)","v":313000},null,0,"",{"$f":"VLOOKUP($P242,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume of material to cap / cover facilities of high geochemical risk, and / or low shear strength that prohibits economically efficient construction methods.  This rate assumes suitable capping material/s are available on site within 10 km, and an average cap thickness of approximately >2 m + growth media up to 0.2 m depth.\nThis may require additional materials (i.e., capillary breaks, geofabric, etc.), specific material types (e.g. acid neutralising / consuming materials, competent rock etc.), and associated activities (i.e., load / haul / place / crush / screen / borrow etc.).\nCosts for haulage of specialised materials must be added separately if required.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,0,8.0299999999999994,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P243,'Cost Schedule'!$B:$F,2,FALSE)","v":"Difficult Tailings Capping- reshaping, capping / sealing of weak or soft surfaced tailings facility with poor physical properties (significantly  hydrophilic, low shear strength limits equipment choice greatly, artificial strengthening required) OR visible adverse impacts on legacy sites from chemical reactivity over lengthy exposure prior to rehabilitation"},"Y",null,{"$f":"VLOOKUP($P243,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P243,'Cost Schedule'!$B:$F,4,FALSE)","v":843000},null,0,"",{"$f":"VLOOKUP($P243,'Cost Schedule'!$B:$F,5,FALSE)","v":"This option is typically driven by time constraints and/or when tailings properties significantly restrict adequate desiccation, resulting in  a tailings shear strength that is very weak excluding access by conventional small plant.\nSmall equipment used for rehabilitation.\nThis excludes any additional material required to form the final landform profile in addition to this cap.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,0,8.0399999999999991,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P244,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P244,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P244,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E244=\"Y\",IF(I244=0,F244*0,F244*I244),\"\")","v":0},"",{"$f":"VLOOKUP($P244,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.04a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P245,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P245,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P245,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E245=\"Y\",IF(I245=0,F245*0,F245*I245),\"\")","v":0},"",{"$f":"VLOOKUP($P245,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.04b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P246,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage soil / weathered rock / sediment e.g. capping/covers, removal of contamination, etc.  (Select Haul Distance from List)"},"Y",null,{"$f":"VLOOKUP($P246,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P246,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E246=\"Y\",IF(I246=0,IF($H246=\"Select from List\",\"\",IF(I246=0,F246*H246,\"\")),F246*I246),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P246,'Cost Schedule'!$B:$F,5,FALSE)","v":"Capping/cover material available within 50 km round trip e.g. waste / overburden dumps, borrow areas, etc."},null,null,0,{"$f":"IF(Q246=1,\"8.05-\",IF(Q246=2,\"8.05a\",IF(Q246=3,\"8.05b\",IF(Q246=4,\"8.05c\",IF(Q246=5,\"8.05d\",\"8.05\")))))","v":"8.05-"},{"$f":"VLOOKUP(K246,Select_Haul_Dist_805_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I246<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,{"$f":"C240&\" Subtotal\"","v":"Mine Waste Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J240:J246)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment)",{"$f":"VLOOKUP($P249,'Cost Schedule'!$B:$F,2,FALSE)","v":"Source, cart and spread growth media (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P249,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E249=\"Y\",IF(I249=\"\",IF($H249=\"Select from List\",\"\",IF(I249=0,F249*H249,\"\")),F249*I249),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P249,'Cost Schedule'!$B:$F,5,FALSE)","v":"If topsoil is not available on-site, then Virgin Excavated Natural Material (VENM) may need to be externally sourced."},null,null,0,{"$f":"IF(Q249=1,\"9.01-\",IF(Q249=2,\"9.01a\",IF(Q249=3,\"9.01b\",IF(Q249=4,\"9.01c\",IF(Q249=5,\"9.01d\",\"7.01-\")))))","v":"9.01-"},{"$f":"VLOOKUP(K249,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I249<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R249","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P251,'Cost Schedule'!$B:$F,2,FALSE)","v":"Fill dams, voids etc. - Source local material, cart and spread to cap or backfill, cap thickness determined by approval / permit (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P251,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E251=\"Y\",IF(I251=\"\",IF($H251=\"Select from List\",\"\",IF(I251=0,F251*H251,\"\")),F251*I251),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P251,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of material requiring backfill using an excavator and scraper to fill the void and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q251=1,\"9.02-\",IF(Q251=2,\"9.02a\",IF(Q251=3,\"9.02b\",IF(Q251=4,\"9.02c\",IF(Q251=5,\"9.02d\",\"7.01-\")))))","v":"9.02-"},{"$f":"VLOOKUP(K251,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I251<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R251","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P253,'Cost Schedule'!$B:$F,2,FALSE)","v":"Trim, rock rake & deep rip (includes levelling / landscaping and rip in 1 direction)"},"Y",null,{"$f":"VLOOKUP($P253,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P253,'Cost Schedule'!$B:$F,4,FALSE)","v":1130},null,{"$f":"IF($E253=\"Y\",IF(I253=0,F253*H253,F253*I253),\"\")","v":0},{"$f":"IF(I253<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P253,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertaken using D10 dozer and 16M grader."},null,null,{"$f":"IF(I253=\"\",0,1)","v":0},9.0399999999999991,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P254,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (pasture grass species)"},"Y",null,{"$f":"VLOOKUP($P254,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P254,'Cost Schedule'!$B:$F,4,FALSE)","v":1875},null,0,"",{"$f":"VLOOKUP($P254,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P255,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (tree or native grass species)"},"Y",null,{"$f":"VLOOKUP($P255,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P255,'Cost Schedule'!$B:$F,4,FALSE)","v":4135},null,0,"",{"$f":"VLOOKUP($P255,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P256,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with native seed"},"Y",null,{"$f":"VLOOKUP($P256,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P256,'Cost Schedule'!$B:$F,4,FALSE)","v":1.9},null,0,"",{"$f":"VLOOKUP($P256,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Native seed +$1.00"},null,null,0,"9.10a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P257,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with pasture seed"},"Y",null,{"$f":"VLOOKUP($P257,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P257,'Cost Schedule'!$B:$F,4,FALSE)","v":0.43},null,{"$f":"IF($E257=\"Y\",IF(I257=0,F257*H257,F257*I257),\"\")","v":0},{"$f":"IF(I257<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P257,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Pasture seed +$0.10"},null,null,0,"9.10b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P258,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - base grade or standard for flat areas that can be irrigated by water cart"},"Y",null,{"$f":"VLOOKUP($P258,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P258,'Cost Schedule'!$B:$F,4,FALSE)","v":0.8},null,{"$f":"IF($E258=\"Y\",IF(I258=0,F258*H258,F258*I258),\"\")","v":0},{"$f":"IF(I258<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P258,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on flat areas with a gradient of less than 4:1, and where irrigation from water cart may be possible.  Industry standard application rate of 2500kg/ha.  Product will last short term (less than 3 months) and vegetation is required to grow ASAP for stability.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P259,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - bonded fibre matrix grade for steep areas to stabilise up to 12 months"},"Y",null,{"$f":"VLOOKUP($P259,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P259,'Cost Schedule'!$B:$F,4,FALSE)","v":1.8},null,{"$f":"IF($E259=\"Y\",IF(I259=0,F259*H259,F259*I259),\"\")","v":0},{"$f":"IF(I259<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P259,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on steep areas where stabilisation is required for up to 12 months. Application rate of ~3500kg/ha.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P260,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - high performance flexible growth medium grade "},"Y",null,{"$f":"VLOOKUP($P260,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P260,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,{"$f":"IF($E260=\"Y\",IF(I260=0,F260*H260,F260*I260),\"\")","v":0},{"$f":"IF(I260<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P260,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on extreme slopes where stabilisation is required for up to 18 months. Application rate of ~4,000kg/ha minimum.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P261,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (pasture)"},"Y",null,{"$f":"VLOOKUP($P261,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P261,'Cost Schedule'!$B:$F,4,FALSE)","v":420},null,0,"",{"$f":"VLOOKUP($P261,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 250 kg / ha. These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.11,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P262,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (trees)"},"Y",null,{"$f":"VLOOKUP($P262,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P262,'Cost Schedule'!$B:$F,4,FALSE)","v":140},null,0,"",{"$f":"VLOOKUP($P262,'Cost Schedule'!$B:$F,5,FALSE)","v":"These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.1199999999999992,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P263,'Cost Schedule'!$B:$F,2,FALSE)","v":"Spoil amelioration (adding lime / gypsum etc.)"},"Y",null,{"$f":"VLOOKUP($P263,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P263,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,0,"",{"$f":"VLOOKUP($P263,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 2.5 t / ha as an average application rate."},null,null,0,9.1300000000000008,null,{"$f":"E263","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P264,'Cost Schedule'!$B:$F,2,FALSE)","v":"growth media amelioration with biosolids"},"Y",null,{"$f":"VLOOKUP($P264,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P264,'Cost Schedule'!$B:$F,4,FALSE)","v":1015},null,0,"",{"$f":"VLOOKUP($P264,'Cost Schedule'!$B:$F,5,FALSE)","v":"Recent experience with agronomy projects."},null,null,0,9.14,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P265,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct no-climb stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P265,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P265,'Cost Schedule'!$B:$F,4,FALSE)","v":22},null,0,"",{"$f":"VLOOKUP($P265,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for no-climb stock fencing."},null,null,0,9.16,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P266,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct standard stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P266,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P266,'Cost Schedule'!$B:$F,4,FALSE)","v":13},null,0,"",{"$f":"VLOOKUP($P266,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for standard stock fencing."},null,null,0,9.17,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P267,'Cost Schedule'!$B:$F,2,FALSE)","v":"Purchase and erect warning signs"},"Y",null,{"$f":"VLOOKUP($P267,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P267,'Cost Schedule'!$B:$F,4,FALSE)","v":250},null,0,"",{"$f":"VLOOKUP($P267,'Cost Schedule'!$B:$F,5,FALSE)","v":"Compliance with AS 1319-1994 - Safety signs for the occupational environment - installed every 25 m."},null,null,0,9.18,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P268,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources virgin excavated natural material (VENM) for growth media."},"Y",null,{"$f":"VLOOKUP($P268,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P268,'Cost Schedule'!$B:$F,4,FALSE)","v":80.8},null,0,"",{"$f":"VLOOKUP($P268,'Cost Schedule'!$B:$F,5,FALSE)","v":"D7 to spread material at $205/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $70/m3 for imported fill material."},null,null,0,9.19,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P269,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources a combination of virgin excavated natural material (VENM) and spoil from large excavation for filing voids and/or capping etc."},"Y",null,{"$f":"VLOOKUP($P269,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P269,'Cost Schedule'!$B:$F,4,FALSE)","v":72.5},null,{"$f":"IF($E269=\"Y\",IF(I269=0,F269*H269,F269*I269),\"\")","v":0},{"$f":"IF(I269<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P269,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 push into void at $270/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $60/m3 for imported fill material."},null,null,0,9.1999999999999993,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P270,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clearing and grubbing of trees and vegetation"},"Y",null,{"$f":"VLOOKUP($P270,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P270,'Cost Schedule'!$B:$F,4,FALSE)","v":4730},null,{"$f":"IF($E270=\"Y\",IF(I270=0,F270*H270,F270*I270),\"\")","v":0},{"$f":"IF(I270<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P270,'Cost Schedule'!$B:$F,5,FALSE)","v":"Clearing and grubbing of light vegetation growth e.g. regrowth"},null,null,0,9.2100000000000009,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P271,'Cost Schedule'!$B:$F,2,FALSE)","v":"Topsoil stripping"},"Y",null,{"$f":"VLOOKUP($P271,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P271,'Cost Schedule'!$B:$F,4,FALSE)","v":4.8624999999999998},null,{"$f":"IF($E271=\"Y\",IF(I271=0,F271*H271,F271*I271),\"\")","v":0},{"$f":"IF(I271<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P271,'Cost Schedule'!$B:$F,5,FALSE)","v":"Stripping or topsoil at an approximate depth of 0.2 m into stockpiles; load and haul to final rehabilitation location required or respreading where necessary."},null,null,0,9.2200000000000006,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P272,'Cost Schedule'!$B:$F,2,FALSE)","v":"Growth media supplementation with manure"},"Y",null,{"$f":"VLOOKUP($P272,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P272,'Cost Schedule'!$B:$F,4,FALSE)","v":747.5},null,{"$f":"IF($E272=\"Y\",IF(I272=0,F272*H272,F272*I272),\"\")","v":0},{"$f":"IF(I272<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P272,'Cost Schedule'!$B:$F,5,FALSE)","v":"Addition of manure to improve soil quality."},null,null,0,9.23,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P273,'Cost Schedule'!$B:$F,2,FALSE)","v":"Utilise biotic soil media - organic topsoil alternative"},"Y",null,{"$f":"VLOOKUP($P273,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P273,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,0,"",{"$f":"VLOOKUP($P273,'Cost Schedule'!$B:$F,5,FALSE)","v":"Material that can be applied as an alternative to spreading topsoil prior to hydromulching."},null,null,0,"9.24a",null,"Y"]
[null,null,{"$f":"C249&\" Subtotal\"","v":"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J249:J273)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Water Management",{"$f":"VLOOKUP($P275,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clean water dams to be retained after decommissioning – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P275,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P275,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E275=\"Y\",IF(I275=0,F275*H275,F275*I275),\"\")","v":0},{"$f":"IF(I275<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P275,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) @ ~$200 per hour and pasture grass."},null,null,{"$f":"IF(I275=\"\",0,1)","v":0},"10.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P276,'Cost Schedule'!$B:$F,2,FALSE)","v":"Large clean water dams (i.e. ≥ 2 ha) to be retained after mine closure – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P276,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P276,'Cost Schedule'!$B:$F,4,FALSE)","v":10500},null,{"$f":"IF($E276=\"Y\",IF(I276=0,F276*H276,F276*I276),\"\")","v":0},{"$f":"IF(I276<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P276,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) + pasture grass."},null,null,{"$f":"IF(I276=\"\",0,1)","v":0},"10.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P277,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove sediments from the floor of the dam to enable it to be converted into clean water structure (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P277,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P277,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E277=\"Y\",IF(I277=\"\",IF($H277=\"Select from List\",\"\",IF(I277=0,F277*H277,\"\")),F277*I277),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P277,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of contaminated sediment requiring removal using an excavator, truck and dozer to clean out the dam."},null,null,{"$f":"IF(I277=\"\",0,1)","v":0},{"$f":"IF(Q277=1,\"10.04-\",IF(Q277=2,\"10.04a\",IF(Q277=3,\"10.04b\",IF(Q277=4,\"10.04c\",IF(Q277=5,\"10.04d\",\"10.04-\")))))","v":"10.04-"},{"$f":"VLOOKUP(K277,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I277<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R277","v":"Y"}]
[null,null,{"$f":"C275&\" Subtotal\"","v":"Water Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J275:J278)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Maintenance of Rehabilitated Areas",{"$f":"VLOOKUP($P280,'Cost Schedule'!$B:$F,2,FALSE)","v":"Maintenance of areas that have been shaped and seeded and revegetation has been 'successful'"},"Y",null,{"$f":"VLOOKUP($P280,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P280,'Cost Schedule'!$B:$F,4,FALSE)","v":925},null,{"$f":"IF($E280=\"Y\",IF(I280=0,F280*H280,F280*I280),\"\")","v":0},{"$f":"IF(I280<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P280,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rehabilitation maintenance might include re-seeding, watering, fertilising, minor re-shaping, erosion control, inspections/audits - does not include major repair works."},null,null,{"$f":"IF(I280=\"\",0,1)","v":0},12.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P281,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - minor"},"Y",null,{"$f":"VLOOKUP($P281,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P281,'Cost Schedule'!$B:$F,4,FALSE)","v":1200},null,{"$f":"IF($E281=\"Y\",IF(I281=0,F281*H281,F281*I281),\"\")","v":0},{"$f":"IF(I281<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P281,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring minor repair - rills, minor growth media replacement."},null,null,{"$f":"IF(I281=\"\",0,1)","v":0},12.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P282,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - moderate"},"Y",null,{"$f":"VLOOKUP($P282,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P282,'Cost Schedule'!$B:$F,4,FALSE)","v":1700},null,{"$f":"IF($E282=\"Y\",IF(I282=0,F282*H282,F282*I282),\"\")","v":0},{"$f":"IF(I282<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P282,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring moderate repair - rills, significant growth media replacement."},null,null,{"$f":"IF(I282=\"\",0,1)","v":0},12.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P283,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - major"},"Y",null,{"$f":"VLOOKUP($P283,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P283,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E283=\"Y\",IF(I283=0,F283*H283,F283*I283),\"\")","v":0},{"$f":"IF(I283<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P283,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring major repair - rills, gullies, growth media replacement, some level of additional surface water management."},null,null,{"$f":"IF(I283=\"\",0,1)","v":0},12.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P284,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - total failure of landform"},"Y",null,{"$f":"VLOOKUP($P284,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P284,'Cost Schedule'!$B:$F,4,FALSE)","v":40000},null,{"$f":"IF($E284=\"Y\",IF(I284=0,F284*H284,F284*I284),\"\")","v":0},{"$f":"IF(I284<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P284,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas that require extensive rehabilitation repair - re-design and re-construction of landform."},null,null,{"$f":"IF(I284=\"\",0,1)","v":0},12.09,null,"Y"]
[null,null,{"$f":"C280&\" Subtotal\"","v":"Maintenance of Rehabilitated Areas Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J280:J284)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Items","Other 1 <insert>","N",null,null,"This is ",null,{"$f":"IF($E286=\"Y\",IF(I286=0,F286*H286,F286*I286),\"\")","v":""},{"$f":"IF(I286<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I286=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 2 <insert>","N",null,null,"deliberately ",null,{"$f":"IF($E287=\"Y\",IF(I287=0,F287*H287,F287*I287),\"\")","v":""},{"$f":"IF(I287<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I287=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 3 <insert>","N",null,null,"left blank ",null,{"$f":"IF($E288=\"Y\",IF(I288=0,F288*H288,F288*I288),\"\")","v":""},{"$f":"IF(I288<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I288=\"\",0,1)","v":0},null,null,"N"]
[null,null,{"$f":"C286&\" Subtotal\"","v":"Additional Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J286:J288)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"TXRESULT","Total Cost for Tailings & Rejects Domain",null,null,null,null,null,{"$f":"SUM(J289,J285,J279,J274,J248,J239,J233,J224)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Open Cut and Underground Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Domain 3c: Overburden & Waste",null,{"$f":"D381","v":"Total Cost for Overburden & Waste Domain"},null,null,null,null,null,null,{"$f":"J381","v":0},null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Assumptions: Record any relevant assumptions to this domain below:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Key Rehabilitation Area Data for Domain",null,"Enter data below manually",null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Landform Establishment:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Growth Media Development:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Ecosystem Establishment:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,"Chg","Link","List","Y"]
[null,null,"Contaminated Materials",{"$f":"VLOOKUP($P305,'Cost Schedule'!$B:$F,2,FALSE)","v":"Treatment of known Acid Sulfate Soils"},"Y",null,{"$f":"VLOOKUP($P305,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P305,'Cost Schedule'!$B:$F,4,FALSE)","v":2580},null,{"$f":"IF($E305=\"Y\",IF(I305=0,F305*H305,F305*I305),\"\")","v":0},{"$f":"IF(I305<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P305,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ASS is treatable via neutralisation and does not require capping and isolation. Assumes 1% by weight lime addition and treatment to 100 mm depth only."},null,null,{"$f":"IF(I305=\"\",0,1)","v":0},3.12,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P306,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of plastic liner (i.e. dam, leach pad, sump etc.)"},"Y",null,{"$f":"VLOOKUP($P306,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P306,'Cost Schedule'!$B:$F,4,FALSE)","v":1},null,{"$f":"IF($E306=\"Y\",IF(I306=0,F306*H306,F306*I306),\"\")","v":0},{"$f":"IF(I306<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P306,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for cutting using ripping tynes and on-site disposal of the liner."},null,null,{"$f":"IF(I306=\"\",0,1)","v":0},3.13,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P307,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage brine/salt for disposal (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P307,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P307,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E307=\"Y\",IF(I307=0,IF($H307=\"Select from List\",\"\",IF(I307=0,F307*H307,\"\")),F307*I307),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P307,'Cost Schedule'!$B:$F,5,FALSE)","v":"Costs for haulage to location for authorised disposal."},null,null,{"$f":"IF(I307=\"\",0,1)","v":0},{"$f":"IF(Q307=1,\"3.14-\",IF(Q307=2,\"3.14a\",IF(Q307=3,\"3.14b\",IF(Q307=4,\"3.14c\",IF(Q307=5,\"3.14d\",\"3.14\")))))","v":"3.14-"},{"$f":"VLOOKUP(K307,Select_Haul_distance_Here_index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I307<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,null,{"$f":"VLOOKUP($P309,'Cost Schedule'!$B:$F,2,FALSE)","v":"Brine disposal to landfill - fees only"},"Y",null,{"$f":"VLOOKUP($P309,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P309,'Cost Schedule'!$B:$F,4,FALSE)","v":288},null,{"$f":"IF($E309=\"Y\",IF(I309=0,F309*H309,F309*I309),\"\")","v":0},{"$f":"IF(I309<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P309,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate for trackable liquid levy of $78.20 per tonne and authorised disposal to landfill."},null,null,{"$f":"IF(I309=\"\",0,1)","v":0},"3.14d",null,{"$f":"E309","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P310,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage water (clean or contaminated) (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P310,'Cost Schedule'!$B:$F,3,FALSE)","v":"tonne"},{"$f":"VLOOKUP($P310,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E310=\"Y\",IF(I310=0,IF($H310=\"Select from List\",\"\",IF(I310=0,F310*H310,\"\")),F310*I310),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P310,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes transport in a 20,000 L tanker. Add disposal costs to additional items where warranted."},null,null,{"$f":"IF(I310=\"\",0,1)","v":0},{"$f":"IF(Q310=1,\"3.15-\",IF(Q310=2,\"3.15a\",IF(Q310=3,\"3.15b\",IF(Q310=4,\"3.15c\",IF(Q310=5,\"3.15d\",\"3.15\")))))","v":"3.15-"},{"$f":"VLOOKUP(K310,Select_Haul_Dist_315_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I310<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,{"$f":"C305&\" Subtotal\"","v":"Contaminated Materials Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J305:J310)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Roads and Tracks",{"$f":"VLOOKUP($P313,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – minor works including deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P313,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P313,'Cost Schedule'!$B:$F,4,FALSE)","v":1040},null,{"$f":"IF($E313=\"Y\",IF(I313=0,F313*H313,F313*I313),\"\")","v":0},{"$f":"IF(I313<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P313,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes ~6 m road width - 16H Grader."},null,null,{"$f":"IF(I313=\"\",0,1)","v":0},5.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P314,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / access  tracks / vehicle park-up areas with windrows and/or small earthen bunds – minor earthworks and deep rip and trim"},"Y",null,{"$f":"VLOOKUP($P314,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P314,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,0,"",{"$f":"VLOOKUP($P314,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - no seed"},null,null,0,5.0199999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P315,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P315,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P315,'Cost Schedule'!$B:$F,4,FALSE)","v":3700},null,0,"",{"$f":"VLOOKUP($P315,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P316,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P316,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P316,'Cost Schedule'!$B:$F,4,FALSE)","v":4485},null,0,"",{"$f":"VLOOKUP($P316,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.04,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P317,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (pasture grass)"},"Y",null,{"$f":"VLOOKUP($P317,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P317,'Cost Schedule'!$B:$F,4,FALSE)","v":4870},null,0,"",{"$f":"VLOOKUP($P317,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed"},null,null,0,5.05,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P318,'Cost Schedule'!$B:$F,2,FALSE)","v":"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)"},"Y",null,{"$f":"VLOOKUP($P318,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P318,'Cost Schedule'!$B:$F,4,FALSE)","v":7025},null,0,"",{"$f":"VLOOKUP($P318,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed"},null,null,0,5.0599999999999996,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P319,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove stabilised material (blue metal, aggregate etc.) from roadways and disposal on-site/locally (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P319,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P319,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E319=\"Y\",IF(I319=\"\",IF($H319=\"Select from List\",\"\",IF(I319=0,F319*H319,\"\")),F319*I319),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P319,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the scraping and removal of the volume of stabilised material from the road, laydown or other surface using an excavator, dozer and grader to enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q319=1,\"5.07-\",IF(Q319=2,\"5.07a\",IF(Q319=3,\"5.07b\",IF(Q319=4,\"5.07c\",IF(Q319=5,\"5.07d\",\"5.07\")))))","v":"5.07-"},{"$f":"VLOOKUP(K319,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,{"$f":"VLOOKUP($P320,'Cost Schedule'!$B:$F,3,FALSE)","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(I319<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R319","v":"Y"}]
