{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["SUMMARY","(INFO) unit rates","INPUTS -->","Title_01","Title_02","Title_03","Title_04","Title_05","Title_06"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":7,"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":"SUMMARY","index":0,"n_rows":62,"n_cols":13,"rows_kept":62,"cut":false,"hidden":false,"merged":[[9,1,9,2],[11,8,12,8],[43,1,43,2],[45,1,45,2],[2,1,2,8],[8,3,8,8],[9,3,9,8],[14,1,14,2],[21,1,21,2],[28,1,28,2],[8,1,8,2],[1,1,1,8],[5,3,5,8],[6,3,6,8],[7,3,7,8],[5,1,5,2],[6,1,6,2],[7,1,7,2],[58,1,58,4],[61,2,61,4],[60,2,60,4],[11,6,12,6],[11,7,12,7],[53,1,53,2],[11,3,12,3],[11,4,12,4],[11,5,12,5],[48,1,48,2],[49,1,49,2],[11,1,12,2],[35,1,35,2],[38,1,38,2],[39,1,39,2],[42,1,42,2]]}
[]
[null,"Department of Environment, Parks and Water security"]
[null,"Environmental Security Calculator - Onshore Petroleum",null,null,null,null,null,null,null,null,null,null,"Risk contingency"]
[null,null,null,null,null,null,"Version 1",null,"July 2023",null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0.05]
[null,"Name of EMP",null,null,null,null,null,null,null,null,null,null,7.4999999999999997E-2]
[null,"EMP reference",null,null,null,null,null,null,null,null,null,null,0.1]
[null,"Location",null,null,null,null,null,null,null,null,null,null,0.125]
[null,"Interst Holder contact (name)",null,null,null,null,null,null,null,null,null,null,0.15]
[null,"Date"]
[]
[null,"CALCULATION SUMMARY",null,"Financial\nYear 1","Financial \nYear 2","Financial\nYear 3","Financial\nYear 4","Financial\nYear 5","TOTAL"]
[]
[null,"Activity"]
[null,"Rehabilitation activities",null,{"$f":"SUM(D16:D21)","v":0},{"$f":"SUM(E16:E21)","v":0},{"$f":"SUM(F16:F21)","v":0},{"$f":"SUM(G16:G21)","v":0},{"$f":"SUM(H16:H21)","v":0},{"$f":"SUM(D15:H15)","v":0}]
[null,"Title_01",{"$f":"IFERROR(INDIRECT(B16&\"!C2\"),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B16&\"!F$105:F$131\"),INDIRECT($B16&\"!$D$105:$D$131\"),SUMMARY!$B$15),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B16&\"!G$105:G$131\"),INDIRECT($B16&\"!$D$105:$D$131\"),SUMMARY!$B$15),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B16&\"!H$105:H$131\"),INDIRECT($B16&\"!$D$105:$D$131\"),SUMMARY!$B$15),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B16&\"!I$105:I$131\"),INDIRECT($B16&\"!$D$105:$D$131\"),SUMMARY!$B$15),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B16&\"!J$105:J$131\"),INDIRECT($B16&\"!$D$105:$D$131\"),SUMMARY!$B$15),\"\")","v":0},{"$f":"SUM(D16:H16)","v":0}]
[null,"Title_02",{"$f":"IFERROR(INDIRECT(B17&\"!C2\"),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B17&\"!F$105:F$131\"),INDIRECT($B17&\"!$D$105:$D$131\"),SUMMARY!$B$15),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B17&\"!G$105:G$131\"),INDIRECT($B17&\"!$D$105:$D$131\"),SUMMARY!$B$15),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B17&\"!H$105:H$131\"),INDIRECT($B17&\"!$D$105:$D$131\"),SUMMARY!$B$15),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B17&\"!I$105:I$131\"),INDIRECT($B17&\"!$D$105:$D$131\"),SUMMARY!$B$15),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B17&\"!J$105:J$131\"),INDIRECT($B17&\"!$D$105:$D$131\"),SUMMARY!$B$15),\"\")","v":0},0]
[null,"Title_03",{"$f":"IFERROR(INDIRECT(B18&\"!C2\"),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B18&\"!F$105:F$131\"),INDIRECT($B18&\"!$D$105:$D$131\"),SUMMARY!$B$15),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B18&\"!G$105:G$131\"),INDIRECT($B18&\"!$D$105:$D$131\"),SUMMARY!$B$15),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B18&\"!H$105:H$131\"),INDIRECT($B18&\"!$D$105:$D$131\"),SUMMARY!$B$15),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B18&\"!I$105:I$131\"),INDIRECT($B18&\"!$D$105:$D$131\"),SUMMARY!$B$15),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B18&\"!J$105:J$131\"),INDIRECT($B18&\"!$D$105:$D$131\"),SUMMARY!$B$15),\"\")","v":0},0]
[null,"Title_04",{"$f":"IFERROR(INDIRECT(B19&\"!C2\"),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B19&\"!F$105:F$131\"),INDIRECT($B19&\"!$D$105:$D$131\"),SUMMARY!$B$15),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B19&\"!G$105:G$131\"),INDIRECT($B19&\"!$D$105:$D$131\"),SUMMARY!$B$15),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B19&\"!H$105:H$131\"),INDIRECT($B19&\"!$D$105:$D$131\"),SUMMARY!$B$15),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B19&\"!I$105:I$131\"),INDIRECT($B19&\"!$D$105:$D$131\"),SUMMARY!$B$15),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B19&\"!J$105:J$131\"),INDIRECT($B19&\"!$D$105:$D$131\"),SUMMARY!$B$15),\"\")","v":0},0]
[null,"Title_05",{"$f":"IFERROR(INDIRECT(B20&\"!C2\"),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B20&\"!F$105:F$131\"),INDIRECT($B20&\"!$D$105:$D$131\"),SUMMARY!$B$15),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B20&\"!G$105:G$131\"),INDIRECT($B20&\"!$D$105:$D$131\"),SUMMARY!$B$15),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B20&\"!H$105:H$131\"),INDIRECT($B20&\"!$D$105:$D$131\"),SUMMARY!$B$15),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B20&\"!I$105:I$131\"),INDIRECT($B20&\"!$D$105:$D$131\"),SUMMARY!$B$15),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B20&\"!J$105:J$131\"),INDIRECT($B20&\"!$D$105:$D$131\"),SUMMARY!$B$15),\"\")","v":0},0]
[null,"Title_06",{"$f":"IFERROR(INDIRECT(B21&\"!C2\"),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B21&\"!F$105:F$131\"),INDIRECT($B21&\"!$D$105:$D$131\"),SUMMARY!$B$15),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B21&\"!G$105:G$131\"),INDIRECT($B21&\"!$D$105:$D$131\"),SUMMARY!$B$15),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B21&\"!H$105:H$131\"),INDIRECT($B21&\"!$D$105:$D$131\"),SUMMARY!$B$15),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B21&\"!I$105:I$131\"),INDIRECT($B21&\"!$D$105:$D$131\"),SUMMARY!$B$15),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B21&\"!J$105:J$131\"),INDIRECT($B21&\"!$D$105:$D$131\"),SUMMARY!$B$15),\"\")","v":0},0]