[null,null,{"$f":"C313&\" Subtotal\"","v":"Roads and Tracks Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J313:J320)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Earthworks / Structural Works (Landform Establishment)",{"$f":"VLOOKUP($P322,'Cost Schedule'!$B:$F,2,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit – Select Push Length"},"Y",null,"m3",{"$f":"VLOOKUP($P322,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E322=\"Y\",IF(I322=\"\",IF($H322=\"Select from List\",\"\",IF(I322=0,F322*H322,\"\")),F322*I322),\"\")","v":""},"Select Push Length Here",{"$f":"VLOOKUP($P322,'Cost Schedule'!$B:$F,5,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit"},null,null,0,{"$f":"IF(Q322=1,\"7.01-\",IF(Q322=2,\"7.01a\",IF(Q322=3,\"7.01b\",IF(Q322=4,\"7.01c\",IF(Q322=5,\"7.01d\",\"7.01-\")))))","v":"7.01-"},{"$f":"VLOOKUP(K322,Select_Push_Length_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I322<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R322","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P324,'Cost Schedule'!$B:$F,2,FALSE)","v":"Minor reshaping and pushing"},"Y",null,{"$f":"VLOOKUP($P324,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P324,'Cost Schedule'!$B:$F,4,FALSE)","v":3900},null,{"$f":"IF($E324=\"Y\",IF(I324=0,F324*H324,F324*I324),\"\")","v":0},{"$f":"IF(I324<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P324,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation)."},null,null,{"$f":"IF(I324=\"\",0,1)","v":0},7.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P325,'Cost Schedule'!$B:$F,2,FALSE)","v":"Structural works, banks, waterways - contour banks, drainage channels and other soil conservation measures"},"Y",null,{"$f":"VLOOKUP($P325,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P325,'Cost Schedule'!$B:$F,4,FALSE)","v":1600},null,{"$f":"IF($E325=\"Y\",IF(I325=0,F325*H325,F325*I325),\"\")","v":0},{"$f":"IF(I325<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P325,'Cost Schedule'!$B:$F,5,FALSE)","v":"Combination of dozer and excavator work plus grader for ~4 hours each per ha."},null,null,{"$f":"IF(I325=\"\",0,1)","v":0},7.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P326,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construction of spine drains / drop structures and/or stabilising water course entry points - required for large catchments"},"Y",null,{"$f":"VLOOKUP($P326,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P326,'Cost Schedule'!$B:$F,4,FALSE)","v":27},null,{"$f":"IF($E326=\"Y\",IF(I326=0,F326*H326,F326*I326),\"\")","v":0},{"$f":"IF(I326<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P326,'Cost Schedule'!$B:$F,5,FALSE)","v":"Installation of on-site rock material (rip-rap) where managing water run-off from disturbed land and/or upon entry to water courses - prevents erosion of gully head (assumes competent material is locally available). If required to be sourced off site, assume an additional $20/m2."},null,null,{"$f":"IF(I326=\"\",0,1)","v":0},7.04,null,"Y"]
[null,null,{"$f":"C322&\" Subtotal\"","v":"Earthworks / Structural Works (Landform Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J322:J326)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Mine Waste",{"$f":"VLOOKUP($P328,'Cost Schedule'!$B:$F,2,FALSE)","v":"Ideal Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with little chemical reactivity (no to low risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or low to moderate propensity for spontaneous combustion) and good physical properties (not significantly  hydrophilic, shear strength does not limit equipment choice, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P328,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P328,'Cost Schedule'!$B:$F,4,FALSE)","v":82000},null,{"$f":"IF($E328=\"Y\",IF(I328=0,F328*H328,F328*I328),\"\")","v":0},{"$f":"IF(I328<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P328,'Cost Schedule'!$B:$F,5,FALSE)","v":"This includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume material with the appropriate chemical and physical properties. This rate assumes suitable capping material is available on site within 10 km, and an average cap thickness of approximately 0.5 m to 1 mand 0.15 m - 0.2 m growth media (assume at least 1 m thick cover required for carbonaceous material covers). Water quality from runoff, seepage etc. meets site-specific environment water quality values.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,null,8.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P329,'Cost Schedule'!$B:$F,2,FALSE)","v":"Efficient Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with moderate chemical reactivity (low to medium risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or low to moderate propensity for spontaneous combustion) and moderate physical properties (not significantly  hydrophilic, shear strength limits equipment choice somewhat, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P329,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P329,'Cost Schedule'!$B:$F,4,FALSE)","v":146500},null,0,"",{"$f":"VLOOKUP($P329,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume of material to cap / cover facilities where the tailings or rejects base is at a strength that enables economically efficient construction methods with small plant. This rate assumes suitable capping material is available on site within 10 km, and an average cap thickness ranging from >1 m to 2 m thickness constructed in 1 m layers + growth media up to 0.2 m depth.\nThis may require additional materials (such as capillary breaks, geofabric, etc.) - use alternate rate cells below, specific material types (e.g. acid neutralising / consuming materials, competent rock etc.) , and associated activities (i.e., load / haul / place / crush / screen / borrow etc.).\nCosts for haulage of specialised/additional materials must be added separately if required.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,{"$f":"IF(I329=\"\",0,1)","v":0},8.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P330,'Cost Schedule'!$B:$F,2,FALSE)","v":"Adverse Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with moderate chemical reactivity (medium to high risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or moderate to high propensity for spontaneous combustion) and moderate physical properties (not significantly  hydrophilic, shear strength limits equipment choice somewhat, no artificial strengthening required)"},"Y",null,{"$f":"VLOOKUP($P330,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P330,'Cost Schedule'!$B:$F,4,FALSE)","v":313000},null,0,"",{"$f":"VLOOKUP($P330,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume of material to cap / cover facilities of high geochemical risk, and / or low shear strength that prohibits economically efficient construction methods.  This rate assumes suitable capping material/s are available on site within 10 km, and an average cap thickness of approximately >2 m + growth media up to 0.2 m depth.\nThis may require additional materials (i.e., capillary breaks, geofabric, etc.), specific material types (e.g. acid neutralising / consuming materials, competent rock etc.), and associated activities (i.e., load / haul / place / crush / screen / borrow etc.).\nCosts for haulage of specialised materials must be added separately if required.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,0,8.0299999999999994,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P331,'Cost Schedule'!$B:$F,2,FALSE)","v":"Difficult Tailings Capping- reshaping, capping / sealing of weak or soft surfaced tailings facility with poor physical properties (significantly  hydrophilic, low shear strength limits equipment choice greatly, artificial strengthening required) OR visible adverse impacts on legacy sites from chemical reactivity over lengthy exposure prior to rehabilitation"},"Y",null,{"$f":"VLOOKUP($P331,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P331,'Cost Schedule'!$B:$F,4,FALSE)","v":843000},null,0,"",{"$f":"VLOOKUP($P331,'Cost Schedule'!$B:$F,5,FALSE)","v":"This option is typically driven by time constraints and/or when tailings properties significantly restrict adequate desiccation, resulting in  a tailings shear strength that is very weak excluding access by conventional small plant.\nSmall equipment used for rehabilitation.\nThis excludes any additional material required to form the final landform profile in addition to this cap.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05."},null,null,0,8.0399999999999991,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P332,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P332,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P332,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E332=\"Y\",IF(I332=0,F332*0,F332*I332),\"\")","v":0},"",{"$f":"VLOOKUP($P332,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.04a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P333,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values."},"Y",null,{"$f":"VLOOKUP($P333,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P333,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E333=\"Y\",IF(I333=0,F333*0,F333*I333),\"\")","v":0},"",{"$f":"VLOOKUP($P333,'Cost Schedule'!$B:$F,5,FALSE)","v":"Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."},null,null,0,"8.04b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P334,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long haulage soil / weathered rock / sediment e.g. capping/covers, removal of contamination, etc.  (Select Haul Distance from List)"},"Y",null,{"$f":"VLOOKUP($P334,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P334,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E334=\"Y\",IF(I334=0,IF($H334=\"Select from List\",\"\",IF(I334=0,F334*H334,\"\")),F334*I334),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P334,'Cost Schedule'!$B:$F,5,FALSE)","v":"Capping/cover material available within 50 km round trip e.g. waste / overburden dumps, borrow areas, etc."},null,null,0,{"$f":"IF(Q334=1,\"8.05-\",IF(Q334=2,\"8.05a\",IF(Q334=3,\"8.05b\",IF(Q334=4,\"8.05c\",IF(Q334=5,\"8.05d\",\"8.05\")))))","v":"8.05-"},{"$f":"VLOOKUP(K334,Select_Haul_Dist_805_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I334<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,{"$f":"C328&\" Subtotal\"","v":"Mine Waste Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J328:J334)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment)",{"$f":"VLOOKUP($P337,'Cost Schedule'!$B:$F,2,FALSE)","v":"Source, cart and spread growth media (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P337,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E337=\"Y\",IF(I337=\"\",IF($H337=\"Select from List\",\"\",IF(I337=0,F337*H337,\"\")),F337*I337),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P337,'Cost Schedule'!$B:$F,5,FALSE)","v":"If topsoil is not available on-site, then Virgin Excavated Natural Material (VENM) may need to be externally sourced."},null,null,0,{"$f":"IF(Q337=1,\"9.01-\",IF(Q337=2,\"9.01a\",IF(Q337=3,\"9.01b\",IF(Q337=4,\"9.01c\",IF(Q337=5,\"9.01d\",\"7.01-\")))))","v":"9.01-"},{"$f":"VLOOKUP(K337,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I337<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R337","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P339,'Cost Schedule'!$B:$F,2,FALSE)","v":"Fill dams, voids etc. - Source local material, cart and spread to cap or backfill, cap thickness determined by approval / permit (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P339,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E339=\"Y\",IF(I339=\"\",IF($H339=\"Select from List\",\"\",IF(I339=0,F339*H339,\"\")),F339*I339),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P339,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of material requiring backfill using an excavator and scraper to fill the void and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q339=1,\"9.02-\",IF(Q339=2,\"9.02a\",IF(Q339=3,\"9.02b\",IF(Q339=4,\"9.02c\",IF(Q339=5,\"9.02d\",\"7.01-\")))))","v":"9.02-"},{"$f":"VLOOKUP(K339,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I339<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R339","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P341,'Cost Schedule'!$B:$F,2,FALSE)","v":"Shotcrete application on cuttings and steep slopes"},"Y",null,{"$f":"VLOOKUP($P341,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P341,'Cost Schedule'!$B:$F,4,FALSE)","v":185},null,{"$f":"IF($E341=\"Y\",IF(I341=0,F341*H341,F341*I341),\"\")","v":0},{"$f":"IF(I341<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P341,'Cost Schedule'!$B:$F,5,FALSE)","v":"This rate is used to rehabilitate steep slopes of weathered rock, roadway cuttings, etc that cannot be cut back and stabilised."},null,null,{"$f":"IF(I341=\"\",0,1)","v":0},9.0299999999999994,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P342,'Cost Schedule'!$B:$F,2,FALSE)","v":"Trim, rock rake & deep rip (includes levelling / landscaping and rip in 1 direction)"},"Y",null,{"$f":"VLOOKUP($P342,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P342,'Cost Schedule'!$B:$F,4,FALSE)","v":1130},null,0,"",{"$f":"VLOOKUP($P342,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertaken using D10 dozer and 16M grader."},null,null,0,9.0399999999999991,null,{"$f":"E342","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P343,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting mature trees (>15 cm)"},"Y",null,{"$f":"VLOOKUP($P343,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P343,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,0,"",{"$f":"VLOOKUP($P343,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,0,9.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P344,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting tube stock (<15 cm)"},"Y",null,{"$f":"VLOOKUP($P344,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P344,'Cost Schedule'!$B:$F,4,FALSE)","v":6.6},null,0,"",{"$f":"VLOOKUP($P344,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,0,9.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P345,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (pasture grass species)"},"Y",null,{"$f":"VLOOKUP($P345,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P345,'Cost Schedule'!$B:$F,4,FALSE)","v":1875},null,0,"",{"$f":"VLOOKUP($P345,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P346,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (tree or native grass species)"},"Y",null,{"$f":"VLOOKUP($P346,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P346,'Cost Schedule'!$B:$F,4,FALSE)","v":4135},null,0,"",{"$f":"VLOOKUP($P346,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.09,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P347,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with native seed"},"Y",null,{"$f":"VLOOKUP($P347,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P347,'Cost Schedule'!$B:$F,4,FALSE)","v":1.9},null,0,"",{"$f":"VLOOKUP($P347,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Native seed +$1.00"},null,null,0,"9.10a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P348,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with pasture seed"},"Y",null,{"$f":"VLOOKUP($P348,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P348,'Cost Schedule'!$B:$F,4,FALSE)","v":0.43},null,{"$f":"IF($E348=\"Y\",IF(I348=0,F348*H348,F348*I348),\"\")","v":0},{"$f":"IF(I348<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P348,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Pasture seed +$0.10"},null,null,0,"9.10b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P349,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - base grade or standard for flat areas that can be irrigated by water cart"},"Y",null,{"$f":"VLOOKUP($P349,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P349,'Cost Schedule'!$B:$F,4,FALSE)","v":0.8},null,{"$f":"IF($E349=\"Y\",IF(I349=0,F349*H349,F349*I349),\"\")","v":0},{"$f":"IF(I349<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P349,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on flat areas with a gradient of less than 4:1, and where irrigation from water cart may be possible.  Industry standard application rate of 2500kg/ha.  Product will last short term (less than 3 months) and vegetation is required to grow ASAP for stability.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P350,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - bonded fibre matrix grade for steep areas to stabilise up to 12 months"},"Y",null,{"$f":"VLOOKUP($P350,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P350,'Cost Schedule'!$B:$F,4,FALSE)","v":1.8},null,{"$f":"IF($E350=\"Y\",IF(I350=0,F350*H350,F350*I350),\"\")","v":0},{"$f":"IF(I350<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P350,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on steep areas where stabilisation is required for up to 12 months. Application rate of ~3500kg/ha.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P351,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - high performance flexible growth medium grade "},"Y",null,{"$f":"VLOOKUP($P351,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P351,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,{"$f":"IF($E351=\"Y\",IF(I351=0,F351*H351,F351*I351),\"\")","v":0},{"$f":"IF(I351<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P351,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on extreme slopes where stabilisation is required for up to 18 months. Application rate of ~4,000kg/ha minimum.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P352,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (pasture)"},"Y",null,{"$f":"VLOOKUP($P352,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P352,'Cost Schedule'!$B:$F,4,FALSE)","v":420},null,0,"",{"$f":"VLOOKUP($P352,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 250 kg / ha. These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.11,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P353,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (trees)"},"Y",null,{"$f":"VLOOKUP($P353,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P353,'Cost Schedule'!$B:$F,4,FALSE)","v":140},null,0,"",{"$f":"VLOOKUP($P353,'Cost Schedule'!$B:$F,5,FALSE)","v":"These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.1199999999999992,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P354,'Cost Schedule'!$B:$F,2,FALSE)","v":"Spoil amelioration (adding lime / gypsum etc.)"},"Y",null,{"$f":"VLOOKUP($P354,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P354,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,0,"",{"$f":"VLOOKUP($P354,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 2.5 t / ha as an average application rate."},null,null,0,9.1300000000000008,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P355,'Cost Schedule'!$B:$F,2,FALSE)","v":"growth media amelioration with biosolids"},"Y",null,{"$f":"VLOOKUP($P355,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P355,'Cost Schedule'!$B:$F,4,FALSE)","v":1015},null,0,"",{"$f":"VLOOKUP($P355,'Cost Schedule'!$B:$F,5,FALSE)","v":"Recent experience with agronomy projects."},null,null,0,9.14,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P356,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct no-climb stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P356,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P356,'Cost Schedule'!$B:$F,4,FALSE)","v":22},null,0,"",{"$f":"VLOOKUP($P356,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for no-climb stock fencing."},null,null,0,9.16,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P357,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construct standard stock fence around rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P357,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P357,'Cost Schedule'!$B:$F,4,FALSE)","v":13},null,0,"",{"$f":"VLOOKUP($P357,'Cost Schedule'!$B:$F,5,FALSE)","v":"Standard rate for standard stock fencing."},null,null,0,9.17,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P358,'Cost Schedule'!$B:$F,2,FALSE)","v":"Purchase and erect warning signs"},"Y",null,{"$f":"VLOOKUP($P358,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P358,'Cost Schedule'!$B:$F,4,FALSE)","v":250},null,0,"",{"$f":"VLOOKUP($P358,'Cost Schedule'!$B:$F,5,FALSE)","v":"Compliance with AS 1319-1994 - Safety signs for the occupational environment - installed every 25 m."},null,null,0,9.18,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P359,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources virgin excavated natural material (VENM) for growth media."},"Y",null,{"$f":"VLOOKUP($P359,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P359,'Cost Schedule'!$B:$F,4,FALSE)","v":80.8},null,0,"",{"$f":"VLOOKUP($P359,'Cost Schedule'!$B:$F,5,FALSE)","v":"D7 to spread material at $205/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $70/m3 for imported fill material."},null,null,0,9.19,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P360,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources a combination of virgin excavated natural material (VENM) and spoil from large excavation for filing voids and/or capping etc."},"Y",null,{"$f":"VLOOKUP($P360,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P360,'Cost Schedule'!$B:$F,4,FALSE)","v":72.5},null,{"$f":"IF($E360=\"Y\",IF(I360=0,F360*H360,F360*I360),\"\")","v":0},{"$f":"IF(I360<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P360,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 push into void at $270/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $60/m3 for imported fill material."},null,null,0,9.1999999999999993,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P361,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clearing and grubbing of trees and vegetation"},"Y",null,{"$f":"VLOOKUP($P361,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P361,'Cost Schedule'!$B:$F,4,FALSE)","v":4730},null,{"$f":"IF($E361=\"Y\",IF(I361=0,F361*H361,F361*I361),\"\")","v":0},{"$f":"IF(I361<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P361,'Cost Schedule'!$B:$F,5,FALSE)","v":"Clearing and grubbing of light vegetation growth e.g. regrowth"},null,null,0,9.2100000000000009,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P362,'Cost Schedule'!$B:$F,2,FALSE)","v":"Topsoil stripping"},"Y",null,{"$f":"VLOOKUP($P362,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P362,'Cost Schedule'!$B:$F,4,FALSE)","v":4.8624999999999998},null,{"$f":"IF($E362=\"Y\",IF(I362=0,F362*H362,F362*I362),\"\")","v":0},{"$f":"IF(I362<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P362,'Cost Schedule'!$B:$F,5,FALSE)","v":"Stripping or topsoil at an approximate depth of 0.2 m into stockpiles; load and haul to final rehabilitation location required or respreading where necessary."},null,null,0,9.2200000000000006,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P363,'Cost Schedule'!$B:$F,2,FALSE)","v":"Growth media supplementation with manure"},"Y",null,{"$f":"VLOOKUP($P363,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P363,'Cost Schedule'!$B:$F,4,FALSE)","v":747.5},null,{"$f":"IF($E363=\"Y\",IF(I363=0,F363*H363,F363*I363),\"\")","v":0},{"$f":"IF(I363<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P363,'Cost Schedule'!$B:$F,5,FALSE)","v":"Addition of manure to improve soil quality."},null,null,0,9.23,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P364,'Cost Schedule'!$B:$F,2,FALSE)","v":"Utilise biotic soil media - organic topsoil alternative"},"Y",null,{"$f":"VLOOKUP($P364,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P364,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,0,"",{"$f":"VLOOKUP($P364,'Cost Schedule'!$B:$F,5,FALSE)","v":"Material that can be applied as an alternative to spreading topsoil prior to hydromulching."},null,null,0,"9.24a",null,"Y"]
[null,null,{"$f":"C337&\" Subtotal\"","v":"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J337:J364)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Water Management",{"$f":"VLOOKUP($P366,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clean water dams to be retained after decommissioning – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P366,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P366,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E366=\"Y\",IF(I366=0,F366*H366,F366*I366),\"\")","v":0},{"$f":"IF(I366<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P366,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) @ ~$200 per hour and pasture grass."},null,null,{"$f":"IF(I366=\"\",0,1)","v":0},"10.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P367,'Cost Schedule'!$B:$F,2,FALSE)","v":"Large clean water dams (i.e. ≥ 2 ha) to be retained after mine closure – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P367,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P367,'Cost Schedule'!$B:$F,4,FALSE)","v":10500},null,{"$f":"IF($E367=\"Y\",IF(I367=0,F367*H367,F367*I367),\"\")","v":0},{"$f":"IF(I367<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P367,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) + pasture grass."},null,null,{"$f":"IF(I367=\"\",0,1)","v":0},"10.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P368,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove sediments from the floor of the dam to enable it to be converted into clean water structure (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P368,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P368,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E368=\"Y\",IF(I368=\"\",IF($H368=\"Select from List\",\"\",IF(I368=0,F368*H368,\"\")),F368*I368),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P368,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of contaminated sediment requiring removal using an excavator, truck and dozer to clean out the dam."},null,null,{"$f":"IF(I368=\"\",0,1)","v":0},{"$f":"IF(Q368=1,\"10.04-\",IF(Q368=2,\"10.04a\",IF(Q368=3,\"10.04b\",IF(Q368=4,\"10.04c\",IF(Q368=5,\"10.04d\",\"10.04-\")))))","v":"10.04-"},{"$f":"VLOOKUP(K368,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I368<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R368","v":"Y"}]
[null,null,{"$f":"C366&\" Subtotal\"","v":"Water Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J366:J369)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Maintenance of Rehabilitated Areas",{"$f":"VLOOKUP($P371,'Cost Schedule'!$B:$F,2,FALSE)","v":"Maintenance of areas that have been shaped and seeded and revegetation has been 'successful'"},"Y",null,{"$f":"VLOOKUP($P371,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P371,'Cost Schedule'!$B:$F,4,FALSE)","v":925},null,{"$f":"IF($E371=\"Y\",IF(I371=0,F371*H371,F371*I371),\"\")","v":0},{"$f":"IF(I371<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P371,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rehabilitation maintenance might include re-seeding, watering, fertilising, minor re-shaping, erosion control, inspections/audits - does not include major repair works."},null,null,{"$f":"IF(I371=\"\",0,1)","v":0},12.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P372,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - minor"},"Y",null,{"$f":"VLOOKUP($P372,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P372,'Cost Schedule'!$B:$F,4,FALSE)","v":1200},null,{"$f":"IF($E372=\"Y\",IF(I372=0,F372*H372,F372*I372),\"\")","v":0},{"$f":"IF(I372<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P372,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring minor repair - rills, minor growth media replacement."},null,null,{"$f":"IF(I372=\"\",0,1)","v":0},12.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P373,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - moderate"},"Y",null,{"$f":"VLOOKUP($P373,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P373,'Cost Schedule'!$B:$F,4,FALSE)","v":1700},null,{"$f":"IF($E373=\"Y\",IF(I373=0,F373*H373,F373*I373),\"\")","v":0},{"$f":"IF(I373<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P373,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring moderate repair - rills, significant growth media replacement."},null,null,{"$f":"IF(I373=\"\",0,1)","v":0},12.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P374,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - major"},"Y",null,{"$f":"VLOOKUP($P374,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P374,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E374=\"Y\",IF(I374=0,F374*H374,F374*I374),\"\")","v":0},{"$f":"IF(I374<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P374,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring major repair - rills, gullies, growth media replacement, some level of additional surface water management."},null,null,{"$f":"IF(I374=\"\",0,1)","v":0},12.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P375,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - total failure of landform"},"Y",null,{"$f":"VLOOKUP($P375,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P375,'Cost Schedule'!$B:$F,4,FALSE)","v":40000},null,{"$f":"IF($E375=\"Y\",IF(I375=0,F375*H375,F375*I375),\"\")","v":0},{"$f":"IF(I375<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P375,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas that require extensive rehabilitation repair - re-design and re-construction of landform."},null,null,{"$f":"IF(I375=\"\",0,1)","v":0},12.09,null,"Y"]
[null,null,{"$f":"C371&\" Subtotal\"","v":"Maintenance of Rehabilitated Areas Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J371:J375)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Items","Other 1 <insert>","N",null,null,"This is ",null,{"$f":"IF($E377=\"Y\",IF(I377=0,F377*H377,F377*I377),\"\")","v":""},{"$f":"IF(I377<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I377=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 2 <insert>","N",null,null,"deliberately ",null,{"$f":"IF($E378=\"Y\",IF(I378=0,F378*H378,F378*I378),\"\")","v":""},{"$f":"IF(I378<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I378=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 3 <insert>","N",null,null,"left blank ",null,{"$f":"IF($E379=\"Y\",IF(I379=0,F379*H379,F379*I379),\"\")","v":""},{"$f":"IF(I379<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I379=\"\",0,1)","v":0},null,null,"N"]
[null,null,{"$f":"C377&\" Subtotal\"","v":"Additional Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J377:J379)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"TXRESULT","Total Cost for Overburden & Waste Domain",null,null,null,null,null,{"$f":"SUM(J380,J376,J370,J365,J336,J327,J321,J312)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Open Cut and Underground Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Domain 4c: Active Mine & Voids",null,{"$f":"D449","v":"Total Cost for Active Mine & Voids Domain"},null,null,null,null,null,null,{"$f":"J449","v":0},null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Assumptions: Record any relevant assumptions to this domain below:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Key Rehabilitation Area Data for Domain",null,"Enter data below manually",null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Landform Establishment:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Growth Media Development:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Ecosystem Establishment:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,"Chg","Link","List","Y"]
[null,null,"Open Cut",{"$f":"VLOOKUP($P396,'Cost Schedule'!$B:$F,2,FALSE)","v":"Active pit area – benches blasted and doze to acceptable grade"},"Y",null,{"$f":"VLOOKUP($P396,'Cost Schedule'!$B:$F,3,FALSE)","v":"Lm"},{"$f":"VLOOKUP($P396,'Cost Schedule'!$B:$F,4,FALSE)","v":1.93},null,{"$f":"IF($E396=\"Y\",IF(I396=0,F396*H396,F396*I396),\"\")","v":0},{"$f":"IF(I396<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P396,'Cost Schedule'!$B:$F,5,FALSE)","v":"Blasting in a 8x9 pattern of bench height 25 m with D11 push of 50-75 m."},null,null,{"$f":"IF(I396=\"\",0,1)","v":0},6.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P397,'Cost Schedule'!$B:$F,2,FALSE)","v":"Drill & blast faces to make safe"},"Y",null,{"$f":"VLOOKUP($P397,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P397,'Cost Schedule'!$B:$F,4,FALSE)","v":0.95},null,{"$f":"IF($E397=\"Y\",IF(I397=0,F397*H397,F397*I397),\"\")","v":0},{"$f":"IF(I397<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P397,'Cost Schedule'!$B:$F,5,FALSE)","v":"Bulk Drilling say 8*9 pattern, assuming a stem height of 6 m, charge length of 19 m, explosive density of 0.9, diameter of 229 mm, explosives at 665.3 kg/hole with a powder factor of 0.37 with an approximate bench height of 25 m."},null,null,{"$f":"IF(I397=\"\",0,1)","v":0},6.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P398,'Cost Schedule'!$B:$F,2,FALSE)","v":"High wall treatment – (trench and safety berm)"},"Y",null,{"$f":"VLOOKUP($P398,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P398,'Cost Schedule'!$B:$F,4,FALSE)","v":90},null,{"$f":"IF($E398=\"Y\",IF(I398=0,F398*H398,F398*I398),\"\")","v":0},{"$f":"IF(I398<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P398,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 dozer, 16H Grader and revegetation with pasture grass."},null,null,{"$f":"IF(I398=\"\",0,1)","v":0},6.03,null,"Y"]
[null,null,{"$f":"C396&\" Subtotal\"","v":"Open Cut Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J396:J398)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Earthworks / Structural Works (Landform Establishment)",{"$f":"VLOOKUP($P400,'Cost Schedule'!$B:$F,2,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit – Select Push Length"},"Y",null,"m3",{"$f":"VLOOKUP($P400,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E400=\"Y\",IF(I400=\"\",IF($H400=\"Select from List\",\"\",IF(I400=0,F400*H400,\"\")),F400*I400),\"\")","v":""},"Select Push Length Here",{"$f":"VLOOKUP($P400,'Cost Schedule'!$B:$F,5,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit"},null,null,0,{"$f":"IF(Q400=1,\"7.01-\",IF(Q400=2,\"7.01a\",IF(Q400=3,\"7.01b\",IF(Q400=4,\"7.01c\",IF(Q400=5,\"7.01d\",\"7.01-\")))))","v":"7.01-"},{"$f":"VLOOKUP(K400,Select_Push_Length_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I400<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R400","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P402,'Cost Schedule'!$B:$F,2,FALSE)","v":"Minor reshaping and pushing"},"Y",null,{"$f":"VLOOKUP($P402,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P402,'Cost Schedule'!$B:$F,4,FALSE)","v":3900},null,{"$f":"IF($E402=\"Y\",IF(I402=0,F402*H402,F402*I402),\"\")","v":0},{"$f":"IF(I402<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P402,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation)."},null,null,{"$f":"IF(I402=\"\",0,1)","v":0},7.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P403,'Cost Schedule'!$B:$F,2,FALSE)","v":"Structural works, banks, waterways - contour banks, drainage channels and other soil conservation measures"},"Y",null,{"$f":"VLOOKUP($P403,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P403,'Cost Schedule'!$B:$F,4,FALSE)","v":1600},null,{"$f":"IF($E403=\"Y\",IF(I403=0,F403*H403,F403*I403),\"\")","v":0},{"$f":"IF(I403<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P403,'Cost Schedule'!$B:$F,5,FALSE)","v":"Combination of dozer and excavator work plus grader for ~4 hours each per ha."},null,null,{"$f":"IF(I403=\"\",0,1)","v":0},7.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P404,'Cost Schedule'!$B:$F,2,FALSE)","v":"Construction of spine drains / drop structures and/or stabilising water course entry points - required for large catchments"},"Y",null,{"$f":"VLOOKUP($P404,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P404,'Cost Schedule'!$B:$F,4,FALSE)","v":27},null,{"$f":"IF($E404=\"Y\",IF(I404=0,F404*H404,F404*I404),\"\")","v":0},{"$f":"IF(I404<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P404,'Cost Schedule'!$B:$F,5,FALSE)","v":"Installation of on-site rock material (rip-rap) where managing water run-off from disturbed land and/or upon entry to water courses - prevents erosion of gully head (assumes competent material is locally available). If required to be sourced off site, assume an additional $20/m2."},null,null,{"$f":"IF(I404=\"\",0,1)","v":0},7.04,null,"Y"]
[null,null,{"$f":"C400&\" Subtotal\"","v":"Earthworks / Structural Works (Landform Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J400:J404)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment)",{"$f":"VLOOKUP($P406,'Cost Schedule'!$B:$F,2,FALSE)","v":"Source, cart and spread growth media (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P406,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E406=\"Y\",IF(I406=\"\",IF($H406=\"Select from List\",\"\",IF(I406=0,F406*H406,\"\")),F406*I406),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P406,'Cost Schedule'!$B:$F,5,FALSE)","v":"If topsoil is not available on-site, then Virgin Excavated Natural Material (VENM) may need to be externally sourced."},null,null,0,{"$f":"IF(Q406=1,\"9.01-\",IF(Q406=2,\"9.01a\",IF(Q406=3,\"9.01b\",IF(Q406=4,\"9.01c\",IF(Q406=5,\"9.01d\",\"7.01-\")))))","v":"9.01-"},{"$f":"VLOOKUP(K406,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I406<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R406","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P408,'Cost Schedule'!$B:$F,2,FALSE)","v":"Fill dams, voids etc. - Source local material, cart and spread to cap or backfill, cap thickness determined by approval / permit (Select Haul Distance from List)"},"Y",null,"m3",{"$f":"VLOOKUP($P408,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E408=\"Y\",IF(I408=\"\",IF($H408=\"Select from List\",\"\",IF(I408=0,F408*H408,\"\")),F408*I408),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P408,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of material requiring backfill using an excavator and scraper to fill the void and enable the establishment of rehabilitation."},null,null,0,{"$f":"IF(Q408=1,\"9.02-\",IF(Q408=2,\"9.02a\",IF(Q408=3,\"9.02b\",IF(Q408=4,\"9.02c\",IF(Q408=5,\"9.02d\",\"7.01-\")))))","v":"9.02-"},{"$f":"VLOOKUP(K408,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I408<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R408","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P410,'Cost Schedule'!$B:$F,2,FALSE)","v":"Shotcrete application on cuttings and steep slopes"},"Y",null,{"$f":"VLOOKUP($P410,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P410,'Cost Schedule'!$B:$F,4,FALSE)","v":185},null,{"$f":"IF($E410=\"Y\",IF(I410=0,F410*H410,F410*I410),\"\")","v":0},{"$f":"IF(I410<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P410,'Cost Schedule'!$B:$F,5,FALSE)","v":"This rate is used to rehabilitate steep slopes of weathered rock, roadway cuttings, etc that cannot be cut back and stabilised."},null,null,{"$f":"IF(I410=\"\",0,1)","v":0},9.0299999999999994,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P411,'Cost Schedule'!$B:$F,2,FALSE)","v":"Trim, rock rake & deep rip (includes levelling / landscaping and rip in 1 direction)"},"Y",null,{"$f":"VLOOKUP($P411,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P411,'Cost Schedule'!$B:$F,4,FALSE)","v":1130},null,0,"",{"$f":"VLOOKUP($P411,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertaken using D10 dozer and 16M grader."},null,null,0,9.0399999999999991,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P412,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting mature trees (>15 cm)"},"Y",null,{"$f":"VLOOKUP($P412,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P412,'Cost Schedule'!$B:$F,4,FALSE)","v":15},null,0,"",{"$f":"VLOOKUP($P412,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,0,9.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P413,'Cost Schedule'!$B:$F,2,FALSE)","v":"Planting tube stock (<15 cm)"},"Y",null,{"$f":"VLOOKUP($P413,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P413,'Cost Schedule'!$B:$F,4,FALSE)","v":6.6},null,0,"",{"$f":"VLOOKUP($P413,'Cost Schedule'!$B:$F,5,FALSE)","v":"4 m centres."},null,null,0,9.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P414,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (pasture grass species)"},"Y",null,{"$f":"VLOOKUP($P414,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P414,'Cost Schedule'!$B:$F,4,FALSE)","v":1875},null,0,"",{"$f":"VLOOKUP($P414,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P415,'Cost Schedule'!$B:$F,2,FALSE)","v":"Direct seeding / fertiliser (tree or native grass species)"},"Y",null,{"$f":"VLOOKUP($P415,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P415,'Cost Schedule'!$B:$F,4,FALSE)","v":4135},null,0,"",{"$f":"VLOOKUP($P415,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding)."},null,null,0,9.09,null,{"$f":"E415","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P416,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with native seed"},"Y",null,{"$f":"VLOOKUP($P416,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P416,'Cost Schedule'!$B:$F,4,FALSE)","v":1.9},null,0,"",{"$f":"VLOOKUP($P416,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Native seed +$1.00"},null,null,0,"9.10a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P417,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack with pasture seed"},"Y",null,{"$f":"VLOOKUP($P417,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P417,'Cost Schedule'!$B:$F,4,FALSE)","v":0.43},null,{"$f":"IF($E417=\"Y\",IF(I417=0,F417*H417,F417*I417),\"\")","v":0},{"$f":"IF(I417<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P417,'Cost Schedule'!$B:$F,5,FALSE)","v":"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Pasture seed +$0.10"},null,null,0,"9.10b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P418,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - base grade or standard for flat areas that can be irrigated by water cart"},"Y",null,{"$f":"VLOOKUP($P418,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P418,'Cost Schedule'!$B:$F,4,FALSE)","v":0.8},null,{"$f":"IF($E418=\"Y\",IF(I418=0,F418*H418,F418*I418),\"\")","v":0},{"$f":"IF(I418<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P418,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on flat areas with a gradient of less than 4:1, and where irrigation from water cart may be possible.  Industry standard application rate of 2500kg/ha.  Product will last short term (less than 3 months) and vegetation is required to grow ASAP for stability.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P419,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - bonded fibre matrix grade for steep areas to stabilise up to 12 months"},"Y",null,{"$f":"VLOOKUP($P419,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P419,'Cost Schedule'!$B:$F,4,FALSE)","v":1.8},null,{"$f":"IF($E419=\"Y\",IF(I419=0,F419*H419,F419*I419),\"\")","v":0},{"$f":"IF(I419<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P419,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on steep areas where stabilisation is required for up to 12 months. Application rate of ~3500kg/ha.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P420,'Cost Schedule'!$B:$F,2,FALSE)","v":"Hydromulch - high performance flexible growth medium grade "},"Y",null,{"$f":"VLOOKUP($P420,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P420,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,{"$f":"IF($E420=\"Y\",IF(I420=0,F420*H420,F420*I420),\"\")","v":0},{"$f":"IF(I420<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P420,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes use on extreme slopes where stabilisation is required for up to 18 months. Application rate of ~4,000kg/ha minimum.  This cost includes cover crop only, additional seeding required."},null,null,0,"9.10e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P421,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (pasture)"},"Y",null,{"$f":"VLOOKUP($P421,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P421,'Cost Schedule'!$B:$F,4,FALSE)","v":420},null,0,"",{"$f":"VLOOKUP($P421,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 250 kg / ha. These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.11,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P422,'Cost Schedule'!$B:$F,2,FALSE)","v":"Single application of fertiliser (trees)"},"Y",null,{"$f":"VLOOKUP($P422,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P422,'Cost Schedule'!$B:$F,4,FALSE)","v":140},null,0,"",{"$f":"VLOOKUP($P422,'Cost Schedule'!$B:$F,5,FALSE)","v":"These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate."},null,null,0,9.1199999999999992,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P423,'Cost Schedule'!$B:$F,2,FALSE)","v":"Spoil amelioration (adding lime / gypsum etc.)"},"Y",null,{"$f":"VLOOKUP($P423,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P423,'Cost Schedule'!$B:$F,4,FALSE)","v":1000},null,0,"",{"$f":"VLOOKUP($P423,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes 2.5 t / ha as an average application rate."},null,null,0,9.1300000000000008,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P424,'Cost Schedule'!$B:$F,2,FALSE)","v":"growth media amelioration with biosolids"},"Y",null,{"$f":"VLOOKUP($P424,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P424,'Cost Schedule'!$B:$F,4,FALSE)","v":1015},null,0,"",{"$f":"VLOOKUP($P424,'Cost Schedule'!$B:$F,5,FALSE)","v":"Recent experience with agronomy projects."},null,null,0,9.14,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P425,'Cost Schedule'!$B:$F,2,FALSE)","v":"Security fence around steep section of high wall"},"Y",null,{"$f":"VLOOKUP($P425,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P425,'Cost Schedule'!$B:$F,4,FALSE)","v":64},null,0,"",{"$f":"VLOOKUP($P425,'Cost Schedule'!$B:$F,5,FALSE)","v":"1800mm x 3 barb chain-link mesh security fence and gate standard 2.5mm mesh & 32 mm post not concreted"},null,null,0,9.15,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P426,'Cost Schedule'!$B:$F,2,FALSE)","v":"Purchase and erect warning signs"},"Y",null,{"$f":"VLOOKUP($P426,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P426,'Cost Schedule'!$B:$F,4,FALSE)","v":250},null,0,"",{"$f":"VLOOKUP($P426,'Cost Schedule'!$B:$F,5,FALSE)","v":"Compliance with AS 1319-1994 - Safety signs for the occupational environment - installed every 25 m."},null,null,0,9.18,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P427,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources virgin excavated natural material (VENM) for growth media."},"Y",null,{"$f":"VLOOKUP($P427,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P427,'Cost Schedule'!$B:$F,4,FALSE)","v":80.8},null,0,"",{"$f":"VLOOKUP($P427,'Cost Schedule'!$B:$F,5,FALSE)","v":"D7 to spread material at $205/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $70/m3 for imported fill material."},null,null,0,9.19,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P428,'Cost Schedule'!$B:$F,2,FALSE)","v":"Supply from external sources a combination of virgin excavated natural material (VENM) and spoil from large excavation for filing voids and/or capping etc."},"Y",null,{"$f":"VLOOKUP($P428,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P428,'Cost Schedule'!$B:$F,4,FALSE)","v":72.5},null,{"$f":"IF($E428=\"Y\",IF(I428=0,F428*H428,F428*I428),\"\")","v":0},{"$f":"IF(I428<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P428,'Cost Schedule'!$B:$F,5,FALSE)","v":"D10 push into void at $270/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $60/m3 for imported fill material."},null,null,0,9.1999999999999993,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P429,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clearing and grubbing of trees and vegetation"},"Y",null,{"$f":"VLOOKUP($P429,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P429,'Cost Schedule'!$B:$F,4,FALSE)","v":4730},null,{"$f":"IF($E429=\"Y\",IF(I429=0,F429*H429,F429*I429),\"\")","v":0},{"$f":"IF(I429<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P429,'Cost Schedule'!$B:$F,5,FALSE)","v":"Clearing and grubbing of light vegetation growth e.g. regrowth"},null,null,0,9.2100000000000009,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P430,'Cost Schedule'!$B:$F,2,FALSE)","v":"Topsoil stripping"},"Y",null,{"$f":"VLOOKUP($P430,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P430,'Cost Schedule'!$B:$F,4,FALSE)","v":4.8624999999999998},null,{"$f":"IF($E430=\"Y\",IF(I430=0,F430*H430,F430*I430),\"\")","v":0},{"$f":"IF(I430<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P430,'Cost Schedule'!$B:$F,5,FALSE)","v":"Stripping or topsoil at an approximate depth of 0.2 m into stockpiles; load and haul to final rehabilitation location required or respreading where necessary."},null,null,0,9.2200000000000006,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P431,'Cost Schedule'!$B:$F,2,FALSE)","v":"Growth media supplementation with manure"},"Y",null,{"$f":"VLOOKUP($P431,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P431,'Cost Schedule'!$B:$F,4,FALSE)","v":747.5},null,{"$f":"IF($E431=\"Y\",IF(I431=0,F431*H431,F431*I431),\"\")","v":0},{"$f":"IF(I431<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P431,'Cost Schedule'!$B:$F,5,FALSE)","v":"Addition of manure to improve soil quality."},null,null,0,9.23,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P432,'Cost Schedule'!$B:$F,2,FALSE)","v":"Utilise biotic soil media - organic topsoil alternative"},"Y",null,{"$f":"VLOOKUP($P432,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P432,'Cost Schedule'!$B:$F,4,FALSE)","v":2.5},null,0,"",{"$f":"VLOOKUP($P432,'Cost Schedule'!$B:$F,5,FALSE)","v":"Material that can be applied as an alternative to spreading topsoil prior to hydromulching."},null,null,0,"9.24a",null,"Y"]
[null,null,{"$f":"C406&\" Subtotal\"","v":"Land Preparation and Revegetation (Growth Media Development and Ecosystem Establishment) Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J406:J432)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Water Management",{"$f":"VLOOKUP($P434,'Cost Schedule'!$B:$F,2,FALSE)","v":"Clean water dams to be retained after decommissioning – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P434,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P434,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E434=\"Y\",IF(I434=0,F434*H434,F434*I434),\"\")","v":0},{"$f":"IF(I434<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P434,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) @ ~$200 per hour and pasture grass."},null,null,{"$f":"IF(I434=\"\",0,1)","v":0},"10.03a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P435,'Cost Schedule'!$B:$F,2,FALSE)","v":"Large clean water dams (i.e. ≥ 2 ha) to be retained after mine closure – make safe and minor earthworks"},"Y",null,{"$f":"VLOOKUP($P435,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P435,'Cost Schedule'!$B:$F,4,FALSE)","v":10500},null,{"$f":"IF($E435=\"Y\",IF(I435=0,F435*H435,F435*I435),\"\")","v":0},{"$f":"IF(I435<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P435,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) + pasture grass."},null,null,{"$f":"IF(I435=\"\",0,1)","v":0},"10.03b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P436,'Cost Schedule'!$B:$F,2,FALSE)","v":"Remove sediments from the floor of the dam to enable it to be converted into clean water structure (Select Haul Distance from list)"},"Y",null,{"$f":"VLOOKUP($P436,'Cost Schedule'!$B:$F,3,FALSE)","v":"m3"},{"$f":"VLOOKUP($P436,'Cost Schedule'!$B:$F,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E436=\"Y\",IF(I436=\"\",IF($H436=\"Select from List\",\"\",IF(I436=0,F436*H436,\"\")),F436*I436),\"\")","v":""},"Select Haul Distance Here",{"$f":"VLOOKUP($P436,'Cost Schedule'!$B:$F,5,FALSE)","v":"This item includes the volume of contaminated sediment requiring removal using an excavator, truck and dozer to clean out the dam."},null,null,{"$f":"IF(I436=\"\",0,1)","v":0},{"$f":"IF(Q436=1,\"10.04-\",IF(Q436=2,\"10.04a\",IF(Q436=3,\"10.04b\",IF(Q436=4,\"10.04c\",IF(Q436=5,\"10.04d\",\"10.04-\")))))","v":"10.04-"},{"$f":"VLOOKUP(K436,Select_Haul_Distance_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I436<>\"\",\"insert additional information here\",\"\")","v":""},null,null,null,null,null,null,{"$f":"R436","v":"Y"}]
[null,null,{"$f":"C434&\" Subtotal\"","v":"Water Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J434:J437)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Maintenance of Rehabilitated Areas",{"$f":"VLOOKUP($P439,'Cost Schedule'!$B:$F,2,FALSE)","v":"Maintenance of areas that have been shaped and seeded and revegetation has been 'successful'"},"Y",null,{"$f":"VLOOKUP($P439,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P439,'Cost Schedule'!$B:$F,4,FALSE)","v":925},null,{"$f":"IF($E439=\"Y\",IF(I439=0,F439*H439,F439*I439),\"\")","v":0},{"$f":"IF(I439<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P439,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rehabilitation maintenance might include re-seeding, watering, fertilising, minor re-shaping, erosion control, inspections/audits - does not include major repair works."},null,null,{"$f":"IF(I439=\"\",0,1)","v":0},12.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P440,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - minor"},"Y",null,{"$f":"VLOOKUP($P440,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P440,'Cost Schedule'!$B:$F,4,FALSE)","v":1200},null,{"$f":"IF($E440=\"Y\",IF(I440=0,F440*H440,F440*I440),\"\")","v":0},{"$f":"IF(I440<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P440,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring minor repair - rills, minor growth media replacement."},null,null,{"$f":"IF(I440=\"\",0,1)","v":0},12.06,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P441,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - moderate"},"Y",null,{"$f":"VLOOKUP($P441,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P441,'Cost Schedule'!$B:$F,4,FALSE)","v":1700},null,{"$f":"IF($E441=\"Y\",IF(I441=0,F441*H441,F441*I441),\"\")","v":0},{"$f":"IF(I441<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P441,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring moderate repair - rills, significant growth media replacement."},null,null,{"$f":"IF(I441=\"\",0,1)","v":0},12.07,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P442,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - major"},"Y",null,{"$f":"VLOOKUP($P442,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P442,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E442=\"Y\",IF(I442=0,F442*H442,F442*I442),\"\")","v":0},{"$f":"IF(I442<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P442,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas requiring major repair - rills, gullies, growth media replacement, some level of additional surface water management."},null,null,{"$f":"IF(I442=\"\",0,1)","v":0},12.08,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P443,'Cost Schedule'!$B:$F,2,FALSE)","v":"Existing rehabilitation repair - total failure of landform"},"Y",null,{"$f":"VLOOKUP($P443,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P443,'Cost Schedule'!$B:$F,4,FALSE)","v":40000},null,{"$f":"IF($E443=\"Y\",IF(I443=0,F443*H443,F443*I443),\"\")","v":0},{"$f":"IF(I443<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P443,'Cost Schedule'!$B:$F,5,FALSE)","v":"Areas that require extensive rehabilitation repair - re-design and re-construction of landform."},null,null,{"$f":"IF(I443=\"\",0,1)","v":0},12.09,null,"Y"]
[null,null,{"$f":"C439&\" Subtotal\"","v":"Maintenance of Rehabilitated Areas Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J439:J443)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Items","Other 1 <insert>","N",null,null,"This is ",null,{"$f":"IF($E445=\"Y\",IF(I445=0,F445*H445,F445*I445),\"\")","v":""},{"$f":"IF(I445<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I445=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 2 <insert>","N",null,null,"deliberately ",null,{"$f":"IF($E446=\"Y\",IF(I446=0,F446*H446,F446*I446),\"\")","v":""},{"$f":"IF(I446<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I446=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 3 <insert>","N",null,null,"left blank ",null,{"$f":"IF($E447=\"Y\",IF(I447=0,F447*H447,F447*I447),\"\")","v":""},{"$f":"IF(I447<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I447=\"\",0,1)","v":0},null,null,"N"]