[null,"Infrastructure removal",null,{"$f":"SUM(D23:D28)","v":0},{"$f":"SUM(E23:E28)","v":0},{"$f":"SUM(F23:F28)","v":0},{"$f":"SUM(G23:G28)","v":0},{"$f":"SUM(H23:H28)","v":0},0]
[null,"Title_01",{"$f":"IFERROR(INDIRECT(B23&\"!C2\"),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B23&\"!F$105:F$131\"),INDIRECT($B23&\"!$D$105:$D$131\"),SUMMARY!$B$22),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B23&\"!G$105:G$131\"),INDIRECT($B23&\"!$D$105:$D$131\"),SUMMARY!$B$22),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B23&\"!H$101:H$126\"),INDIRECT($B23&\"!$D$101:$D$126\"),SUMMARY!$B$22),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B23&\"!I$101:I$126\"),INDIRECT($B23&\"!$D$101:$D$126\"),SUMMARY!$B$22),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B23&\"!J$101:J$126\"),INDIRECT($B23&\"!$D$101:$D$126\"),SUMMARY!$B$22),\"\")","v":0},0]
[null,"Title_02",{"$f":"IFERROR(INDIRECT(B24&\"!C2\"),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B24&\"!F$105:F$131\"),INDIRECT($B24&\"!$D$105:$D$131\"),SUMMARY!$B$22),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B24&\"!G$105:G$131\"),INDIRECT($B24&\"!$D$105:$D$131\"),SUMMARY!$B$22),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B24&\"!H$105:H$131\"),INDIRECT($B24&\"!$D$105:$D$131\"),SUMMARY!$B$22),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B24&\"!I$105:I$131\"),INDIRECT($B24&\"!$D$105:$D$131\"),SUMMARY!$B$22),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B24&\"!J$105:J$131\"),INDIRECT($B24&\"!$D$105:$D$131\"),SUMMARY!$B$22),\"\")","v":0},0]
[null,"Title_03",{"$f":"IFERROR(INDIRECT(B25&\"!C2\"),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B25&\"!F$105:F$131\"),INDIRECT($B25&\"!$D$105:$D$131\"),SUMMARY!$B$22),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B25&\"!G$105:G$131\"),INDIRECT($B25&\"!$D$105:$D$131\"),SUMMARY!$B$22),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B25&\"!H$105:H$131\"),INDIRECT($B25&\"!$D$105:$D$131\"),SUMMARY!$B$22),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B25&\"!I$105:I$131\"),INDIRECT($B25&\"!$D$105:$D$131\"),SUMMARY!$B$22),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B25&\"!J$105:J$131\"),INDIRECT($B25&\"!$D$105:$D$131\"),SUMMARY!$B$22),\"\")","v":0},0]
[null,"Title_04",{"$f":"IFERROR(INDIRECT(B26&\"!C2\"),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B26&\"!F$105:F$131\"),INDIRECT($B26&\"!$D$105:$D$131\"),SUMMARY!$B$22),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B26&\"!G$105:G$131\"),INDIRECT($B26&\"!$D$105:$D$131\"),SUMMARY!$B$22),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B26&\"!H$105:H$131\"),INDIRECT($B26&\"!$D$105:$D$131\"),SUMMARY!$B$22),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B26&\"!I$105:I$131\"),INDIRECT($B26&\"!$D$105:$D$131\"),SUMMARY!$B$22),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B26&\"!J$105:J$131\"),INDIRECT($B26&\"!$D$105:$D$131\"),SUMMARY!$B$22),\"\")","v":0},0]