[null,null,{"$f":"C445&\" Subtotal\"","v":"Additional Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J445:J447)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"TXRESULT","Total Cost for Active Mine & Voids Domain",null,null,null,null,null,{"$f":"SUM(J448,J444,J438,J433,J405,J399)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Open Cut and Underground Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Domain 5c: Subsidence & Management",null,{"$f":"D507","v":"Total Cost for Subsidence & Management Activities"},null,null,null,null,null,null,{"$f":"J507","v":0},null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Assumptions: Record any relevant assumptions to this domain below:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Key Rehabilitation Area Data for Domain",null,"Enter data below manually",null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Landform Establishment:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Growth Media Development:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,"Total Ecosystem Establishment:",null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Basis for Costs Estimation and Additional Relevant Information","Description / Notes:",null,null,"Chg","Link","List","Y"]
[null,null,"Subsidence Repairs",{"$f":"VLOOKUP($P464,'Cost Schedule'!$B:$F,2,FALSE)","v":"Minor stabilisation works and maintenance of mine subsidence areas - ripping etc. "},"Y",null,{"$f":"VLOOKUP($P464,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P464,'Cost Schedule'!$B:$F,4,FALSE)","v":1470},null,{"$f":"IF($E464=\"Y\",IF(I464=0,F464*H464,F464*I464),\"\")","v":0},{"$f":"IF(I464<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P464,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertaken using Dozer.  Costs subject to the extent of subsidence impacts"},null,null,{"$f":"IF(I464=\"\",0,1)","v":0},"12.04a",null,{"$f":"E464","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P465,'Cost Schedule'!$B:$F,2,FALSE)","v":"Crack filling to repair subsidence impacts"},"Y",null,{"$f":"VLOOKUP($P465,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P465,'Cost Schedule'!$B:$F,4,FALSE)","v":1450},null,{"$f":"IF($E465=\"Y\",IF(I465=0,F465*H465,F465*I465),\"\")","v":0},{"$f":"IF(I465<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P465,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertake more substantial works to backfill cracks and/or sink holes (e.g., filling with mulch prior to grouting, grouting, etc.)  Costs subject to the extent of subsidence impacts. \nInclude >5 km haul of fill."},null,null,{"$f":"IF(I465=\"\",0,1)","v":0},"12.04b",null,{"$f":"E465","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P466,'Cost Schedule'!$B:$F,2,FALSE)","v":"Water course restoration to repair subsidence impacts"},"Y",null,{"$f":"VLOOKUP($P466,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P466,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E466=\"Y\",IF(I466=0,F466*0,F466*I466),\"\")","v":0},{"$f":"IF(I466<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P466,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undertake more substantial works to remediate water courses (e.g., channel bed repairs, rock bar repairs, swamp stabilisation etc.)"},null,null,{"$f":"IF(I466=\"\",0,1)","v":0},"12.05a",null,{"$f":"E466","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P467,'Cost Schedule'!$B:$F,2,FALSE)","v":"Create cut-through to re-establish natural water courses/drainage channels following subsidence"},"Y",null,{"$f":"VLOOKUP($P467,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P467,'Cost Schedule'!$B:$F,4,FALSE)","v":3000},null,{"$f":"IF($E467=\"Y\",IF(I467=0,F467*H467,F467*I467),\"\")","v":0},{"$f":"IF(I467<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P467,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes all earthworks and revegetation required to re-establish the natural drainage profile of the subsided area."},null,null,{"$f":"IF(I467=\"\",0,1)","v":0},"12.05b",null,{"$f":"E467","v":"Y"}]
[null,null,{"$f":"C464&\" Subtotal\"","v":"Subsidence Repairs Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J464:J467)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Vents, Shafts and Boreholes",{"$f":"VLOOKUP($P469,'Cost Schedule'!$B:$F,2,FALSE)","v":"Maintenance and monitoring of sealed adits/portals and shafts (for a total of 5 years)"},"Y",null,{"$f":"VLOOKUP($P469,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P469,'Cost Schedule'!$B:$F,4,FALSE)","v":25000},null,{"$f":"IF($E469=\"Y\",IF(I469=0,F469*H469,F469*I469),\"\")","v":0},{"$f":"IF(I469<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P469,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assume 1 x day visual inspection (10hrs inc’ travel) for suitably qualified / competent person + reporting, for an annual inspection @ $5,000 per year. Exclusions are intrusive investigation and testing (e.g. concrete strength etc). "},null,null,{"$f":"IF(I469=\"\",0,1)","v":0},4.04,null,"Y"]
[null,null,{"$f":"C469&\" Subtotal\"","v":"Vents, Shafts and Boreholes Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J469:J469)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Water Management",{"$f":"VLOOKUP($P471,'Cost Schedule'!$B:$F,2,FALSE)","v":"On-site treatment of contaminated water due to high salt (includes removal of metals etc, brine disposal and cost of mobile water treatment unit)"},"Y",null,{"$f":"VLOOKUP($P471,'Cost Schedule'!$B:$F,3,FALSE)","v":"ML"},{"$f":"VLOOKUP($P471,'Cost Schedule'!$B:$F,4,FALSE)","v":3600},null,{"$f":"IF($E471=\"Y\",IF(I471=0,F471*H471,F471*I471),\"\")","v":0},{"$f":"IF(I471<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P471,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate can fluctuate depending on treatment type however this is a suitable standard rate for current programs at mining operations."},null,null,{"$f":"IF(I471=\"\",0,1)","v":0},10.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P472,'Cost Schedule'!$B:$F,2,FALSE)","v":"On-site treatment of contaminated water due to low pH (incudes removal of metals etc, neutralisation treatments and cost of mobile water treatment unit"},"Y",null,{"$f":"VLOOKUP($P472,'Cost Schedule'!$B:$F,3,FALSE)","v":"ML"},{"$f":"VLOOKUP($P472,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,{"$f":"IF($E472=\"Y\",IF(I472=0,F472*H472,F472*I472),\"\")","v":0},{"$f":"IF(I472<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P472,'Cost Schedule'!$B:$F,5,FALSE)","v":"Rate can fluctuate depending on treatment type however this is a suitable standard rate for current programs at mining operations."},null,null,{"$f":"IF(I472=\"\",0,1)","v":0},10.02,null,"Y"]
[null,null,{"$f":"C471&\" Subtotal\"","v":"Water Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J471:J472)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Creek Diversions",{"$f":"VLOOKUP($P474,'Cost Schedule'!$B:$F,2,FALSE)","v":"Repairs and/or stabilisation of new or compromised water course diversion"},"Y",null,{"$f":"VLOOKUP($P474,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P474,'Cost Schedule'!$B:$F,4,FALSE)","v":2500},null,{"$f":"IF($E474=\"Y\",IF(I474=0,F474*H474,F474*I474),\"\")","v":0},{"$f":"IF(I474<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P474,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes material is suitable for revegetating and has a reasonable chance of stabilising."},null,null,{"$f":"IF(I474=\"\",0,1)","v":0},11.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P475,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long term maintenance of water course diversion – Channel constructed through backfilled material"},"Y",null,{"$f":"VLOOKUP($P475,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P475,'Cost Schedule'!$B:$F,4,FALSE)","v":1500},null,{"$f":"IF($E475=\"Y\",IF(I475=0,F475*H475,F475*I475),\"\")","v":0},{"$f":"IF(I475<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P475,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes maintenance has been kept up and significant works are not required."},null,null,{"$f":"IF(I475=\"\",0,1)","v":0},11.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P476,'Cost Schedule'!$B:$F,2,FALSE)","v":"Long term maintenance of water course diversion – Channel constructed through competent material"},"Y",null,{"$f":"VLOOKUP($P476,'Cost Schedule'!$B:$F,3,FALSE)","v":"m"},{"$f":"VLOOKUP($P476,'Cost Schedule'!$B:$F,4,FALSE)","v":750},null,{"$f":"IF($E476=\"Y\",IF(I476=0,F476*H476,F476*I476),\"\")","v":0},{"$f":"IF(I476<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P476,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes maintenance has been kept up and significant works are not required."},null,null,{"$f":"IF(I476=\"\",0,1)","v":0},11.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P477,'Cost Schedule'!$B:$F,2,FALSE)","v":"Installation of rock armouring"},"Y",null,{"$f":"VLOOKUP($P477,'Cost Schedule'!$B:$F,3,FALSE)","v":"m2"},{"$f":"VLOOKUP($P477,'Cost Schedule'!$B:$F,4,FALSE)","v":6},null,{"$f":"IF($E477=\"Y\",IF(I477=0,F477*H477,F477*I477),\"\")","v":0},{"$f":"IF(I477<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P477,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes competent material is locally available - multiply costs by 2 for sourcing and transporting from offsite location."},null,null,{"$f":"IF(I477=\"\",0,1)","v":0},11.04,null,"Y"]
[null,null,{"$f":"C474&\" Subtotal\"","v":"Creek Diversions Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J474:J477)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Land Management",{"$f":"VLOOKUP($P479,'Cost Schedule'!$B:$F,2,FALSE)","v":"Pest management on buffer lands, non-disturbed, and rehabilitated areas"},"Y",null,{"$f":"VLOOKUP($P479,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P479,'Cost Schedule'!$B:$F,4,FALSE)","v":150},null,{"$f":"IF($E479=\"Y\",IF(I479=0,F479*H479,F479*I479),\"\")","v":0},{"$f":"IF(I479<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P479,'Cost Schedule'!$B:$F,5,FALSE)","v":"Feral animal baiting programs if required  and waste materials required to be removed."},null,null,{"$f":"IF(I479=\"\",0,1)","v":0},12.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P480,'Cost Schedule'!$B:$F,2,FALSE)","v":"Land management of undisturbed areas (rehabilitation, weeds, ferals, erosion and sediment control works)"},"Y",null,{"$f":"VLOOKUP($P480,'Cost Schedule'!$B:$F,3,FALSE)","v":"ha"},{"$f":"VLOOKUP($P480,'Cost Schedule'!$B:$F,4,FALSE)","v":400},null,{"$f":"IF($E480=\"Y\",IF(I480=0,F480*H480,F480*I480),\"\")","v":0},{"$f":"IF(I480<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P480,'Cost Schedule'!$B:$F,5,FALSE)","v":"Undisturbed areas within the lease boundary that require land management activities."},null,null,{"$f":"IF(I480=\"\",0,1)","v":0},12.03,null,"Y"]
[null,null,{"$f":"C479&\" Subtotal\"","v":"Land Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J479:J480)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Heritage Items",{"$f":"VLOOKUP($P482,'Cost Schedule'!$B:$F,2,FALSE)","v":"The restoration and care and maintenance of items that have heritage significance"},"Y",null,{"$f":"VLOOKUP($P482,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P482,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E482=\"Y\",IF(I482=0,F482*0,F482*I482),\"\")","v":0},{"$f":"IF(I482<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P482,'Cost Schedule'!$B:$F,5,FALSE)","v":"Item for the redistribution of Aboriginal artefacts, preservation of European heritage items or a combination of activities."},null,null,{"$f":"IF(I482=\"\",0,1)","v":0},13.01,null,"Y"]
[null,null,{"$f":"C482&\" Subtotal\"","v":"Heritage Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J482:J482)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Sundry Items",{"$f":"VLOOKUP($P484,'Cost Schedule'!$B:$F,2,FALSE)","v":"Development of an 'Unplanned' Project Closure Plan - State Significant Development with closure planning well progressed i.e. preferred cover design, closure environment modelled e.g. groundwater /subsidence / pit lakes, preliminary seal designs, etc. and only finalisation of detailed engineering deigns required"},"Y",null,{"$f":"VLOOKUP($P484,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P484,'Cost Schedule'!$B:$F,4,FALSE)","v":100000},null,{"$f":"IF($E484=\"Y\",IF(I484=0,F484*H484,F484*I484),\"\")","v":0},{"$f":"IF(I484<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P484,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum to be used to refine the conceptual closure plan into a detailed closure plan with execution strategies for rehabilitation activities.\nAssumes outcomes of studies readily available including modelling, landform design, geochemistry, demolition, etc.  Costs to finalise options by domain and finalise designs for construction.\nAssume a simple site e.g. single open cut, no legacy operations historic in the area, little social dependence, etc.\nDepending on site size, complexity, final land use requirements and knowledge base investigations can range from ~$75k to >$1 M.\nSites with more than 1 pit to add $50,000 to rate."},null,null,{"$f":"IF(I484=\"\",0,1)","v":0},"14.01a",null,{"$f":"E484","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P485,'Cost Schedule'!$B:$F,2,FALSE)","v":"Development of an 'Unplanned' Project Closure Plan - Non State Significant Development with at least ≥2 of the following aspects requiring closure planning, but no significant issues realised at this time: previous subsidence, medium or higher geochemistry risk and/or spontaneous combustion propensity, known/ likely contamination, tailings / rejects, final void"},"Y",null,{"$f":"VLOOKUP($P485,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P485,'Cost Schedule'!$B:$F,4,FALSE)","v":90000},null,0,"",{"$f":"VLOOKUP($P485,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum to be used to refine the conceptual closure plan into a detailed closure plan with execution strategies for rehabilitation activities.\nEstimated cost for developing closure plan including studies - basic to satisfy risks and decisions - includes risk assessment, options analysis, Closure Plan.\nSites with more than 1 pit to add $50,000 to rate."},null,null,0,"14.01b",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P486,'Cost Schedule'!$B:$F,2,FALSE)","v":"Development of an 'Unplanned' Project Closure Plan - Non State Significant Development with no EPL and/or only one of the following relevant aspects: previous subsidence, low to medium geochemistry risk and/or spontaneous combustion propensity, known limited contamination, small approved final void"},"Y",null,{"$f":"VLOOKUP($P486,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P486,'Cost Schedule'!$B:$F,4,FALSE)","v":15000},null,0,"",{"$f":"VLOOKUP($P486,'Cost Schedule'!$B:$F,5,FALSE)","v":"Assumes sediment control is the key concern for rehabilitation e.g. small mines, exploration operations.  Includes risk assessment, sampling and analyses on <5 samples, one study and Closure Plan."},null,null,0,"14.01c",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P487,'Cost Schedule'!$B:$F,2,FALSE)","v":"Development of an 'Unplanned' Project Closure Plan - State Significant Development with only preliminary to conceptual closure planning in place"},"Y",null,{"$f":"VLOOKUP($P487,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P487,'Cost Schedule'!$B:$F,4,FALSE)","v":300000},null,0,"",{"$f":"VLOOKUP($P487,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes costs for key investigations and studies including designs e.g. geochemistry, Contamination Remediation Action Plan, subsidence risk, cover/capping and final landform, site wide surface water, etc.  Provisional sum to be used to refine the conceptual closure plan into a detailed closure plan with execution strategies for rehabilitation activities.\nAssume at least 15 types of studies required ranging from geotechnical to ecology and social, development of a closure plan including address of obligations.  Assume a simple site e.g. single open cut, no legacy operations historic in the area, little social dependence, etc.\nDepending on site size, complexity, final land use requirements and knowledge base investigations can range to >$3 M.\nSites with more than 1 pit to add $50,000 to rate."},null,null,0,"14.01d",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P488,'Cost Schedule'!$B:$F,2,FALSE)","v":"Development of an 'Unplanned' Project Closure Plan - Non State Significant Development with at least ≥2 of the following aspects resulting in significant issues requiring remediation: previous subsidence, medium or higher geochemistry risk and/or spontaneous combustion propensity, known/ likely contamination, tailings / rejects, final void"},"Y",null,{"$f":"VLOOKUP($P488,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P488,'Cost Schedule'!$B:$F,4,FALSE)","v":125000},null,0,"",{"$f":"VLOOKUP($P488,'Cost Schedule'!$B:$F,5,FALSE)","v":"Includes costs for key investigations and studies including economic treatments and designs e.g. geochemistry, Contamination Remediation Action Plan, subsidence risk, cover/capping and final landform, site wide surface water, etc.  Provisional sum to be used to refine the conceptual closure plan into a detailed closure plan with execution strategies for rehabilitation activities."},null,null,0,"14.01e",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P489,'Cost Schedule'!$B:$F,2,FALSE)","v":"Develop a Review of Environmental Factors (REF) to facilitate rehabilitation including contamination works."},"Y",null,{"$f":"VLOOKUP($P489,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P489,'Cost Schedule'!$B:$F,4,FALSE)","v":27950},null,0,"",{"$f":"VLOOKUP($P489,'Cost Schedule'!$B:$F,5,FALSE)","v":"Based on experience for a REF after completion of a detailed closure study (e.g. contamination investigation) costs could range from $10,000 to $100,000 ex GST.  Note this does not apply to a Statement of Environmental Effects or Environmental Impact Statement."},null,null,0,"14.01f",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P490,'Cost Schedule'!$B:$F,2,FALSE)","v":"Site security during closure"},"Y",null,{"$f":"VLOOKUP($P490,'Cost Schedule'!$B:$F,3,FALSE)","v":"yr."},{"$f":"VLOOKUP($P490,'Cost Schedule'!$B:$F,4,FALSE)","v":75000},null,{"$f":"IF($E490=\"Y\",IF(I490=0,F490*H490,F490*I490),\"\")","v":0},{"$f":"IF(I490<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P490,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for site security measures required during closure.  This includes nightly patrols and first response in the event of an out of hours incident."},null,null,{"$f":"IF(I490=\"\",0,1)","v":0},14.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P491,'Cost Schedule'!$B:$F,2,FALSE)","v":"Choose type of HAZMAT Clean-up required - cleaning and decontaminating plant and equipment, chemical storage locations, oil and grease traps, tanks, vessels, and pipe work etc"},"Y",null,{"$f":"VLOOKUP($P491,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P491,'Cost Schedule'!$B:$F,4,FALSE)","v":0},null,{"$f":"IF($E491=\"Y\",IF(I491=0,F491*H491,F491*I491),\"\")","v":0},"Select type of HAZMAT Clean-up Required",{"$f":"VLOOKUP($P491,'Cost Schedule'!$B:$F,5,FALSE)","v":"Type of HAZMAT Clean-up required - cleaning and decontaminating plant and equipment, chemical storage locations, oil and grease traps, tanks, vessels, and pipe work etc"},null,null,{"$f":"IF(I491=\"\",0,1)","v":0},{"$f":"IF(Q491=1,\"14.03-\",IF(Q491=2,\"14.03a\",IF(Q491=3,\"14.03b\",IF(Q491=4,\"14.03c\",IF(Q491=5,\"14.03d\",\"14.03\")))))","v":"14.03-"},{"$f":"VLOOKUP(K491,Select_HAZMAT_Index,2,FALSE)","v":1},"Y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I491<>\"\",\"insert additional information here\",\"\")","v":""}]
[null,null,null,{"$f":"VLOOKUP($P493,'Cost Schedule'!$B:$F,2,FALSE)","v":"Removal and disposal of radiation devices"},"Y",null,{"$f":"VLOOKUP($P493,'Cost Schedule'!$B:$F,3,FALSE)","v":"each"},{"$f":"VLOOKUP($P493,'Cost Schedule'!$B:$F,4,FALSE)","v":31630},null,{"$f":"IF($E493=\"Y\",IF(I493=0,F493*H493,F493*I493),\"\")","v":0},{"$f":"IF(I493<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P493,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum for removal and disposal of monitoring devices on conveyors using a radiation source (i.e., Americium – 241, Plutonium – 238, Caesium - 137 etc).\nSource Isotope type, quantity, strength, weight, source holder type, source holder weight, pick-up location (among others) will directly affect pricing. "},null,null,{"$f":"IF(I493=\"\",0,1)","v":0},14.04,null,{"$f":"E493","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P494,'Cost Schedule'!$B:$F,2,FALSE)","v":"Additional fees for accessing State, Crown or other public lands for rehabilitation/remediation activities"},"Y",null,{"$f":"VLOOKUP($P494,'Cost Schedule'!$B:$F,3,FALSE)","v":"allow"},{"$f":"VLOOKUP($P494,'Cost Schedule'!$B:$F,4,FALSE)","v":"Use alternate rate cell"},null,{"$f":"IF($E494=\"Y\",IF(I494=0,F494*0,F494*I494),\"\")","v":0},{"$f":"IF(I494<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P494,'Cost Schedule'!$B:$F,5,FALSE)","v":"Provisional sum."},null,null,{"$f":"IF(I494=\"\",0,1)","v":0},14.05,null,"Y"]
[null,null,{"$f":"C484&\" Subtotal\"","v":"Sundry Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J484:J493)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Third Party Project Management",{"$f":"VLOOKUP($P496,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation for small mine or quarry  - small fleet"},"Y",null,{"$f":"VLOOKUP($P496,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P496,'Cost Schedule'!$B:$F,4,FALSE)","v":12000},null,{"$f":"IF($E496=\"Y\",IF(I496=0,F496*H496,F496*I496),\"\")","v":0},{"$f":"IF(I496<>\"\",\"insert additional information here\",\"\")","v":""},{"$f":"VLOOKUP($P496,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,{"$f":"IF(I496=\"\",0,1)","v":0},"15.00a",null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P497,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation for small mine or quarry  - medium to large fleet"},"Y",null,{"$f":"VLOOKUP($P497,'Cost Schedule'!$B:$F,3,FALSE)","v":"Item"},{"$f":"VLOOKUP($P497,'Cost Schedule'!$B:$F,4,FALSE)","v":35000},null,0,"",{"$f":"VLOOKUP($P497,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,0,"15.00b",null,{"$f":"E497","v":"Y"}]
[null,null,null,{"$f":"VLOOKUP($P498,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation (Distance to site <150 km)"},"Y",null,{"$f":"VLOOKUP($P498,'Cost Schedule'!$B:$F,3,FALSE)","v":"item"},{"$f":"VLOOKUP($P498,'Cost Schedule'!$B:$F,4,FALSE)","v":100000},null,0,"",{"$f":"VLOOKUP($P498,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,0,15.01,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P499,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation (Distance to site >150 km but <500 km)"},"Y",null,{"$f":"VLOOKUP($P499,'Cost Schedule'!$B:$F,3,FALSE)","v":"item"},{"$f":"VLOOKUP($P499,'Cost Schedule'!$B:$F,4,FALSE)","v":150000},null,0,"",{"$f":"VLOOKUP($P499,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,0,15.02,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P500,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation (Distance to site >500 km but <1000 km)"},"Y",null,{"$f":"VLOOKUP($P500,'Cost Schedule'!$B:$F,3,FALSE)","v":"item"},{"$f":"VLOOKUP($P500,'Cost Schedule'!$B:$F,4,FALSE)","v":300000},null,0,"",{"$f":"VLOOKUP($P500,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,0,15.03,null,"Y"]
[null,null,null,{"$f":"VLOOKUP($P501,'Cost Schedule'!$B:$F,2,FALSE)","v":"Mobilisation & Demobilisation (Distance to site >1000 km)"},"Y",null,{"$f":"VLOOKUP($P501,'Cost Schedule'!$B:$F,3,FALSE)","v":"item"},{"$f":"VLOOKUP($P501,'Cost Schedule'!$B:$F,4,FALSE)","v":500000},null,0,"",{"$f":"VLOOKUP($P501,'Cost Schedule'!$B:$F,5,FALSE)","v":"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."},null,null,0,15.04,null,"Y"]
[null,null,{"$f":"C496&\" Subtotal\"","v":"Third Party Project Management Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J496:J501)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"Additional Items","Other 1 <insert>","N",null,null,"This is ",null,{"$f":"IF($E503=\"Y\",IF(I503=0,F503*H503,F503*I503),\"\")","v":""},{"$f":"IF(I503<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I503=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 2 <insert>","N",null,null,"deliberately ",null,{"$f":"IF($E504=\"Y\",IF(I504=0,F504*H504,F504*I504),\"\")","v":""},{"$f":"IF(I504<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I504=\"\",0,1)","v":0},null,null,"N"]
[null,null,null,"Other 3 <insert>","N",null,null,"left blank ",null,{"$f":"IF($E505=\"Y\",IF(I505=0,F505*H505,F505*I505),\"\")","v":""},{"$f":"IF(I505<>\"\",\"insert additional information here\",\"\")","v":""},"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I505=\"\",0,1)","v":0},null,null,"N"]
[null,null,{"$f":"C503&\" Subtotal\"","v":"Additional Items Subtotal"},null,null,null,null,null,null,{"$f":"SUM(J503:J505)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,"TXRESULT","Total Cost for Subsidence & Management Activities",null,null,null,null,null,{"$f":"SUM(J481,J483,J495,J502,J506,J478,J473,J470,J468)","v":0},null,null,null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]

{"sheet":"Assumptions","index":19,"n_rows":5,"n_cols":3,"rows_kept":5,"cut":false,"hidden":true,"merged":[[11,2,11,11],[6,2,6,11],[7,2,7,11],[8,2,8,11],[9,2,9,11],[10,2,10,11],[23,2,23,11],[12,2,12,11],[13,2,13,11],[14,2,14,11],[15,2,15,11],[16,2,16,11],[17,2,17,11],[18,2,18,11],[19,2,19,11],[20,2,20,11],[21,2,21,11],[22,2,22,11],[35,2,35,11],[24,2,24,11],[25,2,25,11],[26,2,26,11],[27,2,27,11],[28,2,28,11],[29,2,29,11],[30,2,30,11],[31,2,31,11],[32,2,32,11],[33,2,33,11],[34,2,34,11],[47,2,47,11],[36,2,36,11],[37,2,37,11],[38,2,38,11],[39,2,39,11],[40,2,40,11],[41,2,41,11],[42,2,42,11],[43,2,43,11],[44,2,44,11],[45,2,45,11],[46,2,46,11],[48,2,48,11],[49,2,49,11],[50,2,50,11],[51,2,51,11],[52,2,52,11]]}
[]
[]
[null,null,"Assumptions and rehabilitation requirements"]
[]
[null,null,"List or record any assumptions made when completing this tool:"]

{"sheet":"System","index":20,"n_rows":41,"n_cols":6,"rows_kept":41,"cut":false,"hidden":true,"merged":[[0,4,0,5],[0,8,1,9]]}
["Select Lists","Index",null,null,"Date Lists"]
[null,null,null,null,"Month","Year"]
["Select Haul Distance Here",1,null,null,"Month","Year"]
["< =1km",2,null,null,"January",2016]
["> 1km but < = 2km",3,null,null,"February",2017]
["> 2km but < = 5km",4,null,null,"March",2018]
["> 5km",5,null,null,"April",2019]
[null,null,null,null,"May",2020]
["Select Push Length Here",1,null,null,"June",2021]
["< 50m push",2,null,null,"July",2022]
["> 50m - 100m < push",3,null,null,"August",2023]
["> 100m - 150m < push",4,null,null,"September",2024]
["> 150m push",5,null,null,"October",2025]
[null,null,null,null,"November",2026]
["Select Volume Here",1,null,null,"December",2027]
["< 50m3",2,null,null,null,2028]
["> 50m3 but <100m3",3,null,null,null,2029]
[">100m3 but < 500m3",4,null,null,null,2030]
["> 500m3",5]
[]
[]
["Select Haul Distance Here",1,3.14]
["> 10km but < 15km",2]
["> 15km but < 25km",3]
["> 25km but < 50km",4]
[]
["Select Haul Distance Here",1,3.15]
["> 10km but < 15km",2]
["> 15km but < 25 km",3]
["> 25km but < 50km",4]
[]
["Select Haul Distance Here",1,8.0500000000000007]
["> 10km but < 15km",2]
["> 15km but < 25 km",3]
["> 25km but < 50km",4]
[]
[]
["Select type of HAZMAT Clean-up Required",1,14.04,"Now 14.03"]
["Small",2]
["Medium",3]
["Large",4]

{"sheet":"Rate Change Justification","index":21,"n_rows":26,"n_cols":33,"rows_kept":26,"cut":false,"hidden":true,"merged":[[20,2,20,4],[24,2,24,4],[5,5,5,7],[6,5,6,7],[7,5,7,7],[1,1,1,7],[17,1,17,7],[3,5,3,7],[4,5,4,7],[8,5,8,7],[9,5,9,7],[10,5,10,7],[11,5,11,7],[12,5,12,7],[13,5,13,7],[14,5,14,7],[15,5,15,7]]}
[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,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Justification for Change of Rates in the Rehabilitation Cost Estimation Tool"]
[]
[null,"Domain","Activity","DRG unit/rate","Adopted Rates","Justification"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"In completing the Rehabilitation Cost Estimation, we are seeking an adjustment to the rates currently utilised in the Rehabilitation Cost Estimation Tool. A justification for the rate change by a third party has been included and I confirm that only the rates identified in the above table have been altered in the Rehabilitation Cost Estimation Tool. "]
[]
[]
[]
[null,null,"Authrorisation Representatives Name",null,null,null,"Date"]
[]
[]
[]
[null,null,"Authorisation Representatives Role / Responsibility",null,null,null,"Signature"]

{"sheet":"Definitions","index":22,"n_rows":78,"n_cols":3,"rows_kept":78,"cut":false,"hidden":true,"merged":[[2,1,2,2],[18,1,20,1],[39,1,49,1],[55,1,61,1]]}
[]
[]
[null,"Definitions for the Rehabilitation Cost Estimation Tool"]
[]
[null,"Term","Meaning"]
[null,"adit","Entrance to an underground mine which is horizontal or nearly horizontal, by which the mine can be entered, drained of water and ventilated"]
[null,"amelioration","Addition of materials to change physical or chemical properties or soil, tailings, or other materials."]
[null,"aquifer","Has the same meaning as it has in the Water Management Act 2000."]
[null,"armouring","Application of a self-sustaining mechanism for erosion control typically utilising rock."]
[null,"authority","Means an exploration licence, an assessment lease or a mining lease granted under the Mining Act 1992."]
[null,"authorisation","Means an authority, a small-scale title or an environmental assessment permit granted under section 252 in force under the Mining Act 1992."]
[null,"backfill","The act of placing material to refill an excavation or void (such as an open cut or dam)."]
[null,"ballast (rail)","A free draining coarse aggregate or metallurgical slag used to support railway tracks and allow for drainage."]
[null,"batters","Slopes manufactured during mining and/or excavation activities."]
[null,"borehole","A hole made by drilling or boring, but excludes sampling and coring using hand held equipment; and petroleum wells."]
[null,"capillary break","A layer of coarse material placed between finer-textured materials to prevent the vertical movement of water (and associated salts) by surface tension from the lower, finer-textured material into the upper finer-textured material (such as topsoil or growth media).  It can also function to limit root penetration into the underlying seal and more than one capillary break can be present within a cover design."]
[null,"capping / sealing","The act of applying material (such as clay) in a usually engineered design to seal off underlying material (such as waste, contaminated soil or spoil) in order to prevent exposure of this material to the environment and outside conditions."]
[null,"CHPP","Coal Handling and Processing Plant - A plant used to upgrade the quality of coal including crushing, sizing washing and drying. "]
[null,"Clearing of vegetation","Any one or more of the following:"]
[null,null,"• cutting down, felling, thinning, lopping, logging or removing vegetation"]
[null,null,"• killing, destroying, poisoning, ringbarking, uprooting or burning vegetation."]
[null,"contaminated","Condition or state where there is/are potentially hazardous substance(s) at concentrations above background or recommended land use levels and where assessment shows it poses, or is likely to pose, an immediate or long-term hazard to human health or the environment."]
[null,"contour banks","Earthen structures constructed across cultivated slopes."]
[null,"crusher/crushing plant","Equipment that crushes ore or rock - also referred to as a mill"]
[null,"demountable","A transportable prefabricated structure/building produced off site and transported to site, designed to be movable rather than permanently located."]
[null,"Department","Department of Regional NSW"]
[null,"desiccation","Process of removing moisture or extreme drying."]
[null,"de-water","Removal or draining groundwater or surface water from a structure by pumping or evaporation."]
[null,"diversion","A drain or channel that diverts stormwater runoff around a site or landform."]
[null,"earthworks","Equipment activity involving the placement and working of large amounts of earth to engineering or other design specification (such as cut and fill operations for roads, dams, landforms, etc.)."]
[null,"evaporation fans","Fans used to evaporate water as an alternative to discharging water off-site."]
[null,"excavation","The removal of the surface layer of land to a depth greater than 500 mm from the natural surface level of that land."]
[null,"exploration","Has the same meaning as it has in the State Environmental Planning Policy (Mining, Petroleum Production and Extractive Industries) 2007."]
[null,"gas drainage","A method of reducing the in-situ gas content of the seam to within acceptable limits by drilling holes into the seam or surrounding strata ahead of mining."]
[null,"goaf","The space remaining following extraction of the mineral."]
[null,"groundwater","Water that occurs beneath the ground surface in the saturated zone."]
[null,"hardstand","A hard-surfaced area on which heavy vehicles can be parked and equipment can be stored."]
[null,"haul road","Roads used to transport mine materials (product and waste)."]
[null,"HAZMAT","Anything that, when produced, stored, moved, used or otherwise dealt with without adequate safeguards to prevent it from escaping, may cause injury or death or damage to life, property or the environment."]
[null,"Item of heritage significance","Means:"]
[null,null,"• any heritage items listed in one or more of the following:"]
[null,null,"–– the Commonwealth Heritage List"]
[null,null,"–– the World Heritage List"]
[null,null,"–– the National Heritage List"]
[null,null,"–– the State Heritage Register"]
[null,null,"–– an Environmental Planning Instrument"]
[null,null,"• any relic (being any deposit, object or material evidence which relates to the settlement of the area that comprises New South Wales, not being Aboriginal settlement, and which is 50 or more years old)"]
[null,null,"• within State Conservation Areas:"]
[null,null,"–– items that are listed on the DECC Historic Heritage Information Management System"]
[null,null,"–– in all other circumstances, any deposit, object or material evidence relating to the settlement or occupation of New South Wales or a part of New South Wales (not being Aboriginal settlement or occupation) if the deposit, object or material evidence is more than 25 years old at the date of the interference or removal."]
[null,"leach","Dissolution and removal of a soluble substance from a substrate."]
[null,"mine subsidence","Movement of strata resulting from the extraction of coal, metals or minerals and incorporates vertical ground movement (strain) and differential vertical movement (tilt)."]
[null,"open cut","Open-cut mining occurs where mineral deposits are close to the surface and typically involves blasting and removing surface layers of soil and rock to reach the mineral deposit. Also referred to as open-pit, or open-cast mining."]
[null,"overburden","Top soil/strata overlying a coal seam."]
[null,"petroleum title","means an exploration licence, assessment lease, production lease or special prospecting authority in force under the Petroleum (Onshore) Act 1991."]
[null,"petroleum well","Means a hole made by drilling or boring in connection with prospecting for petroleum or operations for the recovery of petroleum, but excludes:"]
[null,null,"• sampling and coring using hand held equipment"]
[null,null,"• a hole constructed and operated for the following purposes where the operation of that hole does not involve fracture stimulation or the recovery of petroleum:"]
[null,null,"–– stratigraphic definition"]
[null,null,"–– seismic (for example shot holes, geophone, tilt meters bores)"]
[null,null,"–– water monitoring"]
[null,null,"–– environmental assessment."]
[null,"portal","The surface entry to an adit including the structure surrounding the immediate entrance."]
[null,"process plant","A facility where metals are extracted from a mined ore."]
[null,"rehabilitation","Has the same meaning as it has in the Mining Act 1992."]
[null,"rehabilitation repair","After damage or failure, to restore to a good or sound condition disturbed land already returned to a safe, stable, productive and self-sustaining condition e.g., eroded areas."]
[null,"remediation","Measures to repair, clean up or mitigate pollution, contamination (such as soil or water) or adverse effects on the environment."]
[null,"reshaping","The process of raising and/or lowering the levels of land to achieve a final land-form design."]
[null,"revegetation","The act or process of re-establishing and redeveloping vegetation on disturbed areas with appropriate species."]
[null,"scalp","To plane down the surface and/or remove surface material."]
[null,"security deposit","Financial assurance provided to the NSW Government to secure funding for the fulfilment of obligations under the authorisation, including obligations under the authorisation that may arise in the future."]
[null,"shaft","A vertical or inclined excavation in rock for the purpose of providing access to an ore body. Usually equipped with a hoist at the top, which lowers and raises a conveyance for handling workers and materials, and/or used to move air through a mine for ventilation purposes."]
[null,"State Significant Development","Has the same meaning given by Division 4.1 of Part 4 of the Environmental Planning and Assessment Act 1979."]
[null,"subsidence","Movement of strata resulting from the underground extraction of reserves and incorporates vertical ground movement (strain) and differential vertical movement (tilt)."]
[null,"tailings","Material comprising of dirty water with chemicals and other minerals rejected from a mill after most of the recoverable valuable minerals have been extracted."]
[null,"underground","Underground mining involves creating tunnels from the surface into the mineral seam used to transport machinery that extracts the mineral. The main types of underground mining in NSW are bord-and-pillar, longwall and stope mining."]
[null,"void","The remaining hole following excavation - final mine pit at end of mine life."]
[null,"waste","Has the same meaning as in the Protection of the Environment Operations Act 1997."]

{"sheet":"Cost Schedule","index":23,"n_rows":270,"n_cols":37,"rows_kept":270,"cut":false,"hidden":true,"merged":[[83,10,86,10],[83,11,86,11],[83,12,86,12],[83,13,86,13],[83,19,86,19],[91,12,94,12],[91,19,94,19],[218,6,221,6],[218,7,221,7],[218,8,221,8],[218,9,221,9],[218,10,221,10],[218,11,221,11],[218,18,221,18],[218,19,221,19],[218,12,221,12],[218,13,221,13],[218,14,221,14],[218,15,221,15],[218,16,221,16],[218,17,221,17],[182,18,185,18],[182,6,185,6],[182,7,185,7],[6,6,6,10],[6,11,6,14],[6,15,6,19],[141,6,144,6],[141,11,144,11],[141,15,144,15],[91,7,94,7],[91,6,94,6],[91,15,94,15],[91,14,94,14],[83,14,86,14],[83,15,86,15],[83,16,86,16],[83,17,86,17],[91,13,94,13],[91,11,94,11],[91,10,94,10],[91,8,94,8],[91,17,94,17],[91,16,94,16],[83,6,86,6],[83,7,86,7],[141,7,144,7],[83,8,86,8],[182,8,185,8],[182,9,185,9],[182,13,185,13],[177,11,180,11],[177,12,180,12],[151,6,154,6],[151,7,154,7],[151,8,154,8],[151,12,154,12],[151,13,154,13],[182,19,185,19],[182,10,185,10],[182,11,185,11],[182,12,185,12],[151,9,154,9],[151,10,154,10],[151,11,154,11],[177,14,180,14],[177,15,180,15],[182,14,185,14],[182,15,185,15],[182,16,185,16],[182,17,185,17],[177,13,180,13],[177,16,180,16],[177,17,180,17],[177,18,180,18],[177,19,180,19],[151,18,154,18],[151,19,154,19],[151,14,154,14],[151,15,154,15],[151,16,154,16],[151,17,154,17],[141,8,144,8],[141,10,144,10],[141,9,144,9],[141,12,144,12],[177,6,180,6],[177,7,180,7],[177,8,180,8],[177,9,180,9],[177,10,180,10],[6,23,6,27],[6,28,6,31],[6,32,6,36],[141,13,144,13],[141,14,144,14],[141,16,144,16],[141,17,144,17],[141,18,144,18],[141,19,144,19],[1,2,1,5],[5,1,5,2],[212,1,212,5],[225,1,225,5],[230,1,230,5],[242,1,242,5],[244,1,244,5],[259,1,259,5],[8,1,8,5],[71,1,71,5],[75,1,75,5],[111,1,111,5],[133,1,133,5],[145,1,145,5],[149,1,149,5],[158,1,158,5],[175,1,175,5],[2,3,2,4]]}
[]
[null,null,"DRG Schedule of Rehabilitation Costs"]
[null,null,null,"Reference Data V4"]
[null,null,"Prepared by SLR (2016) "]
[]
[]
[null,null,null,null,null,null,"Open Cut ",null,null,null,null,"Underground",null,null,null,"Open Cut & Underground",null,null,null,null,null,null,null,"Open Cut ",null,null,null,null,"Underground",null,null,null,"Open Cut & Underground"]
[null,"Item","Activity Description","Unit","Unit Prices","Justification and Assumptions for Proposed Rates","Infrastructure","Tailings & Rejects","Overburden & Waste","Active Mine & Voids","Other","Infrastructure (incl adits and shafts)","Tailings & Rejects","Overburden & Waste","Other","Infrastructure (incl adits and shafts)","Tailings & Rejects","Overburden & Waste","Active Mine & Voids","Other",null,null,null,"Infrastructure","Tailings & Rejects","Overburden & Waste","Active Mine & Voids","Other","Infrastructure (incl adits and shafts)","Tailings & Rejects","Overburden & Waste","Other","Infrastructure (incl adits and shafts)","Tailings & Rejects","Overburden & Waste","Active Mine & Voids","Other"]
[null,"Termination of Services and Demolition Works"]
[null,1.01,"Disconnect and terminate all services (Water, electricity, gas etc at point of attachment to site)","allow",35000,"For disconnection of all services, at building boundaries, physical cut at the point of attachment or distribution location.  If infrastructure is not consolidated (i.e., administration, camp and workshops are in separate places), consider multiple disconnection fees.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,{"$f":"IF(G10<>\"\",$B10,\"\")","v":1.01},{"$f":"IF(H10<>\"\",$B10,\"\")","v":""},"","","",1.01,"","","",1.01,"","","",""]
[null,1.02,"Disconnect and terminate services at remote areas  (i.e. pump stations, remote workshops, sewage treatment plant etc.)","allow",5850,"Used for infrastructure remote from primary connection.\nCan also be used for small mines / quarries that do not have dedicated supplies from supply authorities such as steel lattice power lines.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,{"$f":"IF(G11<>\"\",$B11,\"\")","v":1.02},{"$f":"IF(H11<>\"\",$B11,\"\")","v":""},{"$f":"IF(I11<>\"\",$B11,\"\")","v":""},{"$f":"IF(J11<>\"\",$B11,\"\")","v":""},{"$f":"IF(K11<>\"\",$B11,\"\")","v":""},{"$f":"IF(L11<>\"\",$B11,\"\")","v":1.02},{"$f":"IF(M11<>\"\",$B11,\"\")","v":""},{"$f":"IF(N11<>\"\",$B11,\"\")","v":""},{"$f":"IF(O11<>\"\",$B11,\"\")","v":""},{"$f":"IF(P11<>\"\",$B11,\"\")","v":1.02},{"$f":"IF(Q11<>\"\",$B11,\"\")","v":""},{"$f":"IF(R11<>\"\",$B11,\"\")","v":""},{"$f":"IF(S11<>\"\",$B11,\"\")","v":""},{"$f":"IF(T11<>\"\",$B11,\"\")","v":""}]
[null,1.03,"Removal of low/medium voltage powerlines including disconnection, rolling up the wires and removing the poles - does not include the removal of substations","km",15000,"Applies to power lines on stobie, concrete or similar poles.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.03,"","","","",1.03,"","","",1.03,"","","",""]
[null,1.04,"Removal of power lines on tower or lattice structures (this includes disconnection, rolling up the wires and removing the structures) - does not include the removal of substations","km",100000,"Applies to power lines on steel tower and steel lattice structures assuming 3 towers / km.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.04,"","","","",1.04,"","","",1.04,"","","",""]
[null,"1.05a","Remove small rail, road, water course overpass - manage potential interruptions and demolish and remove bridge supports/pylons/bridge structure etc. and dispose of waste material on-site/locally","Item",350000,"Smaller structures - minimal civil works to demolish (constructed for the purposes of mining related works - does not include transport to regional disposal facility or equivalent).","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,"1.05a","","","","","1.05a","","","","1.05a","","","",""]
[null,"1.05b","Remove medium rail, road, water course overpass - manage potential interruptions and demolish and remove bridge supports/pylons/bridge structure etc. and dispose of waste material on-site/locally","Item",500000,"Medium structures - minimal civil works to demolish (constructed for the purposes of mining related works - does not include transport to regional disposal facility or equivalent).","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,"1.05b","","","","","1.05b","","","","1.05b","","","",""]
[null,"1.05c","Remove large / significant rail, road, water course overpass - manage potential interruptions and demolish and remove bridge supports/pylons/bridge structure etc. and dispose of waste material on-site/locally","Item",1300000,"Large structures - includes significant water management e.g. watercourse diversion and civil works to demolish (constructed for the purposes of mining related works - does not include transport to regional disposal facility or equivalent).","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,"1.05c","","","","","1.05c","","","","1.05c","","","",""]
[null,1.06,"Demolish and/or remove substations (assumes they are in a closed building). Dispose of waste material on-site/locally","m2",100,"Simple structure to demolish mechanically (no labour required), assumes single story building with no asbestos and segregation of contents for scrap as applicable.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.06,"","","","",1.06,"","","",1.06,"","","",""]
[null,1.07,"Demolish and remove switchyard. Dispose of waste material on-site/locally","m2",75,"Includes demolition and removal of all switchgear and transformers etc. and segregation of contents for scrap as applicable.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.07,"","","","",1.07,"","","",1.07,"","","",""]
[null,1.08,"Demolish and remove demountable structures on concrete stumps. Assumes not being re-used","m2",40,"Crib huts, temporary offices and other 'non permanent' structures. Does not include transport to regional disposal facility or equivalent.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.08,"","","","",1.08,"","","",1.08,"","","",""]
[null,1.0900000000000001,"Demolish and remove small buildings/tanks (admin buildings, single story accommodation etc) and disposal on-site/locally","m2",61,"Simple structure to demolish, assumes no greater than 2 stories high. Does not include transport to regional disposal facility or equivalent.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.0900000000000001,"","","","",1.0900000000000001,"","","",1.0900000000000001,"","","",""]
[null,1.1000000000000001,"Demolish and remove light industrial buildings and disposal on-site/locally","m2/floor",90,"Needs to be calculated per floor/level (Assume 1 floor/level = 3-4 m) - does not include transport to regional disposal facility or equivalent.  Assumes asbestos free and mechanically demolished.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.1000000000000001,"","","","",1.1000000000000001,"","","",1.1000000000000001,"","","",""]
[null,1.1100000000000001,"Demolish and remove industrial buildings (workshops tyre change and servicing area etc not CHPP/process plant) and disposal on-site/locally","m2/floor",130,"Needs to be calculated per floor/level (Assume 1 floor/level = 3-4 m). Does not include transport to regional disposal facility or equivalent.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.1100000000000001,"","","","",1.1100000000000001,"","","",1.1100000000000001,"","","",""]
[null,1.1200000000000001,"Demolish and remove CHPP/process plant (include the area of each floor of the structure) and disposal on-site/locally","m2/floor",225,"Needs to be calculated per floor/level (Assume 1 floor/level = 3-4 m). Does not include transport to regional disposal facility or equivalent.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.1200000000000001,"","","","",1.1200000000000001,"","","",1.1200000000000001,"","","",""]
[null,1.1299999999999999,"Collapse, demolish and remove washery, crushers, hoppers, mills, furnaces, agglomeration, electrowinning, floatation, sizing stations, rotary breakers, etc (include the area of each floor of the structure) and disposal on-site/locally","m2/floor",225,"Needs to be calculated per floor/level (Assume 1 floor/level = 3-4 m). Does not include transport to regional disposal facility or equivalent.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.1299999999999999,"","","","",1.1299999999999999,"","","",1.1299999999999999,"","","",""]
[null,1.1399999999999999,"Collapse, demolish and remove stacker OR reclaimer (radial or luffing etc. with maneuverability for stockpile control) and disposal on-site/locally","allow",750000,"Cost for removal of stacker or reclaim unit only. Does not include terminate services, remove rails and ballast etc. Does not include transport to regional disposal facility or equivalent.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.1399999999999999,"","","","",1.1399999999999999,"","","",1.1399999999999999,"","","",""]
[null,1.1499999999999999,"Collapse, demolish and remove bucket wheel stacker/reclaimer and disposal on-site/locally","allow",2000000,"Cost for just removal of the bucket wheel stacker/reclaim units. Does not include terminate services, remove rails and ballast etc. Does not include transport to regional disposal facility or equivalent.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.1499999999999999,"","","","",1.1499999999999999,"","","",1.1499999999999999,"","","",""]
[null,1.1599999999999999,"Remove stacker/reclaimer rails and ballast and demolish and remove concrete footings etc and disposal on-site/locally","m",75,"Includes both rails, does not include the conveyor system. Does not include transport to regional disposal facility or equivalent.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.1599999999999999,"","","","",1.1599999999999999,"","","",1.1599999999999999,"","","",""]
[null,1.17,"Collapse, Cut and Remove 5000T coal silo and disposal on-site/locally","allow",92500,"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.17,"","","","",1.17,"","","",1.17,"","","",""]
[null,1.18,"Collapse, Cut and Remove 3000 T coal silo and disposal on-site/locally","allow",77500,"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.18,"","","","",1.18,"","","",1.18,"","","",""]
[null,1.19,"Collapse, Cut and Remove 1250 T coal silo and disposal on-site/locally","allow",62500,"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.19,"","","","",1.19,"","","",1.19,"","","",""]
[null,1.2,"Collapse, Cut and Remove rail loading bins and disposal on-site/locally","allow",65000,"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.2,"","","","",1.2,"","","",1.2,"","","",""]
[null,"1.20a","Demolish and Remove large concrete rail loading bin - and disposal on-site/locally","allow",460000,"Collapse structure and remove. Does not include transport to regional disposal facility or equivalent.","x",null,null,null,null,"x",null,null,null,"x"]
[null,1.21,"Demolish and remove onground conveyors, transfer stations & gantries (scrap only – does not include dismantling for reuse at another site) and disposal on-site/locally","m",185,"Estimate for on-ground conveyor including anything up to 10 m off the ground. Does not include transport to regional disposal facility or equivalent.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.21,"","","","",1.21,"","","",1.21,"","","",""]
[null,1.22,"Demolish and remove elevated conveyors, transfer stations & gantries (scrap only, does not include dismantling for reuse at another site) and disposal on-site/locally","m",295,"Estimate for elevated conveyor up to ~10 m off the ground. Does not include transport to regional disposal facility or equivalent.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.22,"","","","",1.22,"","","",1.22,"","","",""]
[null,1.23,"Demolish and remove overhead conveyors, transfer stations & gantries (scrap only, does not include dismantling for reuse at another site) and disposal on-site/locally. \n\nThis may include small scale fixed material stacking infrastructure","m",850,"Estimate for overhead conveyor including conveyors that are >10 m off the ground that require a crane to remove. Does not include transport to regional disposal facility or equivalent.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.23,"","","","",1.23,"","","",1.23,"","","",""]
[null,1.24,"Remove and demolish conveyor from reclaim tunnel (Does not include excavation and demolition of reclaim tunnel roof)","m",150,"Due to no canopy or infrastructure attached.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.24,"","","","",1.24,"","","",1.24,"","","",""]
[null,1.25,"Demolition of reclaim tunnel concrete (Assumes complete removal and dumping in mine pit void)","m",950,"Assumes this area will be used for another land-use that requires the structure to be dug up and re-buried somewhere else.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.25,"","","","",1.25,"","","",1.25,"","","",""]
[null,1.26,"Demolition and removal of vent raise fans, electrical substation and winch and disposal on-site/locally","allow",25000,"Does not include filling and capping the shaft. Does not include transport to regional disposal facility or equivalent.",null,null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,"","","","","",1.26,"","","",1.26,"","","",""]
[null,1.27,"Demolish and remove small tank clean (Thickener etc 3 - 9 m diameter) and disposal on-site/locally","allow",10000,"Assume tank is clean - contents removed.  If tank is full allow extra 30% for excavator and 2 men to dig out and dispose. Does not include transport to regional disposal facility or equivalent.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.27,"","","","",1.27,"","","",1.27,"","","",""]
[null,1.28,"Demolish and remove medium tank clean (Thickener etc 10 - 15 m diameter) and disposal on-site/locally","allow",30000,"Assume tank is clean - contents removed.  If tank is full allow extra 30% for excavator and 2 men to dig out and dispose. Does not include transport to regional disposal facility or equivalent.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.28,"","","","",1.28,"","","",1.28,"","","",""]
[null,1.29,"Demolish and remove large tank clean (Thickener etc 15 - 30 m diameter) and disposal on-site/locally","allow",45000,"Assume tank is clean - contents removed.  If tank is full allow extra 30% for excavator and 2 men to dig out and dispose. Does not include transport to regional disposal facility or equivalent.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.29,"","","","",1.29,"","","",1.29,"","","",""]
[null,1.3,"Demolish and remove extra large tank clean (Thickener etc >30 m diameter) and disposal on-site/locally","allow",100000,"Assume tank is clean - contents removed.  If tank is full allow extra 30% for excavator and 2 men to dig out and dispose. Does not include transport to regional disposal facility or equivalent.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.3,"","","","",1.3,"","","",1.3,"","","",""]
[null,1.31,"Demolish and remove tank clean (Thickener etc) >50 m diameter and disposal on-site/locally","allow",100000,"Estimate only - may require a detailed assessment from demolition expert due to specialised equipment required for removal. Does not include transport to regional disposal facility or equivalent.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.31,"","","","",1.31,"","","",1.31,"","","",""]
[null,1.32,"Removal of UG tank <5000 L - including pipes, bunds etc. and disposal on-site/locally","allow",21000,"Assume tank is clean (contents removed), does not include transport to regional disposal facility or equivalent.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.32,"","","","",1.32,"","","",1.32,"","","",""]
[null,1.33,"Removal of UG tank 5000 L - 15000 L - including pipes, bunds etc. and disposal on-site/locally","allow",30000,"Assume tank is clean (contents removed), does not include transport to regional disposal facility or equivalent.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.33,"","","","",1.33,"","","",1.33,"","","",""]
[null,1.34,"Remove small underground pipe and disposal on-site/locally","m",25,"For example: 300 mm pipes - 0.5 m deep, does not include transport to regional disposal facility or equivalent.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.34,"","","","",1.34,"","","",1.34,"","","",""]
[null,1.35,"Remove medium underground pipe and disposal on-site/locally","m",60,"For example: 500 mm pipes - 1 m deep, does not include transport to regional disposal facility or equivalent.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.35,"","","","",1.35,"","","",1.35,"","","",""]
[null,1.36,"Remove large underground pipe and disposal on-site/locally","m",165,"For example: 1 m pipes - 2 m deep.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.36,"","","","",1.36,"","","",1.36,"","","",""]
[null,1.37,"Remove above ground pipe (supported) and disposal on-site/locally","m",12,"~300 mm pipes and assumes pipes are in close proximity to infrastructure areas. Does not include transport to regional disposal facility or equivalent.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.37,"","","","",1.37,"","","",1.37,"","","",""]
[null,1.38,"Remove surface pipelines (unsupported) and disposal on-site/locally","m",15,"~300 mm pipes and assumes pipes are used for water transfer between pits (or similar) and remotely located. Does not include transport to regional disposal facility or equivalent.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.38,"","","","",1.38,"","","",1.38,"","","",""]