[null,"Title_05",{"$f":"IFERROR(INDIRECT(B27&\"!C2\"),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B27&\"!F$105:F$131\"),INDIRECT($B27&\"!$D$105:$D$131\"),SUMMARY!$B$22),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B27&\"!G$105:G$131\"),INDIRECT($B27&\"!$D$105:$D$131\"),SUMMARY!$B$22),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B27&\"!H$105:H$131\"),INDIRECT($B27&\"!$D$105:$D$131\"),SUMMARY!$B$22),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B27&\"!I$105:I$131\"),INDIRECT($B27&\"!$D$105:$D$131\"),SUMMARY!$B$22),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B27&\"!J$105:J$131\"),INDIRECT($B27&\"!$D$105:$D$131\"),SUMMARY!$B$22),\"\")","v":0},0]
[null,"Title_06",{"$f":"IFERROR(INDIRECT(B28&\"!C2\"),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B28&\"!F$105:F$131\"),INDIRECT($B28&\"!$D$105:$D$131\"),SUMMARY!$B$22),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B28&\"!G$105:G$131\"),INDIRECT($B28&\"!$D$105:$D$131\"),SUMMARY!$B$22),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B28&\"!H$105:H$131\"),INDIRECT($B28&\"!$D$105:$D$131\"),SUMMARY!$B$22),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B28&\"!I$105:I$131\"),INDIRECT($B28&\"!$D$105:$D$131\"),SUMMARY!$B$22),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B28&\"!J$105:J$131\"),INDIRECT($B28&\"!$D$105:$D$131\"),SUMMARY!$B$22),\"\")","v":0},0]
[null,"Waste disposal",null,{"$f":"SUM(D30:D35)","v":0},{"$f":"SUM(E30:E35)","v":0},{"$f":"SUM(F30:F35)","v":0},{"$f":"SUM(G30:G35)","v":0},{"$f":"SUM(H30:H35)","v":0},0]
[null,"Title_01",{"$f":"IFERROR(INDIRECT(B30&\"!C2\"),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B30&\"!F$105:F$131\"),INDIRECT($B30&\"!$D$105:$D$131\"),SUMMARY!$B$29),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B30&\"!G$105:G$131\"),INDIRECT($B30&\"!$D$105:$D$131\"),SUMMARY!$B$29),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B30&\"!H$105:H$131\"),INDIRECT($B30&\"!$D$105:$D$131\"),SUMMARY!$B$29),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B30&\"!I$105:I$131\"),INDIRECT($B30&\"!$D$105:$D$131\"),SUMMARY!$B$29),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B30&\"!J$105:J$131\"),INDIRECT($B30&\"!$D$105:$D$131\"),SUMMARY!$B$29),\"\")","v":0},0]
[null,"Title_02",{"$f":"IFERROR(INDIRECT(B31&\"!C2\"),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B31&\"!F$105:F$131\"),INDIRECT($B31&\"!$D$105:$D$131\"),SUMMARY!$B$29),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B31&\"!G$105:G$131\"),INDIRECT($B31&\"!$D$105:$D$131\"),SUMMARY!$B$29),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B31&\"!H$105:H$131\"),INDIRECT($B31&\"!$D$105:$D$131\"),SUMMARY!$B$29),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B31&\"!I$105:I$131\"),INDIRECT($B31&\"!$D$105:$D$131\"),SUMMARY!$B$29),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B31&\"!J$105:J$131\"),INDIRECT($B31&\"!$D$105:$D$131\"),SUMMARY!$B$29),\"\")","v":0},0]