[null,1.39,"Remove pump and pontoon from small lake or dam including pipes and electrical supply or diesel tank/s","allow",20000,"Includes equipment for retrieval - boats, etc. and labour. Does not include transport to regional disposal facility or equivalent.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.39,"","","","",1.39,"","","",1.39,"","","",""]
[null,1.4,"Remove bitumen (car park and access roads) and dispose on-site/locally","m2",10,"Scalp bitumen and stabilised material.  Generally haulage rates will be $0.60 - $1.20 / km, depending on truck fleet, loaders etc. For off-site disposal use alternate rate option and add $0.90 / km for transport. ","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.4,"","","","",1.4,"","","",1.4,"","","",""]
[null,1.41,"Remove bitumen (airstrip) and dispose on-site/locally","m2",20,"Scalp bitumen and stabilised material.  Generally haulage rates will be $0.60 - $1.20 / km, depending on truck fleet, loaders etc. For off-site disposal use alternate rate option and add $0.90 / km for transport. ","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.41,"","","","",1.41,"","","",1.41,"","","",""]
[null,1.42,"Remove concrete pads & footings (<300 mm thickness) and disposal on-site/locally","m2",36,"Breaking up slab and disposal or for conversion to aggregate. Generally haulage rates will be $0.60 - $1.20 / km, depending on truck fleet, loaders etc.  For off-site disposal use alternate rate option and add $0.90 / km for transport.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.42,"","","","",1.42,"","","",1.42,"","","",""]
[null,1.43,"Remove concrete pads & footings (>300 mm thickness) and disposal on-site/locally","m2",75,"Breaking up slab and disposal or for conversion to aggregate. Generally haulage rates will be $0.60 - $1.20 / km, depending on truck fleet, loaders etc. For off-site disposal use alternate rate option and add $0.90 / km for transport. ","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.43,"","","","",1.43,"","","",1.43,"","","",""]
[null,1.44,"Crush concrete to make road aggregate - 75 mm","tonne",10,"Does not include haulage of materials - assumes crushing plant is readily available.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.44,"","","","",1.44,"","","",1.44,"","","",""]
[null,1.45,"Crush concrete to make road aggregate - 50 mm","tonne",13,"Does not include haulage of materials - assumes crushing plant is readily available.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.45,"","","","",1.45,"","","",1.45,"","","",""]
[null,1.46,"Crush concrete to make road aggregate - 30 mm","tonne",15,"Does not include haulage of materials - assumes crushing plant is readily available.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.46,"","","","",1.46,"","","",1.46,"","","",""]
[null,1.47,"Remove fence (cyclone/wire fence) and disposal on-site/locally","m",20,"Roll up fence and remove posts.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.47,"","","","",1.47,"","","",1.47,"","","",""]
[null,1.48,"Removal of small plastic tanks","each",1000,"Remove small poly tanks used for water storage, etc.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.48,null,null,null,null,1.48,null,null,null,1.48]
[null,1.49,"Demolish and remove galvanised/corrugated light weight tanks","each",500,"Demolish and remove small lightweight metal tanks.  No costs included for managing liquids, etc.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.49,null,null,null,null,1.49,null,null,null,1.49]
[null,1.5,"Demolish and remove communication towers","each",5000,"Cost includes demolition and removal of tower only; separate costs required for disconnection of services, demolition of footings, etc.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.5,null,null,null,null,1.5,null,null,null,1.5]
[null,1.51,"Removal of UG services (power within main gate areas, etc.)","allow",50000,"Assume service disconnection at the mine boundary is at surface level. This cost covers all fees and charges","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.51,null,null,null,null,1.51,null,null,null,1.51]
[null,1.52,"Waste disposal to Council landfill (general waste) - haulage >10 km but <15 km","tonne",7,"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.52,null,null,null,null,1.52,null,null,null,1.52]
[null,1.53,"Waste disposal to Council landfill (general waste) - haulage >15 km but <25 km","tonne",9,"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.53,null,null,null,null,1.53,null,null,null,1.53]
[null,1.54,"Waste disposal to Council landfill (general waste) - haulage >25 km but <50 km","tonne",12.5,"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.54,null,null,null,null,1.54,null,null,null,1.54]
[null,1.55,"Waste disposal to Council landfill (industrial demolition / concrete / scrap metal) - haulage >10 km but <15 km","tonne",32,"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.55,null,null,null,null,1.55,null,null,null,1.55]
[null,1.56,"Waste disposal to Council landfill (industrial demolition / concrete / scrap metal) - haulage >15 km but <25 km","tonne",36,"Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.56,null,null,null,null,1.56,null,null,null,1.56]
[null,1.57,"Waste disposal to Council landfill (industrial demolition / concrete / scrap metal) - haulage >25 km but <50 km","allow","Use alternate rate cell","Rate accounts for round trip haulage to Council landfill but excludes landfill fees.  Input quantity against Waste disposal to Council landfill - fees for relevant waste type.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.57,null,null,null,null,1.57,null,null,null,1.57]
[null,1.58,"Waste disposal to Council landfill - fees (general waste)","tonne",193,"Fee for waste disposal of general waste to local Council landfill; transport rates separate. Please note that this is not applicable to operations with approval for building and demolition waste disposal on site.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.58,null,null,null,null,1.58,null,null,null,1.58]
[null,1.59,"Waste disposal to Council landfill - fees (industrial demolition / concrete / scrap metal)","tonne",174,"Fee for waste disposal of industrial demolition / concrete / scrap metal waste to local Council landfill; transport rates separate.  Rate does not assume material is recyclable. Please note that this is not applicable to operations with approval for building and demolition waste disposal on site.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,1.59,null,null,null,null,1.59,null,null,null,1.59]
[null,"Rail Infrastructure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",""]
[null,2.0099999999999998,"Remove rail loop and spur, ballast etc. and disposal on-site/locally","m",60,"Remove all materials to allow area to be reshaped and rehabilitated - does not include transport to regional disposal facility or equivalent.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,2.0099999999999998,"","","","",2.0099999999999998,"","","",2.0099999999999998,"","","",""]
[null,2.02,"Remove train loading facilities and disposal on-site/locally","m2",185,"Remove rail load point infrastructure including gantries and control structures. Does not include transport to regional disposal facility or equivalent.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,2.02,"","","","",2.02,"","","",2.02,"","","",""]
[null,2.0299999999999998,"Reshape rail spur and load out areas. Does not include growth media and revegetation","ha",2860,"D10 Dozer and 16 H Grader (50% utilisation).","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,2.0299999999999998,"","","","",2.0299999999999998,"","","",2.0299999999999998,"","","",""]
[null,"Contaminated Materials",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",""]
[null,"3.01a","Undertake a preliminary site investigation (Phase 1). This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple studies may be required.","Cluster",15000,"The preliminary investigation would include at minimum a desktop assessment of the area and site history, incidents, etc. as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 1 assessment (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nA cluster may include:\n- Mine infrastructure (i.e., fuel / chemical store, workshop, vehicle wash-down, sewage treatment etc.)\n- Processing plants (i.e., ore and product storage, mine waste storage and disposal, rail load-out etc.)\n- Remote pit-top facilities (i.e., vehicle re-fuel, sewage treatment, secondary workshop, chemical storage etc.)","x","x",null,null,null,"x","x",null,null,"x","x",null,null,null,null,null,null,"3.01a","3.01a","","","","3.01a","3.01a","","","3.01a","3.01a","","",""]
[null,"3.01b","Undertake an intrusive site investigation on sites with small footprints to investigate e.g. ≤15 ha. This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple intrusive investigations should be included.","Cluster",44000,"The intrusive investigation would include at minimum a site walkover and field sampling as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 2 intrusive investigation (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nNote: An intrusive investigation is not required for all contaminated areas and should be applied considering the rehabilitation program, site history, location, etc.\nA cluster area where it is highly anticipated that contamination has occurred (i.e., underground tanks / pipes that are known to have leaked, chemical stores with earthen bunds, around ineffective oil/water separators etc.) and further field work is required involving intrusive investigation.\nAssumes site is easily accessible and a small area e.g. ~10-15 ha requires investigation and testing (test pits, boreholes, etc.) based on Sampling and Analysis Quality Plan.  Includes SAQP, fieldwork, sampling and analysis.","x","x",null,null,null,"x","x",null,null,"x","x",null,null,null,null,null,null,"3.01b",null,null,null,null,"3.01b",null,null,null,"3.01b"]
[null,"3.01c","Undertake an intrusive site investigation on sites with large footprints to investigate e.g. >15 ha. This accounts for current and historical locations where areas of disturbance are clustered.  If there are multiple cluster areas on site, multiple intrusive investigations should be included.","Cluster",106000,"The intrusive investigation would include at minimum a site walkover and field sampling as per the National Environmental Protection (Site Contamination) Measure (NEPM) Phase 2 intrusive investigation (EP Act Section 389 (2) (iv)) or similar approved and recognised assessment method.\nNote: An intrusive investigation is not required for all contaminated areas and should be applied considering the rehabilitation program, site history, location, etc.\nA cluster area where it is highly anticipated that contamination has occurred (i.e., underground tanks / pipes that are known to have leaked, chemical stores with earthen bunds, around ineffective oil/water separators etc.) and further field work is required involving intrusive investigation.\nAssume site has a history of contamination and/or a large area >15 ha requires investigation and testing (test pits, boreholes, etc.) based on Sampling and Analysis Quality Plan.    Includes SAQP, fieldwork, sampling and analysis.","x","x",null,null,null,"x","x",null,null,"x","x"]
[null,"3.01d","Develop a Remediation Action Plan on sites with small footprints based on outcomes of intrusive investigation including strategies to address contamination exceedances","allow",35000,"Develop remediation plan for approval including designs and detailed costs.  Costs may increase if detailed designs required for construction.","x","x",null,null,null,"x","x",null,null,"x","x"]
[null,"3.01e","Develop a Remediation Action Plan on sites with large footprints based on outcomes of intrusive investigation including strategies to address contamination exceedances","allow","Use alternate rate cell","Assumes complex site; detailed design drawings required for cover.","x","x",null,null,null,"x","x",null,null,"x","x"]
[null,3.02,"Removal and disposal of contaminated water from tanks, bunded areas and sumps","L",0.35,"Cost for recent sump clean-up from resource activity - requires specialists to treat.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,3.02,"","","","",3.02,"","","",3.02,"","","",""]
[null,"3.03-","Remove material (carbonaceous / metalliferous spillage or otherwise) from footprint of the process facility (leach pads) / stockpile area (ROM product) / roads and dump in a void on-site (Select Haul Distance from list)","m3","Select from List","This item includes scraping and removal of the volume of carbonaceous material using dozer, grader etc. to make safe an area and enable the establishment of rehabilitation.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",""]
[null,"3.03a","Remove material (carbonaceous / metalliferous spillage or otherwise) from footprint of the process facility (leach pads) / stockpile area (ROM product) / roads and dump in a void on-site (haul distance < 1km)","m3",3.8982549999999998,"Assumes 1 Excavator, 3 Trucks 16 M Grader (50% utilisation) and 1 D10 Dozer","x","x",null,null,null,"x","x",null,null,"x","x",null,null,null,null,null,null,"3.03a","3.03a","","","","3.03a","3.03a","","","3.03a","3.03a","","",""]
[null,"3.03b","Remove material (carbonaceous / metalliferous spillage or otherwise) from footprint of the process facility (leach pads) / stockpile area (ROM product) / roads and dump in a void on-site (haul distance >1 km but <2 km)","m3",5.63,"Assumes 1 Excavator, 3 Trucks 16 M Grader (50% utilisation) and 1 D10 Dozer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",""]
[null,"3.03c","Remove material (carbonaceous / metalliferous spillage or otherwise) from footprint of the process facility (leach pads) / stockpile area (ROM product) / roads and dump in a void on-site (haul distance >2 km but <5 km)","m3",7.81,"Assumes 1 Excavator, 7 Trucks 16 M Grader (50% utilisation) and 1 D10 Dozer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",""]
[null,"3.03d","Remove material (carbonaceous / metalliferous spillage or otherwise) from footprint of the process facility (leach pads) / stockpile area (ROM product) / roads and dump in a void on-site (haul distance >5 km)","m3",9.26,"Assumes 1 Excavator, 9 Trucks 16 M Grader (50% utilisation) and 1 D10 Dozer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",""]
[null,"3.04a","Load, cart and dispose of Hazardous classified contaminated material off site to a licensed landfill.  Assumes cartage to a licensed landfill.","m3",800,"Includes load, haul and dump fees to a licensed facility.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,"3.04a","","","","","3.04a","","","","3.04a","","","",""]
[null,"3.04b","Load, cart and disposal of Restricted classified contaminated material off site to a licensed landfill.  Add $50/m3 for cartage from regional areas","m4",660,"Includes load, haul and dump fees to a licensed facility.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,"3.04b",null,null,null,null,"3.04b",null,null,null,"3.04b"]
[null,3.05,"Load, cart and disposal of Low Level contaminated material off site to a licensed landfill.  Add $50/m3 for cartage to regional landfill","m3",220,"Includes load, haul and dump fees to a licensed facility.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,3.05,"","","","",3.05,"","","",3.05,"","","",""]
[null,"3.06-","Onsite remediation of hydrocarbon contaminated soils manual land farming (Select Volume from List)","m3","Select from List","Spreading of contaminated soils on a prepared surface and stimulation of aerobic microbial activity within the soils through aeration and/or the addition of minerals, nutrients and moisture to promote the aerobic degradation of organic chemicals - time frame of up to 24 months.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",""]
[null,"3.06a","Onsite remediation of hydrocarbon contaminated soils (<50 m3) - manual land farming","m3",100,"Overall rate for bio-remediation in the order of $75 - $120 /m3 depending on volume, additives, treatment durations and contamination levels. $45 /m3 for spreading contaminated soils on a prepared surface and stimulation of aerobic microbial activity within the soils through aeration and/or the addition of minerals, nutrients and moisture to promote the aerobic degradation of organic chemicals - time frame of up to 12 months. Assumes additive of bio-remediation enhancers of approx. $25 /m3.\nIncludes constructing base and bunds.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,"3.06a","","","","","3.06a","","","","3.06a","","","",""]
[null,"3.06b","Onsite remediation of hydrocarbon contaminated soils (>50 m3 but <100 m3) - manual land farming","m3",89,"Overall rate for bio-remediation in the order of $75 - $120 /m3 depending on volume, additives, treatment durations and contamination levels. $45 /m3 for spreading contaminated soils on a prepared surface and stimulation of aerobic microbial activity within the soils through aeration and/or the addition of minerals, nutrients and moisture to promote the aerobic degradation of organic chemicals - time frame of up to 12 months. Assumes additive of bio-remediation enhancers of approx. $25 /m3.\nIncludes constructing base and bunds.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",""]
[null,"3.06c","Onsite remediation of hydrocarbon contaminated soils (>100 m3 but <500 m3) - manual land farming","m3",78,"Overall rate for bio-remediation in the order of $75 - $120 /m3 depending on volume, additives, treatment durations and contamination levels. $45 /m3 for spreading contaminated soils on a prepared surface and stimulation of aerobic microbial activity within the soils through aeration and/or the addition of minerals, nutrients and moisture to promote the aerobic degradation of organic chemicals - time frame of up to 12 months. Assumes additive of bio-remediation enhancers of approx. $25 /m3.\nIncludes constructing base and bunds.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G94<>\"\",$B94,\"\")","v":""},{"$f":"IF(H94<>\"\",$B94,\"\")","v":""},{"$f":"IF(I94<>\"\",$B94,\"\")","v":""},{"$f":"IF(J94<>\"\",$B94,\"\")","v":""},{"$f":"IF(K94<>\"\",$B94,\"\")","v":""},{"$f":"IF(L94<>\"\",$B94,\"\")","v":""},{"$f":"IF(M94<>\"\",$B94,\"\")","v":""},{"$f":"IF(N94<>\"\",$B94,\"\")","v":""},{"$f":"IF(O94<>\"\",$B94,\"\")","v":""},{"$f":"IF(P94<>\"\",$B94,\"\")","v":""},{"$f":"IF(Q94<>\"\",$B94,\"\")","v":""},{"$f":"IF(R94<>\"\",$B94,\"\")","v":""},{"$f":"IF(S94<>\"\",$B94,\"\")","v":""},{"$f":"IF(T94<>\"\",$B94,\"\")","v":""}]
[null,"3.06d","Onsite remediation of hydrocarbon contaminated soils (>500 m3) - manual land farming","m3",75,"Overall rate for bio-remediation in the order of $75 - $120 /m3 depending on volume, additives, treatment durations and contamination levels. $45 /m3 for spreading contaminated soils on a prepared surface and stimulation of aerobic microbial activity within the soils through aeration and/or the addition of minerals, nutrients and moisture to promote the aerobic degradation of organic chemicals - time frame of up to 12 months. Assumes additive of bio-remediation enhancers of approx. $25 /m3.\nIncludes constructing base and bunds.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",""]
[null,3.07,"Mobilisation of cement stabilisation plant and equipment for hydrocarbon (i.e., PAH, long chain hydrocarbons, etc.) contaminated soil treatment","Item",150000,"Required if treatment of hydrocarbon contamination is required to be fast tracked.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,3.07,"","","","",3.07,"","","",3.07,"","","",""]
[null,3.08,"On-site remediation of hydrocarbon contaminated soils - using a mobile treatment unit","m3",165,"Additional cost as the treatment process is fast tracked.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,3.08,"","","","",3.08,"","","",3.08,"","","",""]
[null,3.09,"Remove and dispose of asbestos (<750 m2)","m2",50,"Where an assessment/estimation has been made to confirm the volume of asbestos to be removed.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,3.09,"","","","",3.09,"","","",3.09,"","","",""]
[null,3.1,"Remove and dispose of asbestos (>750 m2)","m2",40,"Where an assessment/estimation has been made to confirm the volume of asbestos to be removed.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,3.1,"","","","",3.1,"","","",3.1,"","","",""]
[null,3.11,"Waste disposal to Council landfill - fees (asbestos)","tonne",290,"Landfill fees to regional landfill.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,3.11,"","","","",3.11,"","","",3.11,"","","",""]
[null,3.12,"Treatment of known Acid Sulfate Soils","ha",2580,"Assumes ASS is treatable via neutralisation and does not require capping and isolation. Assumes 1% by weight lime addition and treatment to 100 mm depth only.","x",null,"x",null,null,"x",null,"x",null,"x",null,"x",null,null,null,null,null,3.12,"",3.12,"","",3.12,"",3.12,"",3.12,"",3.12,"",""]
[null,3.13,"Removal and disposal of plastic liner (i.e. dam, leach pad, sump etc.)","m2",1,"Provisional sum for cutting using ripping tynes and on-site disposal of the liner.","x",null,"x",null,null,"x",null,"x",null,"x",null,"x",null,null,null,null,null,3.13,"",3.13,"","",3.13,"",3.13,"",3.13,"",3.13,"",""]
[null,"3.14-","Long haulage brine/salt for disposal (Select Haul Distance from list)","tonne","Select from List","Costs for haulage to location for authorised disposal.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"",null,null,null,""]
[null,"3.14a","Long haulage brine/salt for disposal >10 km but <15 km","tonne",10.25,"Costs for haulage to location for authorised disposal.","x",null,"x",null,null,"x",null,"x",null,"x",null,"x"]
[null,"3.14b","Long haulage brine/salt for disposal >15 km but <25 km","tonne",13.125,"Costs for haulage to location for authorised disposal.","x",null,"x",null,null,"x",null,"x",null,"x",null,"x"]
[null,"3.14c","Long haulage brine/salt for disposal >25 km but <50 km","tonne",16.75,"Costs for haulage to location for authorised disposal.","x",null,"x",null,null,"x",null,"x",null,"x",null,"x"]
[null,"3.14d","Brine disposal to landfill - fees only","tonne",288,"Rate for trackable liquid levy of $78.20 per tonne and authorised disposal to landfill.","x",null,"x",null,null,"x",null,"x",null,"x",null,"x"]
[null,"3.15-","Long haulage water (clean or contaminated) (Select Haul Distance from list)","tonne","Select from List","Assumes transport in a 20,000 L tanker. Add disposal costs to additional items where warranted."]
[null,"3.15a","Long haulage water (clean or contaminated) >10 km but <15 km","tonne",9,"Assumes transport in a 20,000 L tanker. Add disposal costs to additional items where warranted.","x",null,"x",null,null,"x",null,"x",null,"x",null,"x"]
[null,"3.15b","Long haulage water (clean or contaminated) >15 km but <25 km","tonne",12,"Assumes transport in a 20,000 L tanker. Add disposal costs to additional items where warranted.","x",null,"x",null,null,"x",null,"x",null,"x",null,"x"]
[null,"3.15c","Long haulage water (clean or contaminated) >25 km but <50 km","tonne",15,"Assumes transport in a 20,000 L tanker. Add disposal costs to additional items where warranted.","x",null,"x",null,null,"x",null,"x",null,"x",null,"x"]
[null,"Vents, Shafts and Boreholes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",""]
[null,"4.01a","Seal portals / drifts (width >3 m) – only entry seal / plug required with in front of access backfill with engineered fill for 5 m","allow",126000,"This cost is not applicable to coal operations which require backfilling to MDG6001 or similar due to gases. Costs include engineering and QA/QC.  Costs assume engineered fill backfilled between 2 x 1 m plugs for sealing,  + haul material to backfill per >5 km distance + concrete pump and secondary support.",null,null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,"","","","","","4.01a","","","","4.01a","","","",""]
[null,"4.01b","Seal portals / drifts (width >3 m) accessible to men and machinery requiring a bulkhead – grout backfill against a concrete bulkhead to be constructed","allow",250000,"Cost includes engineering the bulkhead and underground construction (access available) followed by grout backfill via workings and rehabilitation (reshape, bulk push and full rehabilitation).  Assume tunnel length of 20 m.  For every additional m add $7,250 for grouting. If no bulkhead required, deduct $60,000.",null,null,null,null,null,"x",null,null,null,"x"]
[null,"4.01c","Seal portals / drifts (width >3 m) not accessible by men or machinery – grout backfill against a concrete bulkhead existing or to be constructed","allow",250000,"Cost includes engineering the bulkhead if required and construction via access directly above heading followed by grout backfill via boreholes every 10 m to fill voids and rehabilitation (bulk push, final trim, seeding and full rehabilitation).  Assume tunnel length of 20 m.  For every additional m add $8,700 for grouting.\nIf no bulkhead required, deduct $60,000.\nAssumes any existing bulkhead is observable by camera and satisfies regulations and engineer (location, etc.).\n",null,null,null,null,null,"x",null,null,null,"x"]
[null,"4.01d","Seal small adits (width ≤3 m) accessible by men and/or machinery or neither requiring a bulkhead –backfill with appropriate material against a concrete bulkhead existing or to be constructed.  The rate includes reshaping and rehabilitation of the batter around the entrance of the adit","allow",25000,"Costs estimated from executed works  program in NSW from multiple sites.  Rate assumes standard works program with suitable access, and additional roof and rib stabilisation works etc. is not required.",null,null,null,null,null,"x",null,null,null,"x"]
[null,"4.02a","Costs to grout fill tunnel via mine workings to seal and eliminate voids and/or likelihood of failures of ground","m",7250,"Workings are accessible to run grout lines via machine or seam dip is favourable i.e. dips inbye",null,null,null,null,null,"x",null,null,null,"x"]
[null,"4.02b","Costs to grout fill tunnel by drilling directly above to seal and eliminate voids and/or likelihood of failures of ground","m",8700,"Area directly above heading is accessible by drill rig with depth of cover <30 m and access outbye.  One borehole required every 10m to fill void.",null,null,null,null,null,"x",null,null,null,"x"]
[null,"4.03a","Demolish ventilation fans","Item",30000,"Costs for demolition of ventilation fan prior to sealing shaft.",null,null,null,null,null,"x",null,null,null,"x"]
[null,"4.03b","Seal and rehabilitate ventilation shafts on hard rock operations (no to low gas risk) or coal operations - allows for works in a remote location","allow",150000,"Rate accounts for a range of factors including variations in depth and size, accessibility limitations, equipment transport to the shaft etc. Assumes engineered fill is available within 10 km round trip and no bulkhead required.  Excludes demolition of ventilation fans.",null,null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,"","","","","","4.03b","","","","4.03b","","","",""]
[null,4.04,"Maintenance and monitoring of sealed adits/portals and shafts (for a total of 5 years)","allow",25000,"Assume 1 x day visual inspection (10hrs inc’ travel) for suitably qualified / competent person + reporting, for an annual inspection @ $5,000 per year. Exclusions are intrusive investigation and testing (e.g. concrete strength etc). ",null,null,null,null,null,null,null,null,"x",null,null,null,null,"x",null,null,null,"","","","","","","","",4.04,"","","","",4.04]
[null,4.05,"Install gate or grill over the adit (Where site might be used by bats)","Item",200000,"Rate accounts for a range of factors including establishing clear access, and/or working in remote locations without services, and/or stabilisation works to prevent the entry collapsing and compromising the gate etc.",null,null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,"","","","","",4.05,"","","",4.05,"","","",""]
[null,"4.06a","Option 1 - Coal bore hole\nExploration boreholes – rehabilitate coal boreholes and drill pads as required","depth (m)",44.55,"Cost to grout and cap an open exploration borehole.  Assume a 20 m x 20 m drill pad requires rehabilitation - push cover of nearby growth media, rip and seed."]