[null,"Title_03",{"$f":"IFERROR(INDIRECT(B32&\"!C2\"),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B32&\"!F$105:F$131\"),INDIRECT($B32&\"!$D$105:$D$131\"),SUMMARY!$B$29),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B32&\"!G$105:G$131\"),INDIRECT($B32&\"!$D$105:$D$131\"),SUMMARY!$B$29),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B32&\"!H$105:H$131\"),INDIRECT($B32&\"!$D$105:$D$131\"),SUMMARY!$B$29),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B32&\"!I$105:I$131\"),INDIRECT($B32&\"!$D$105:$D$131\"),SUMMARY!$B$29),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B32&\"!J$105:J$131\"),INDIRECT($B32&\"!$D$105:$D$131\"),SUMMARY!$B$29),\"\")","v":0},0]
[null,"Title_04",{"$f":"IFERROR(INDIRECT(B33&\"!C2\"),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B33&\"!F$105:F$131\"),INDIRECT($B33&\"!$D$105:$D$131\"),SUMMARY!$B$29),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B33&\"!G$105:G$131\"),INDIRECT($B33&\"!$D$105:$D$131\"),SUMMARY!$B$29),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B33&\"!H$105:H$131\"),INDIRECT($B33&\"!$D$105:$D$131\"),SUMMARY!$B$29),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B33&\"!I$105:I$131\"),INDIRECT($B33&\"!$D$105:$D$131\"),SUMMARY!$B$29),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B33&\"!J$105:J$131\"),INDIRECT($B33&\"!$D$105:$D$131\"),SUMMARY!$B$29),\"\")","v":0},0]
[null,"Title_05",{"$f":"IFERROR(INDIRECT(B34&\"!C2\"),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B34&\"!F$105:F$131\"),INDIRECT($B34&\"!$D$105:$D$131\"),SUMMARY!$B$29),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B34&\"!G$105:G$131\"),INDIRECT($B34&\"!$D$105:$D$131\"),SUMMARY!$B$29),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B34&\"!H$105:H$131\"),INDIRECT($B34&\"!$D$105:$D$131\"),SUMMARY!$B$29),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B34&\"!I$105:I$131\"),INDIRECT($B34&\"!$D$105:$D$131\"),SUMMARY!$B$29),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B34&\"!J$105:J$131\"),INDIRECT($B34&\"!$D$105:$D$131\"),SUMMARY!$B$29),\"\")","v":0},0]
[null,"Title_06",{"$f":"IFERROR(INDIRECT(B35&\"!C2\"),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B35&\"!F$105:F$131\"),INDIRECT($B35&\"!$D$105:$D$131\"),SUMMARY!$B$29),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B35&\"!G$105:G$131\"),INDIRECT($B35&\"!$D$105:$D$131\"),SUMMARY!$B$29),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B35&\"!H$105:H$131\"),INDIRECT($B35&\"!$D$105:$D$131\"),SUMMARY!$B$29),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B35&\"!I$105:I$131\"),INDIRECT($B35&\"!$D$105:$D$131\"),SUMMARY!$B$29),\"\")","v":0},{"$f":"IFERROR(SUMIFS(INDIRECT($B35&\"!J$105:J$131\"),INDIRECT($B35&\"!$D$105:$D$131\"),SUMMARY!$B$29),\"\")","v":0},0]
[null,"Activity sub-total",null,{"$f":"SUM(D15,D22,D29)","v":0},{"$f":"SUM(E15,E22,E29)","v":0},{"$f":"SUM(F15,F22,F29)","v":0},{"$f":"SUM(G15,G22,G29)","v":0},{"$f":"SUM(H15,H22,H29)","v":0},0]
[]
[null,"Mobilisation/demobilisation"]