[null,"4.06b","Option 3 - Mineral RAB and aircore drill holes\nExploration boreholes – backfill open  Rotary Airblast (RAB) or aircore drill holes with cuttings","allow",42.5,"May include cutting of casing, installation of a casing cap, and/or manually backfilling the hole with drill cuttings.  Does not include reshaping / ripping the drill pad, amelioration / seeding etc. ","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,"4.06b","","","","","4.06b","","","","4.06b","","","",""]
[null,4.07,"Option 2 - Mineral drill hole requiring grouting\nExploration boreholes – grout and cap open bore holes","allow",5700,"Includes grouting and capping 100 - 200 m exploration boreholes to meet the requirements of Departmental Guidelines.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,{"$f":"IF(G125<>\"\",$B125,\"\")","v":4.07},"","","","",4.07,"","","",4.07,"","","",""]
[null,4.08,"Boreholes – cap and seal open bore holes with steel casing (i.e., goaf drainage etc.)","allow",6960,"Holes deeper than 100 m - includes cutting steel collar 6 m below surface, grouting and capping.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,4.08,"","","","",4.08,"","","",4.08,"","","",""]
[null,4.09,"Boreholes – cap and seal open bore holes - surface-to-in-seam gas drainage","allow",17890,"Surface-to-in-seam gas drainage boreholes.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,4.09,"","","","",4.09,"","","",4.09,"","","",""]
[null,4.0999999999999996,"Boreholes – cap and seal open bore holes - vertical gas drainage","allow",16000,"Vertical gas drainage boreholes.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,4.0999999999999996,"","","","",4.0999999999999996,"","","",4.0999999999999996,"","","",""]
[null,4.1100000000000003,"Boreholes – grout (with concrete) cap and seal bore holes (i.e. where sealing aquifers)","allow",35000,"Includes multi skin sleaves to prevent aquifer mixing.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,4.1100000000000003,"","","","",4.1100000000000003,"","","",4.1100000000000003,"","","",""]
[null,4.12,"Boreholes – cap and seal service boreholes for UG coal operations","allow",45000,"Includes large diameter boreholes used for supplying electricity (66kV), compressed air, water, solsenic etc.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,4.12,"","","","",4.12,"","","",4.12,"","","",""]
[null,4.13,"Option 4 - Mineral diamond drill hole\nRehabilitation of diamond drill holes and pad including sealing drill holes for mineral exploration","Item",2070,"Bog out cuttings, remove fencing, remove rubbish, push sumps in, rehabilitate pads and tracks, cut and plug collars.  Includes labour and equipment, disposal of rubbish locally on site","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,4.13,null,null,null,null,4.13,null,null,null,4.13]
[null,4.1399999999999997,"Option 5 - Mineral reverse circulation drill holes\nRehabilitation of reverse circulation drill holes and pad including sealing drill holes for mineral exploration","Item",1340,"Sealing required, but not complete filling with concrete/grout","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,4.1399999999999997,null,null,null,null,4.1399999999999997,null,null,null,4.1399999999999997]
[null,4.1500000000000004,"Option 6 - Rehabilitation of drill hole collars\nRehabilitation of drill hole collars (mineral exploration)","each",415,"Cut collar, remove, cap, backfill capped collar and cover with nearby organic or growth material","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,4.1500000000000004,null,null,null,null,4.1500000000000004,null,null,null,4.1500000000000004]
[null,"Roads and Tracks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",""]
[null,5.01,"Unsealed roads / vehicle park-up areas – minor works including deep rip and trim","ha",1040,"Assumes ~6 m road width - 16H Grader.","x","x","x",null,null,"x","x","x",null,"x","x","x",null,null,null,null,null,5.01,5.01,5.01,"","",5.01,5.01,5.01,"",5.01,5.01,5.01,"",""]
[null,5.0199999999999996,"Unsealed roads / access  tracks / vehicle park-up areas with windrows and/or small earthen bunds – minor earthworks and deep rip and trim","ha",1500,"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - no seed","x","x","x",null,null,"x","x","x",null,"x","x","x",null,null,null,null,null,5.0199999999999996,5.0199999999999996,5.0199999999999996,"","",5.0199999999999996,5.0199999999999996,5.0199999999999996,"",5.0199999999999996,5.0199999999999996,5.0199999999999996,"",""]
[null,5.03,"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip and seed (pasture grass)","ha",3700,"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed","x","x","x",null,null,"x","x","x",null,"x","x","x",null,null,null,null,null,5.03,5.03,5.03,"","",5.03,5.03,5.03,"",5.03,5.03,5.03,"",""]
[null,5.04,"Unsealed roads / vehicle park-up areas – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)","ha",4485,"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed","x","x","x",null,null,"x","x","x",null,"x","x","x",null,null,null,null,null,5.04,5.04,5.04,"","",5.04,5.04,5.04,"",5.04,5.04,5.04,"",""]
[null,5.05,"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (pasture grass)","ha",4870,"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - pasture grass seed","x","x","x",null,null,"x","x","x",null,"x","x","x",null,null,null,null,null,5.05,5.05,5.05,"","",5.05,5.05,5.05,"",5.05,5.05,5.05,"",""]
[null,5.0599999999999996,"Unsealed roads / haul roads / vehicle park-up areas with windrows and/or small earthen bunds – Minor earthworks, final trim and deep rip, ameliorate and seed (native tree/shrub/grass)","ha",7025,"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation) - native tree/shrub seed","x","x","x",null,null,"x","x","x",null,"x","x","x",null,null,null,null,null,5.0599999999999996,5.0599999999999996,5.0599999999999996,"","",5.0599999999999996,5.0599999999999996,5.0599999999999996,"",5.0599999999999996,5.0599999999999996,5.0599999999999996,"",""]
[null,"5.07-","Remove stabilised material (blue metal, aggregate etc.) from roadways and disposal on-site/locally (Select Haul Distance from list)","m3","Select from List","This item includes the scraping and removal of the volume of stabilised material from the road, laydown or other surface using an excavator, dozer and grader to enable the establishment of rehabilitation.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",""]
[null,"5.07a","Remove stabilised material (blue metal, aggregate etc.) from roadways and disposal on-site/locally (haul distance < 1km)","m3",4.4489299999999998,"Assumes 1 excavator, 3 trucks, 2 x 16 M grader (50% utilisation) and 1 D10 Dozer @ $400","x","x","x",null,null,"x","x","x",null,"x","x","x",null,null,null,null,null,"5.07a","5.07a","5.07a","","","5.07a","5.07a","5.07a","","5.07a","5.07a","5.07a","",""]
[null,"5.07b","Remove stabilised material (blue metal, aggregate etc.) from roadways and disposal on-site/locally (haul distance >1 km but <2 km)","m3",5.6406399999999994,"Assumes 1 excavator, 4 trucks, 2 x 16 M grader (50% utilisation) and 1 D10 Dozer @ $400",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",""]
[null,"5.07c","Remove stabilised material (blue metal, aggregate etc.) from roadways and disposal on-site/locally (haul distance >2 km but <5 km)","m3",7.1978050000000007,"Assumes 1 excavator, 6 trucks, 2 x 16 M grader (50% utilisation) and 1 D10 Dozer @ $400",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",""]
[null,"5.07d","Remove stabilised material (blue metal, aggregate etc.) from roadways and dump in a void on-site (haul distance >5 km)","m3",{"$f":"E144+(0.9*2.5)","v":9.4478050000000007},"Assumes 1 scrapers 623, 9 trucks 16 M grader (50% utilisation) and 1 D10 Dozer @ $400",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",""]
[null,"Open Cut",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",""]
[null,6.01,"Active pit area – benches blasted and doze to acceptable grade","Lm",1.93,"Blasting in a 8x9 pattern of bench height 25 m with D11 push of 50-75 m.",null,null,null,"x",null,null,null,null,null,null,null,null,"x",null,null,null,null,"","","",6.01,"","","","","","","","",6.01,""]
[null,6.02,"Drill & blast faces to make safe","m3",0.95,"Bulk Drilling say 8*9 pattern, assuming a stem height of 6 m, charge length of 19 m, explosive density of 0.9, diameter of 229 mm, explosives at 665.3 kg/hole with a powder factor of 0.37 with an approximate bench height of 25 m.",null,null,null,"x",null,null,null,null,null,null,null,null,"x",null,null,null,null,"","","",6.02,"","","","","","","","",6.02,""]
[null,6.03,"High wall treatment – (trench and safety berm)","m",90,"D10 dozer, 16H Grader and revegetation with pasture grass.",null,null,null,"x",null,null,null,null,null,null,null,null,"x",null,null,null,null,"","","",6.03,"","","","","","","","",6.03,""]
[null,"Earthworks / Structural Works",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",""]
[null,"7.01-","Major bulk pushing to achieve grades nominated in the approval/permit – Select Push Length","m3","Select from List","Major bulk pushing to achieve grades nominated in the approval/permit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",""]
[null,"7.01a","Major bulk pushing to achieve grades nominated in the approval/permit – 50 m push length","m3",0.79812499999999997,"Assumes D11 dozer push @ 400 bcm/hr.","x","x","x","x",null,"x","x","x",null,"x","x","x","x",null,null,null,null,"7.01a","7.01a","7.01a","7.01a","","7.01a","7.01a","7.01a","","7.01a","7.01a","7.01a","7.01a",""]
[null,"7.01b","Major bulk pushing to achieve grades nominated in the approval/permit – 50 m-75 m push length","m3",1.19,"Assumes D11 dozer push @ 375 bcm/hr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",""]
[null,"7.01c","Major bulk pushing to achieve grades nominated in the approval/permit – 75 m-100 m push length)","m3",1.4216166666666665,"Assumes D11 dozer push @ 250 bcm/hr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",""]
[null,"7.01d","Major bulk pushing to achieve grades nominated in the approval/permit – 150 m push length)","m3",1.8891583333333333,"Assumes D11 dozer push @ 175 bcm/hr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",""]
[null,7.02,"Minor reshaping and pushing","ha",3900,"D10 Dozer @ $400 per hour and 16 H grader @ $230 per hour (50% utilisation).","x","x","x","x",null,"x","x","x",null,"x","x","x","x",null,null,null,null,7.02,7.02,7.02,7.02,"",7.02,7.02,7.02,"",7.02,7.02,7.02,7.02,""]
[null,7.03,"Structural works, banks, waterways - contour banks, drainage channels and other soil conservation measures","ha",1600,"Combination of dozer and excavator work plus grader for ~4 hours each per ha.","x","x","x","x",null,"x","x","x",null,"x","x","x","x",null,null,null,null,7.03,7.03,7.03,7.03,"",7.03,7.03,7.03,"",7.03,7.03,7.03,7.03,""]
[null,7.04,"Construction of spine drains / drop structures and/or stabilising water course entry points - required for large catchments","m2",27,"Installation of on-site rock material (rip-rap) where managing water run-off from disturbed land and/or upon entry to water courses - prevents erosion of gully head (assumes competent material is locally available). If required to be sourced off site, assume an additional $20/m2.","x","x","x","x",null,"x","x","x",null,"x","x","x","x",null,null,null,null,7.04,7.04,7.04,7.04,"",7.04,7.04,7.04,"",7.04,7.04,7.04,7.04,""]
[null,"Mine Waste",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",""]
[null,8.01,"Ideal Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with little chemical reactivity (no to low risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or low to moderate propensity for spontaneous combustion) and good physical properties (not significantly  hydrophilic, shear strength does not limit equipment choice, no artificial strengthening required)","ha",82000,"This includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume material with the appropriate chemical and physical properties. This rate assumes suitable capping material is available on site within 10 km, and an average cap thickness of approximately 0.5 m to 1 mand 0.15 m - 0.2 m growth media (assume at least 1 m thick cover required for carbonaceous material covers). Water quality from runoff, seepage etc. meets site-specific environment water quality values.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05.",null,"x","x",null,null,null,"x","x",null,null,"x","x",null,null,null,null,null,"",8.01,8.01,"","","",8.01,8.01,"","",8.01,8.01,"",""]
[null,"8.01a","Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values.","allow","Use alternate rate cell","Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."]
[null,"8.01b","Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values.","allow","Use alternate rate cell","Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."]
[null,8.02,"Efficient Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with moderate chemical reactivity (low to medium risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or low to moderate propensity for spontaneous combustion) and moderate physical properties (not significantly  hydrophilic, shear strength limits equipment choice somewhat, no artificial strengthening required)","ha",146500,"This item includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume of material to cap / cover facilities where the tailings or rejects base is at a strength that enables economically efficient construction methods with small plant. This rate assumes suitable capping material is available on site within 10 km, and an average cap thickness ranging from >1 m to 2 m thickness constructed in 1 m layers + growth media up to 0.2 m depth.\nThis may require additional materials (such as capillary breaks, geofabric, etc.) - use alternate rate cells below, specific material types (e.g. acid neutralising / consuming materials, competent rock etc.) , and associated activities (i.e., load / haul / place / crush / screen / borrow etc.).\nCosts for haulage of specialised/additional materials must be added separately if required.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05.",null,"x","x",null,null,null,"x","x",null,null,"x","x",null,null,null,null,null,"",8.02,8.02,"","","",8.02,8.02,"","",8.02,8.02,"",""]
[null,"8.02a","Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values.","allow","Use alternate rate cell","Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."]
[null,"8.02b","Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values.","allow","Use alternate rate cell","Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."]
[null,8.0299999999999994,"Adverse Tailings Capping - reshaping, capping / sealing of trafficable tailings facility with moderate chemical reactivity (medium to high risk Potential Acid Forming (PAF) / Neutral Mine Drainage (NMD) / Saline Mine Drainage (SMD) and/or moderate to high propensity for spontaneous combustion) and moderate physical properties (not significantly  hydrophilic, shear strength limits equipment choice somewhat, no artificial strengthening required)","ha",313000,"This item includes sourcing, carting, spreading, moisture conditioning and compaction of a suitable volume of material to cap / cover facilities of high geochemical risk, and / or low shear strength that prohibits economically efficient construction methods.  This rate assumes suitable capping material/s are available on site within 10 km, and an average cap thickness of approximately >2 m + growth media up to 0.2 m depth.\nThis may require additional materials (i.e., capillary breaks, geofabric, etc.), specific material types (e.g. acid neutralising / consuming materials, competent rock etc.), and associated activities (i.e., load / haul / place / crush / screen / borrow etc.).\nCosts for haulage of specialised materials must be added separately if required.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05.",null,"x","x",null,null,null,"x","x",null,null,"x","x",null,null,null,null,null,"",8.0299999999999994,8.0299999999999994,"","","",8.0299999999999994,8.0299999999999994,"","",8.0299999999999994,8.0299999999999994,"",""]
[null,"8.03a","Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values.","allow","Use alternate rate cell","Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."]
[null,"8.03b","Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values.","allow","Use alternate rate cell","Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.)."]
[null,8.0399999999999991,"Difficult Tailings Capping- reshaping, capping / sealing of weak or soft surfaced tailings facility with poor physical properties (significantly  hydrophilic, low shear strength limits equipment choice greatly, artificial strengthening required) OR visible adverse impacts on legacy sites from chemical reactivity over lengthy exposure prior to rehabilitation","ha",843000,"This option is typically driven by time constraints and/or when tailings properties significantly restrict adequate desiccation, resulting in  a tailings shear strength that is very weak excluding access by conventional small plant.\nSmall equipment used for rehabilitation.\nThis excludes any additional material required to form the final landform profile in addition to this cap.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance in 8.05 (spreading costs for tailings cap material included in rate).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading in additional to any long haulage volume in 8.05.",null,"x","x",null,null,null,"x","x",null,null,"x","x"]
[null,"8.04a","Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values.","allow","Use alternate rate cell","Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.).",null,"x","x",null,null,null,"x","x",null,null,"x","x"]
[null,"8.04b","Additional materials required for reshaping, capping / sealing of structure to facilitate water quality from runoff, seepage etc. meeting site-specific environment water quality values.","allow","Use alternate rate cell","Include additional cost to import materials (i.e., shale / clay, competent drainage materials etc.) and / or additional requirements (i.e., geofabric / composite lining etc.).",null,"x","x",null,null,null,"x","x",null,null,"x","x"]
[null,"8.05-","Long haulage soil / weathered rock / sediment e.g. capping/covers, removal of contamination, etc.  (Select Haul Distance from List)","m3","Select from List","Capping/cover material available within 50 km round trip e.g. waste / overburden dumps, borrow areas, etc.",null,"x","x",null,null,null,"x","x",null,null,"x","x"]
[null,"8.05a","Long haulage soil / weathered rock / sediment e.g. capping/covers, removal of contamination, etc. >10 km but <15 km","m3",5.5,"Assume haulage required from location to site stockpile or site to off-site disposal area - round trip haulage distance.  Excludes costs for spreading.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance here (spreading costs included in tailings rates 8.01 to 8.04).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading.",null,"x","x",null,null,null,"x","x",null,null,"x","x"]
[null,"8.05b","Long haulage soil / weathered rock / sediment e.g. capping/covers, removal of contamination, etc. >15 km but <25 km","m3",6,"Assume haulage required from location to site stockpile or site to off-site disposal area - round trip haulage distance.  Excludes costs for spreading.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance here (spreading costs included in tailings rates 8.01 to 8.04).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading.",null,"x","x",null,null,null,"x","x",null,null,"x","x"]
[null,"8.05c","Long haulage soil / weathered rock / sediment e.g. capping/covers, removal of contamination, etc. >25 km but <50 km","m3",8,"Assume haulage required from location to site stockpile or site to off-site disposal area - round trip haulage distance.  Excludes costs for spreading.\nIf site haulage longer than 10 km round trip add the volume of the relevant material requiring haulage for this distance here (spreading costs included in tailings rates 8.01 to 8.04).\nIf additional material to make up landform, provide buttress or other works aside from tailings cap, use rate from 9.02 for relevant haulage and spreading.",null,"x","x",null,null,null,"x","x",null,null,"x","x"]
[null,"Rehabilitation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",""]
[null,"9.01-","Source, cart and spread growth media (Select Haul Distance from List)","m3","Select from List","If topsoil is not available on-site, then Virgin Excavated Natural Material (VENM) may need to be externally sourced.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",""]
[null,"9.01a","Source, cart and spread growth media - haul distance <1 km","m3",3.2562199999999999,"Undertaken with 623 scraper and 14 M grader.","x","x","x","x",null,"x","x","x",null,"x","x","x","x",null,null,null,null,"9.01a","9.01a","9.01a","9.01a","","9.01a","9.01a","9.01a","","9.01a","9.01a","9.01a","9.01a",""]
[null,"9.01b","Source, cart and spread growth media - haul distance >1 km but <2 km","m3",4.32,"Undertaken with scraper and D10 dozer.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",""]
[null,"9.01c","Source, cart and spread growth media - haul distance >2 km but <5 km","m3",6,"Undertaken with D10 dozer, excavator and trucks.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",""]
[null,"9.01d","Source, cart and spread growth media - haul distance >5 km","m3",7.91,"Undertaken with D10 dozer, excavator and trucks.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",""]
[null,"9.02-","Fill dams, voids etc. - Source local material, cart and spread to cap or backfill, cap thickness determined by approval / permit (Select Haul Distance from List)","m3","Select from List","This item includes the volume of material requiring backfill using an excavator and scraper to fill the void and enable the establishment of rehabilitation.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",""]
[null,"9.02a","Fill dams, voids etc. - Source local material, cart and spread to cap or backfill, cap thickness determined by approval / permit (haul distance <1 km)","m3",3.8975249999999999,"Undertaken using a 623 scraper and D10 Dozer.","x","x","x","x",null,"x","x","x",null,"x","x","x","x",null,null,null,null,"9.02a","9.02a","9.02a","9.02a","","9.02a","9.02a","9.02a","","9.02a","9.02a","9.02a","9.02a",""]
[null,"9.02b","Fill dams, voids etc. - Source local material, cart and spread to cap or backfill, cap thickness determined by approval / permit ( haul distance >1 km but <2 km)","m3",5.2197949999999995,"Undertaken using 623 scraper and D10 Dozer.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",""]
[null,"9.02c","Fill dams, voids etc. - Source local material, cart and spread to cap or backfill,  cap thickness determined by approval / permit ( haul distance >2 km but <5 km)","m3",6.8769312500000002,"Undertaken using a 45T excavator, truck, grader and D10 Dozer.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",""]
[null,"9.02d","Fill dams, voids etc. - Source local material, cart and spread to cap or backfill, cap thickness determined by approval / permit ( haul distance >5 km)","m3",{"$f":"E185+(0.9*2.5)","v":9.1269312500000002},"Undertaken using a 45T excavator, truck, grader and D10 Dozer.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",""]
[null,9.0299999999999994,"Shotcrete application on cuttings and steep slopes","m2",185,"This rate is used to rehabilitate steep slopes of weathered rock, roadway cuttings, etc that cannot be cut back and stabilised.","x",null,"x","x",null,"x",null,"x",null,"x",null,"x","x",null,null,null,null,9.0299999999999994,"",9.0299999999999994,9.0299999999999994,"",9.0299999999999994,"",9.0299999999999994,"",9.0299999999999994,"",9.0299999999999994,9.0299999999999994,""]
[null,9.0399999999999991,"Trim, rock rake & deep rip (includes levelling / landscaping and rip in 1 direction)","ha",1130,"Undertaken using D10 dozer and 16M grader.","x","x","x","x",null,"x","x","x",null,"x","x","x","x",null,null,null,null,{"$f":"IF(G188<>\"\",$B188,\"\")","v":9.0399999999999991},{"$f":"IF(H188<>\"\",$B188,\"\")","v":9.0399999999999991},{"$f":"IF(I188<>\"\",$B188,\"\")","v":9.0399999999999991},{"$f":"IF(J188<>\"\",$B188,\"\")","v":9.0399999999999991},{"$f":"IF(K188<>\"\",$B188,\"\")","v":""},{"$f":"IF(L188<>\"\",$B188,\"\")","v":9.0399999999999991},{"$f":"IF(M188<>\"\",$B188,\"\")","v":9.0399999999999991},{"$f":"IF(N188<>\"\",$B188,\"\")","v":9.0399999999999991},{"$f":"IF(O188<>\"\",$B188,\"\")","v":""},{"$f":"IF(P188<>\"\",$B188,\"\")","v":9.0399999999999991},{"$f":"IF(Q188<>\"\",$B188,\"\")","v":9.0399999999999991},{"$f":"IF(R188<>\"\",$B188,\"\")","v":9.0399999999999991},{"$f":"IF(S188<>\"\",$B188,\"\")","v":9.0399999999999991},{"$f":"IF(T188<>\"\",$B188,\"\")","v":""}]
[null,9.0500000000000007,"Deep rip hard stand / lay down areas","ha",960,"D10 deep ripping.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,9.0500000000000007,"","","","",9.0500000000000007,"","","",9.0500000000000007,"","","",""]
[null,9.06,"Planting mature trees (>15 cm)","allow",15,"4 m centres.","x",null,"x","x",null,"x",null,"x",null,"x",null,"x","x",null,null,null,null,9.06,"",9.06,9.06,"",9.06,"",9.06,"",9.06,"",9.06,9.06,""]
[null,9.07,"Planting tube stock (<15 cm)","allow",6.6,"4 m centres.","x",null,"x","x",null,"x",null,"x",null,"x",null,"x","x",null,null,null,null,9.07,"",9.07,9.07,"",9.07,"",9.07,"",9.07,"",9.07,9.07,""]
[null,9.08,"Direct seeding / fertiliser (pasture grass species)","ha",1875,"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding).","x","x","x","x",null,"x","x","x",null,"x","x","x","x",null,null,null,null,9.08,9.08,9.08,9.08,"",9.08,9.08,9.08,"",9.08,9.08,9.08,9.08,""]
[null,9.09,"Direct seeding / fertiliser (tree or native grass species)","ha",4135,"Includes treating, weighing, mixing with fertiliser + spreading by tractor or helicopter (aerial seeding).","x","x","x","x",null,"x","x","x",null,"x","x","x","x",null,null,null,null,9.09,9.09,9.09,9.09,"",9.09,9.09,9.09,"",9.09,9.09,9.09,9.09,""]
[null,"9.10a","Hydro-seeding with straw mulching and bitumen tack with native seed","m2",1.9,"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Native seed +$1.00","x","x","x","x",null,"x","x","x",null,"x","x","x","x",null,null,null,null,"9.10a","9.10a","9.10a","9.10a","","9.10a","9.10a","9.10a","","9.10a","9.10a","9.10a","9.10a",""]
[null,"9.10b","Hydro-seeding with straw mulching and bitumen tack with pasture seed","m2",0.43,"Process to be used on flat well prepared surfaces under irrigation e.g. sewage treatment irrigation areas.  Ranges from $0.15 - $0.50 depending on size and input variables. Pasture seed +$0.10","x","x","x","x",null,"x","x","x",null,"x","x","x","x",null,null,null,null,"9.10b","9.10b","9.10b","9.10b",null,"9.10b","9.10b","9.10b",null,"9.10b","9.10b","9.10b","9.10b"]
[null,"9.10c","Hydromulch - base grade or standard for flat areas that can be irrigated by water cart","m2",0.8,"Assumes use on flat areas with a gradient of less than 4:1, and where irrigation from water cart may be possible.  Industry standard application rate of 2500kg/ha.  Product will last short term (less than 3 months) and vegetation is required to grow ASAP for stability.  This cost includes cover crop only, additional seeding required.","x","x","x","x",null,"x","x","x",null,"x","x","x","x",null,null,null,null,"9.10c","9.10c","9.10c","9.10c",null,"9.10c","9.10c","9.10c",null,"9.10c","9.10c","9.10c","9.10c"]
[null,"9.10d","Hydromulch - bonded fibre matrix grade for steep areas to stabilise up to 12 months","m2",1.8,"Assumes use on steep areas where stabilisation is required for up to 12 months. Application rate of ~3500kg/ha.  This cost includes cover crop only, additional seeding required.","x","x","x","x",null,"x","x","x",null,"x","x","x","x",null,null,null,null,"9.10d",null,"9.10d","9.10d",null,"9.10d","9.10d","9.10d",null,"9.10d","9.10d","9.10d","9.10d"]
[null,"9.10e","Hydromulch - high performance flexible growth medium grade ","m2",2.5,"Assumes use on extreme slopes where stabilisation is required for up to 18 months. Application rate of ~4,000kg/ha minimum.  This cost includes cover crop only, additional seeding required.","x","x","x","x",null,"x","x","x",null,"x","x","x","x",null,null,null,null,"9.10e",null,"9.10e","9.10e",null,"9.10e","9.10e","9.10e",null,"9.10e","9.10e","9.10e","9.10e"]
[null,9.11,"Single application of fertiliser (pasture)","ha",420,"Assumes 250 kg / ha. These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate.","x","x","x","x",null,"x","x","x",null,"x","x","x","x",null,null,null,null,9.11,9.11,9.11,9.11,"",9.11,9.11,9.11,"",9.11,9.11,9.11,9.11,""]
[null,9.1199999999999992,"Single application of fertiliser (trees)","ha",140,"These rates have fluctuated over the last few years however in light of current conditions (lower fuel prices, reduced demand etc) this is a suitable standard rate.","x","x","x","x",null,"x","x","x",null,"x","x","x","x",null,null,null,null,9.1199999999999992,9.1199999999999992,9.1199999999999992,9.1199999999999992,"",9.1199999999999992,9.1199999999999992,9.1199999999999992,"",9.1199999999999992,9.1199999999999992,9.1199999999999992,9.1199999999999992,""]
[null,9.1300000000000008,"Spoil amelioration (adding lime / gypsum etc.)","ha",1000,"Assumes 2.5 t / ha as an average application rate.","x","x","x","x",null,"x","x","x",null,"x","x","x","x",null,null,null,null,9.1300000000000008,9.1300000000000008,9.1300000000000008,9.1300000000000008,"",9.1300000000000008,9.1300000000000008,9.1300000000000008,"",9.1300000000000008,9.1300000000000008,9.1300000000000008,9.1300000000000008,""]
[null,9.14,"growth media amelioration with biosolids","ha",1015,"Recent experience with agronomy projects.","x","x","x","x",null,"x","x","x",null,"x","x","x","x",null,null,null,null,9.14,9.14,9.14,9.14,"",9.14,9.14,9.14,"",9.14,9.14,9.14,9.14,""]
[null,9.15,"Security fence around steep section of high wall","m",64,"1800mm x 3 barb chain-link mesh security fence and gate standard 2.5mm mesh & 32 mm post not concreted",null,null,null,"x",null,null,null,null,null,null,null,null,"x",null,null,null,null,"","","",9.15,"","","","","","","","",9.15,""]
[null,9.16,"Construct no-climb stock fence around rehabilitated areas","m",22,"Standard rate for no-climb stock fencing.","x","x","x",null,null,"x","x","x",null,"x","x","x",null,null,null,null,null,9.16,9.16,9.16,"","",9.16,9.16,9.16,"",9.16,9.16,9.16,"",""]
[null,9.17,"Construct standard stock fence around rehabilitated areas","m",13,"Standard rate for standard stock fencing.","x","x","x",null,null,"x","x","x",null,"x","x","x",null,null,null,null,null,9.17,9.17,9.17,"","",9.17,9.17,9.17,"",9.17,9.17,9.17,"",""]
[null,9.18,"Purchase and erect warning signs","allow",250,"Compliance with AS 1319-1994 - Safety signs for the occupational environment - installed every 25 m.","x","x","x","x",null,"x","x","x",null,"x","x","x","x",null,null,null,null,9.18,9.18,9.18,9.18,"",9.18,9.18,9.18,"",9.18,9.18,9.18,9.18,""]
[null,9.19,"Supply from external sources virgin excavated natural material (VENM) for growth media.","m3",80.8,"D7 to spread material at $205/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $70/m3 for imported fill material.","x","x","x","x",null,"x","x","x",null,"x","x","x","x",null,null,null,null,9.19,9.19,9.19,9.19,"",9.19,9.19,9.19,"",9.19,9.19,9.19,9.19,""]
[null,9.1999999999999993,"Supply from external sources a combination of virgin excavated natural material (VENM) and spoil from large excavation for filing voids and/or capping etc.","m3",72.5,"D10 push into void at $270/hr, Excavator ($220/hr) load Artic Trucks (90c/km) from imported stockpile - allow nominal rate of $60/m3 for imported fill material.","x","x","x","x",null,"x","x","x",null,"x","x","x","x",null,null,null,null,9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993,"",9.1999999999999993,9.1999999999999993,9.1999999999999993,"",9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993,""]
[null,9.2100000000000009,"Clearing and grubbing of trees and vegetation","ha",4730,"Clearing and grubbing of light vegetation growth e.g. regrowth","x","x","x","x",null,"x","x","x",null,"x","x","x","x",null,null,null,null,9.2100000000000009,9.2100000000000009,9.2100000000000009,9.2100000000000009,null,9.2100000000000009,9.2100000000000009,9.2100000000000009,null,9.2100000000000009,9.2100000000000009,9.2100000000000009,9.2100000000000009]
[null,9.2200000000000006,"Topsoil stripping","m3",4.8624999999999998,"Stripping or topsoil at an approximate depth of 0.2 m into stockpiles; load and haul to final rehabilitation location required or respreading where necessary.","x","x","x","x",null,"x","x","x",null,"x","x","x","x",null,null,null,null,9.2200000000000006,9.2200000000000006,9.2200000000000006,9.2200000000000006,null,9.2200000000000006,9.2200000000000006,9.2200000000000006,null,9.2200000000000006,9.2200000000000006,9.2200000000000006,9.2200000000000006]
[null,9.23,"Growth media supplementation with manure","ha",747.5,"Addition of manure to improve soil quality.","x","x","x","x",null,"x","x","x",null,"x","x","x","x",null,null,null,null,9.23,9.23,9.23,9.23,null,9.23,9.23,9.23,null,9.23,9.23,9.23,9.23]
[null,"9.24a","Utilise biotic soil media - organic topsoil alternative","m2",2.5,"Material that can be applied as an alternative to spreading topsoil prior to hydromulching.","x","x","x","x",null,"x","x","x",null,"x","x","x","x"]
[null,"Water Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",""]
[null,10.01,"On-site treatment of contaminated water due to high salt (includes removal of metals etc, brine disposal and cost of mobile water treatment unit)","ML",3600,"Rate can fluctuate depending on treatment type however this is a suitable standard rate for current programs at mining operations.",null,null,null,null,"x",null,null,null,"x",null,null,null,null,"x",null,null,null,"","","","",10.01,"","","",10.01,"","","","",10.01]
[null,10.02,"On-site treatment of contaminated water due to low pH (incudes removal of metals etc, neutralisation treatments and cost of mobile water treatment unit","ML",1500,"Rate can fluctuate depending on treatment type however this is a suitable standard rate for current programs at mining operations.",null,null,null,null,"x",null,null,null,"x",null,null,null,null,"x",null,null,null,"","","","",10.02,"","","",10.02,"","","","",10.02]
[null,"10.03a","Clean water dams to be retained after decommissioning – make safe and minor earthworks","allow",2500,"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) @ ~$200 per hour and pasture grass.","x","x","x","x",null,"x","x","x",null,"x","x","x","x",null,null,null,null,"10.03a","10.03a","10.03a","10.03a","","10.03a","10.03a","10.03a","","10.03a","10.03a","10.03a","10.03a",""]
[null,"10.03b","Large clean water dams (i.e. ≥ 2 ha) to be retained after mine closure – make safe and minor earthworks","allow",10500,"Provisional sum for earthworks and revegetation required to rehabilitate dam batters etc suitable for re-use by an alternate land-user - D6 Dozer (or similar) + pasture grass.","x","x","x","x",null,"x","x","x",null,"x","x","x","x"]
[null,"10.04-","Remove sediments from the floor of the dam to enable it to be converted into clean water structure (Select Haul Distance from list)","m3","Select from List","This item includes the volume of contaminated sediment requiring removal using an excavator, truck and dozer to clean out the dam.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",""]
[null,"10.04a","Remove sediments from the floor of the dam to enable it to be converted into clean water structure (haul distance <1km)","m3",3.55,"Undertaken with excavator, trucks, 16 M grader and D10 Dozer","x","x","x","x",null,"x","x","x",null,"x","x","x","x",null,null,null,null,"10.04a","10.04a","10.04a","10.04a","","10.04a","10.04a","10.04a","","10.04a","10.04a","10.04a","10.04a",""]
[null,"10.04b","Remove sediments from the floor of the dam to enable it to be converted into clean water structure (haul distance >1km but <2km)","m3",4.45,"Undertaken with excavator, trucks, 16 M grader and D10 Dozer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",""]
[null,"10.04c","Remove sediments from the floor of the dam to enable it to be converted into clean water structure (haul distance >2km but <5km)","m3",7.25,"Undertaken with excavator, trucks, 16 M grader and D10 Dozer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",""]
[null,"10.04d","Remove sediments from the floor of the dam to enable it to be converted into clean water structure (haul distance >5km)","m3",9.5,"Undertaken with excavator, trucks, 16 M grader and D10 Dozer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",""]
[null,10.050000000000001,"Removal of evaporation fans and/or other water transfer and management infrastructure","allow",25000,"Provisional sum for removal of water management infrastructure.","x",null,null,null,null,"x",null,null,null,"x",null,null,null,null,null,null,null,10.050000000000001,"","","","",10.050000000000001,"","","",10.050000000000001,"","","",""]
[null,10.06,"Exploration sump decommissioning","m3",57,"Use of a tractor or bob cat with labour. This could be completed in a few hours. Assumes 3 m x 3 m x 1 m sump.  Assumes backfill material available within 2 km round trip."]
[null,10.07,"Water / mud disposal from sump","L",0.3,"Disposal of non-contaminated sediments removed from sump."]
[null,"Creek Diversions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",""]
[null,11.01,"Repairs and/or stabilisation of new or compromised water course diversion","m",2500,"Assumes material is suitable for revegetating and has a reasonable chance of stabilising.",null,null,null,null,"x",null,null,null,"x",null,null,null,null,"x",null,null,null,"","","","",11.01,"","","",11.01,"","","","",11.01]
[null,11.02,"Long term maintenance of water course diversion – Channel constructed through backfilled material","m",1500,"Assumes maintenance has been kept up and significant works are not required.",null,null,null,null,"x",null,null,null,"x",null,null,null,null,"x",null,null,null,"","","","",11.02,"","","",11.02,"","","","",11.02]
[null,11.03,"Long term maintenance of water course diversion – Channel constructed through competent material","m",750,"Assumes maintenance has been kept up and significant works are not required.",null,null,null,null,"x",null,null,null,"x",null,null,null,null,"x",null,null,null,"","","","",11.03,"","","",11.03,"","","","",11.03]
[null,11.04,"Installation of rock armouring","m2",6,"Assumes competent material is locally available - multiply costs by 2 for sourcing and transporting from offsite location.",null,null,null,null,"x",null,null,null,"x",null,null,null,null,"x",null,null,null,"","","","",11.04,"","","",11.04,"","","","",11.04]
[null,"Maintenance of Rehabilitated Areas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",""]
[null,12.01,"Maintenance of areas that have been shaped and seeded and revegetation has been 'successful'","ha",925,"Rehabilitation maintenance might include re-seeding, watering, fertilising, minor re-shaping, erosion control, inspections/audits - does not include major repair works.","x","x","x","x",null,"x","x","x",null,"x","x","x","x",null,null,null,null,12.01,12.01,12.01,12.01,"",12.01,12.01,12.01,"",12.01,12.01,12.01,12.01,""]
[null,12.02,"Pest management on buffer lands, non-disturbed, and rehabilitated areas","ha",150,"Feral animal baiting programs if required  and waste materials required to be removed.",null,null,null,null,"x",null,null,null,"x",null,null,null,null,"x",null,null,null,"","","","",12.02,"","","",12.02,"","","","",12.02]
[null,12.03,"Land management of undisturbed areas (rehabilitation, weeds, ferals, erosion and sediment control works)","ha",400,"Undisturbed areas within the lease boundary that require land management activities.",null,null,null,null,"x",null,null,null,"x",null,null,null,null,"x",null,null,null,"","","","",12.03,"","","",12.03,"","","","",12.03]
[null,"12.04a","Minor stabilisation works and maintenance of mine subsidence areas - ripping etc. ","ha",1470,"Undertaken using Dozer.  Costs subject to the extent of subsidence impacts",null,null,null,null,null,null,null,null,"x",null,null,null,null,"x",null,null,null,"","","","","","","","","12.04a","","","","","12.04a"]
[null,"12.04b","Crack filling to repair subsidence impacts","m",1450,"Undertake more substantial works to backfill cracks and/or sink holes (e.g., filling with mulch prior to grouting, grouting, etc.)  Costs subject to the extent of subsidence impacts. \nInclude >5 km haul of fill.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,"","","",""]
[null,"12.05a","Water course restoration to repair subsidence impacts","allow","Use alternate rate cell","Undertake more substantial works to remediate water courses (e.g., channel bed repairs, rock bar repairs, swamp stabilisation etc.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,"","","",""]
[null,"12.05b","Create cut-through to re-establish natural water courses/drainage channels following subsidence","allow",3000,"Includes all earthworks and revegetation required to re-establish the natural drainage profile of the subsided area.",null,null,null,null,null,null,null,null,"x",null,null,null,null,"x",null,null,null,"","","","","","","","","12.05b","","","","","12.05b"]
[null,12.06,"Existing rehabilitation repair - minor","ha",1200,"Areas requiring minor repair - rills, minor growth media replacement.","x","x","x","x",null,"x","x","x",null,"x","x","x","x",null,null,null,null,12.06,12.06,12.06,12.06,"",12.06,12.06,12.06,"",12.06,12.06,12.06,12.06,""]
[null,12.07,"Existing rehabilitation repair - moderate","ha",1700,"Areas requiring moderate repair - rills, significant growth media replacement.","x","x","x","x",null,"x","x","x",null,"x","x","x","x",null,null,null,null,12.07,12.07,12.07,12.07,"",12.07,12.07,12.07,"",12.07,12.07,12.07,12.07,""]
[null,12.08,"Existing rehabilitation repair - major","ha",2500,"Areas requiring major repair - rills, gullies, growth media replacement, some level of additional surface water management.","x","x","x","x",null,"x","x","x",null,"x","x","x","x",null,null,null,null,12.08,12.08,12.08,12.08,"",12.08,12.08,12.08,"",12.08,12.08,12.08,12.08,""]
[null,12.09,"Existing rehabilitation repair - total failure of landform","ha",40000,"Areas that require extensive rehabilitation repair - re-design and re-construction of landform.","x","x","x","x",null,"x","x","x",null,"x","x","x","x",null,null,null,null,12.09,12.09,12.09,12.09,"",12.09,12.09,12.09,"",12.09,12.09,12.09,12.09,""]
[null,"Heritage Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",""]
[null,13.01,"The restoration and care and maintenance of items that have heritage significance","allow","Use alternate rate cell","Item for the redistribution of Aboriginal artefacts, preservation of European heritage items or a combination of activities.",null,null,null,null,"x",null,null,null,"x",null,null,null,null,"x",null,null,null,"","","","",13.01,"","","",13.01,"","","","",13.01]
[null,"Sundry Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",""]
[null,"14.01-","Development of an 'Unplanned' Project Closure Plan - for either State Significant or Non State Significant Developments","allow","Select from List","Provisional sum to be used to refine the conceptual closure plan into a detailed closure plan with execution strategies for rehabilitation activities.",null,null,null,null,"x",null,null,null,"x",null,null,null,null,"x",null,null,null,"","","","","14.01-","","","","14.01-","","","","","14.01-"]
[null,"14.01a","Development of an 'Unplanned' Project Closure Plan - State Significant Development with closure planning well progressed i.e. preferred cover design, closure environment modelled e.g. groundwater /subsidence / pit lakes, preliminary seal designs, etc. and only finalisation of detailed engineering deigns required","allow",100000,"Provisional sum to be used to refine the conceptual closure plan into a detailed closure plan with execution strategies for rehabilitation activities.\nAssumes outcomes of studies readily available including modelling, landform design, geochemistry, demolition, etc.  Costs to finalise options by domain and finalise designs for construction.\nAssume a simple site e.g. single open cut, no legacy operations historic in the area, little social dependence, etc.\nDepending on site size, complexity, final land use requirements and knowledge base investigations can range from ~$75k to >$1 M.\nSites with more than 1 pit to add $50,000 to rate.",null,null,null,null,"x",null,null,null,"x",null,null,null,null,"x"]
[null,"14.01b","Development of an 'Unplanned' Project Closure Plan - Non State Significant Development with at least ≥2 of the following aspects requiring closure planning, but no significant issues realised at this time: previous subsidence, medium or higher geochemistry risk and/or spontaneous combustion propensity, known/ likely contamination, tailings / rejects, final void","allow",90000,"Provisional sum to be used to refine the conceptual closure plan into a detailed closure plan with execution strategies for rehabilitation activities.\nEstimated cost for developing closure plan including studies - basic to satisfy risks and decisions - includes risk assessment, options analysis, Closure Plan.\nSites with more than 1 pit to add $50,000 to rate.",null,null,null,null,"x",null,null,null,"x",null,null,null,null,"x"]
[null,"14.01c","Development of an 'Unplanned' Project Closure Plan - Non State Significant Development with no EPL and/or only one of the following relevant aspects: previous subsidence, low to medium geochemistry risk and/or spontaneous combustion propensity, known limited contamination, small approved final void","allow",15000,"Assumes sediment control is the key concern for rehabilitation e.g. small mines, exploration operations.  Includes risk assessment, sampling and analyses on <5 samples, one study and Closure Plan.",null,null,null,null,"x",null,null,null,"x",null,null,null,null,"x"]
[null,"14.01d","Development of an 'Unplanned' Project Closure Plan - State Significant Development with only preliminary to conceptual closure planning in place","allow",300000,"Includes costs for key investigations and studies including designs e.g. geochemistry, Contamination Remediation Action Plan, subsidence risk, cover/capping and final landform, site wide surface water, etc.  Provisional sum to be used to refine the conceptual closure plan into a detailed closure plan with execution strategies for rehabilitation activities.\nAssume at least 15 types of studies required ranging from geotechnical to ecology and social, development of a closure plan including address of obligations.  Assume a simple site e.g. single open cut, no legacy operations historic in the area, little social dependence, etc.\nDepending on site size, complexity, final land use requirements and knowledge base investigations can range to >$3 M.\nSites with more than 1 pit to add $50,000 to rate.",null,null,null,null,"x",null,null,null,"x",null,null,null,null,"x"]
[null,"14.01e","Development of an 'Unplanned' Project Closure Plan - Non State Significant Development with at least ≥2 of the following aspects resulting in significant issues requiring remediation: previous subsidence, medium or higher geochemistry risk and/or spontaneous combustion propensity, known/ likely contamination, tailings / rejects, final void","allow",125000,"Includes costs for key investigations and studies including economic treatments and designs e.g. geochemistry, Contamination Remediation Action Plan, subsidence risk, cover/capping and final landform, site wide surface water, etc.  Provisional sum to be used to refine the conceptual closure plan into a detailed closure plan with execution strategies for rehabilitation activities.",null,null,null,null,"x",null,null,null,"x",null,null,null,null,"x"]
[null,"14.01f","Develop a Review of Environmental Factors (REF) to facilitate rehabilitation including contamination works.","allow",27950,"Based on experience for a REF after completion of a detailed closure study (e.g. contamination investigation) costs could range from $10,000 to $100,000 ex GST.  Note this does not apply to a Statement of Environmental Effects or Environmental Impact Statement.",null,null,null,null,"x",null,null,null,"x",null,null,null,null,"x"]
[null,14.02,"Site security during closure","yr.",75000,"Provisional sum for site security measures required during closure.  This includes nightly patrols and first response in the event of an out of hours incident.",null,null,null,null,"x",null,null,null,"x",null,null,null,null,"x",null,null,null,"","","","",14.02,"","","",14.02,"","","","",14.02]
[null,"14.03-","Choose type of HAZMAT Clean-up required - cleaning and decontaminating plant and equipment, chemical storage locations, oil and grease traps, tanks, vessels, and pipe work etc","allow",null,"Type of HAZMAT Clean-up required - cleaning and decontaminating plant and equipment, chemical storage locations, oil and grease traps, tanks, vessels, and pipe work etc"]
[null,"14.03a","Small HAZMAT Clean-up - cleaning and decontaminating plant and equipment, chemical storage locations, oil and grease traps, tanks, vessels, and pipe work etc","allow",100000,"Provisional sum to perform the site clean-up on a small site (e.g. one mine infrastructure area and ≤2 pit top or laydown/storage areas) ensuring the demolition program is not interrupted due to potential contamination of waste streams.",null,null,null,null,"x",null,null,null,"x",null,null,null,null,"x",null,null,null,"","","","","14.03a","","","","14.03a","","","","","14.03a"]
[null,"14.03b","Medium HAZMAT Clean-up - cleaning and decontaminating plant and equipment, chemical storage locations, oil and grease traps, tanks, vessels, and pipe work etc","allow",350000,"Very labour intensive and previous experience in similar mine sites suggest this is a better more realistic rate to use for medium size contam clean-ups  (e.g. two mine infrastructure areas and >2 but ≤5 pit top or laydown/storage and plant areas).",null,null,null,null,"x",null,null,null,"x",null,null,null,null,"x"]
[null,"14.03c","Large HAZMAT Clean-up - cleaning and decontaminating plant and equipment, chemical storage locations, oil and grease traps, tanks, vessels, and pipe work etc","allow",650000,"Very labour intensive and previous experience in similar mine sites suggest this is a better more realistic rate to use for larger size contam clean-ups.",null,null,null,null,"x",null,null,null,"x",null,null,null,null,"x"]
[null,14.04,"Removal and disposal of radiation devices","each",31630,"Provisional sum for removal and disposal of monitoring devices on conveyors using a radiation source (i.e., Americium – 241, Plutonium – 238, Caesium - 137 etc).\nSource Isotope type, quantity, strength, weight, source holder type, source holder weight, pick-up location (among others) will directly affect pricing. ",null,null,null,null,"x",null,null,null,"x",null,null,null,null,"x",null,null,null,"","","","",14.04,"","","",14.04,"","","","",14.04]
[null,14.05,"Additional fees for accessing State, Crown or other public lands for rehabilitation/remediation activities","allow","Use alternate rate cell","Provisional sum.",null,null,null,null,"x",null,null,null,"x",null,null,null,null,"x"]
[null,"Third Party Project Management and Contingencies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",""]
[null,15,"Mobilisation & Demobilisation for exploration programs","Item",7000,"Assumes an exploration program of 10 or fewer holes and local contractors within 250 km are available to undertake rehabilitation of disturbance generated by dedicated exploration companies. Apply once per exploration pad."]
[null,"15.00a","Mobilisation & Demobilisation for small mine or quarry  - small fleet","Item",12000,"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required."]
[null,"15.00b","Mobilisation & Demobilisation for small mine or quarry  - medium to large fleet","Item",35000,"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required.",null,null,null,null,"x",null,null,null,"x",null,null,null,null,"x"]
[null,15.01,"Mobilisation & Demobilisation (Distance to site <150 km)","item",100000,"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required.",null,null,null,null,"x",null,null,null,"x",null,null,null,null,"x",null,null,null,"","","","",15.01,"","","",15.01,"","","","",15.01]
[null,15.02,"Mobilisation & Demobilisation (Distance to site >150 km but <500 km)","item",150000,"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required.",null,null,null,null,"x",null,null,null,"x",null,null,null,null,"x",null,null,null,"","","","",15.02,"","","",15.02,"","","","",15.02]
[null,15.03,"Mobilisation & Demobilisation (Distance to site >500 km but <1000 km)","item",300000,"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required.",null,null,null,null,"x",null,null,null,"x",null,null,null,null,"x",null,null,null,"","","","",15.03,"","","",15.03,"","","","",15.03]
[null,15.04,"Mobilisation & Demobilisation (Distance to site >1000 km)","item",500000,"May include specialist demolition equipment and/or suitable plant to execute bulk earthworks as required.",null,null,null,null,"x",null,null,null,"x",null,null,null,null,"x",null,null,null,"","","","",15.04,"","","",15.04,"","","","",15.04]
[null,15.05,"Contingency","Total",0.1,"A contingent amount to account for \"unkown unknowns\" and areas were data / details of rehabilitation methods are uncertain.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",""]
[null,15.06,"Post Closure Environmental Monitoring","Total",0.1,"Includes all monitoring post closure execution works and compilation of all monitoring and maintenance data into a final rehabilitation report and submission for regalatory sign-off. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",""]
[null,15.07,"Project Management and Surveying","Total",0.1,"Includes all costs for project management of the closure execution works and post closure management requirements until land and/or tenure relinquishment.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",""]

{"sheet":"Version history","index":24,"n_rows":2,"n_cols":3,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
["Date","Revision Number","Revision description"]
["2022-05-02","2022-1","1. Underground report summary tab, resolved issue of addition of values from multiple domains (tabs) for Domain 4: Subsidence and Management\n2. Underground, Site Security Closure Row 434 resolved issue of value not recording as total cost for this line item."]

{"sheet":"Sheet1","index":25,"n_rows":9,"n_cols":3,"rows_kept":9,"cut":false,"hidden":true,"merged":[]}
["Feature Type","Rehab Phase"]
["Polyline","Decommissioning","Infrastructure Point"]
["Polygon","Landform Establishment","Infrastructure Line"]
["Point","Growth Media Development","Infrastructure Polygon"]
["Workflow","Ecosystem and Land Use Establishment"]
[null,"Ecosystem and Land use Development"]
[null,"Relinquishment (Rehabilitated)"]
[null,"Project Management"]
[null,"Subsidence Remediation Area"]