[null,"Total mobilisation (%)",null,{"$f":"IFERROR(INDEX('(INFO) unit rates'!$E$38:$E$41,MATCH(MAX(Title_01!$C$5,Title_02!$C$5,Title_03!$C$5,Title_04!$C$5,Title_05!$C$5,Title_06!$C$5),'(INFO) unit rates'!$B$38:$B$41,1),1),MAX('(INFO) unit rates'!$E$38:$E$41))*(D$15+D$22)","v":0},{"$f":"IFERROR(INDEX('(INFO) unit rates'!$E$38:$E$41,MATCH(MAX(Title_01!$C$5,Title_02!$C$5,Title_03!$C$5,Title_04!$C$5,Title_05!$C$5,Title_06!$C$5),'(INFO) unit rates'!$B$38:$B$41,1),1),MAX('(INFO) unit rates'!$E$38:$E$41))*E$15+E$22","v":0},{"$f":"IFERROR(INDEX('(INFO) unit rates'!$E$38:$E$41,MATCH(MAX(Title_01!$C$5,Title_02!$C$5,Title_03!$C$5,Title_04!$C$5,Title_05!$C$5,Title_06!$C$5),'(INFO) unit rates'!$B$38:$B$41,1),1),MAX('(INFO) unit rates'!$E$38:$E$41))*F$15+F$22","v":0},{"$f":"IFERROR(INDEX('(INFO) unit rates'!$E$38:$E$41,MATCH(MAX(Title_01!$C$5,Title_02!$C$5,Title_03!$C$5,Title_04!$C$5,Title_05!$C$5,Title_06!$C$5),'(INFO) unit rates'!$B$38:$B$41,1),1),MAX('(INFO) unit rates'!$E$38:$E$41))*G$15+G$22","v":0},{"$f":"IFERROR(INDEX('(INFO) unit rates'!$E$38:$E$41,MATCH(MAX(Title_01!$C$5,Title_02!$C$5,Title_03!$C$5,Title_04!$C$5,Title_05!$C$5,Title_06!$C$5),'(INFO) unit rates'!$B$38:$B$41,1),1),MAX('(INFO) unit rates'!$E$38:$E$41))*H$15+H$22","v":0},0]
[null,"Total demobilisation (%)",null,{"$f":"IFERROR(INDEX('(INFO) unit rates'!$E$38:$E$41,MATCH(MAX(Title_01!$C$5,Title_02!$C$5,Title_03!$C$5,Title_04!$C$5,Title_05!$C$5,Title_06!$C$5),'(INFO) unit rates'!$B$38:$B$41,1),1),MAX('(INFO) unit rates'!$E$38:$E$41))*(D$15+D$22)","v":0},{"$f":"IFERROR(INDEX('(INFO) unit rates'!$E$38:$E$41,MATCH(MAX(Title_01!$C$5,Title_02!$C$5,Title_03!$C$5,Title_04!$C$5,Title_05!$C$5,Title_06!$C$5),'(INFO) unit rates'!$B$38:$B$41,1),1),MAX('(INFO) unit rates'!$E$38:$E$41))*(E$15+E$22)","v":0},{"$f":"IFERROR(INDEX('(INFO) unit rates'!$E$38:$E$41,MATCH(MAX(Title_01!$C$5,Title_02!$C$5,Title_03!$C$5,Title_04!$C$5,Title_05!$C$5,Title_06!$C$5),'(INFO) unit rates'!$B$38:$B$41,1),1),MAX('(INFO) unit rates'!$E$38:$E$41))*(F$15+F$22)","v":0},{"$f":"IFERROR(INDEX('(INFO) unit rates'!$E$38:$E$41,MATCH(MAX(Title_01!$C$5,Title_02!$C$5,Title_03!$C$5,Title_04!$C$5,Title_05!$C$5,Title_06!$C$5),'(INFO) unit rates'!$B$38:$B$41,1),1),MAX('(INFO) unit rates'!$E$38:$E$41))*(G$15+G$22)","v":0},{"$f":"IFERROR(INDEX('(INFO) unit rates'!$E$38:$E$41,MATCH(MAX(Title_01!$C$5,Title_02!$C$5,Title_03!$C$5,Title_04!$C$5,Title_05!$C$5,Title_06!$C$5),'(INFO) unit rates'!$B$38:$B$41,1),1),MAX('(INFO) unit rates'!$E$38:$E$41))*(H$15+H$22)","v":0},0]
[]
[null,"Project overheads"]
[null,"Project management (10%)",null,{"$f":"SUM(D36,D39,D40)*0.1","v":0},{"$f":"SUM(E36,E39,E40)*0.1","v":0},0,0,0,0]
[null,"Maintenance and monitoring (20%)",null,{"$f":"SUM(D15)*0.2","v":0},{"$f":"SUM(E15)*0.2","v":0},{"$f":"SUM(F15)*0.2","v":0},{"$f":"SUM(G15)*0.2","v":0},{"$f":"SUM(H15)*0.2","v":0},0]
[]
[null,"Sub-total",null,{"$f":"SUM(D39,D40,D15,D22,D29,D43,D44)","v":0},{"$f":"SUM(E39,E40,E15,E22,E29,E43,E44)","v":0},{"$f":"SUM(F39,F40,F15,F22,F29,F43,F44)","v":0},{"$f":"SUM(G39,G40,G15,G22,G29,G43,G44)","v":0},{"$f":"SUM(H39,H40,H15,H22,H29,H43,H44)","v":0},0]
[]
[null,"GST and contingency"]
[null,"GST (10%)",null,{"$f":"D46*0.1","v":0},{"$f":"E46*0.1","v":0},{"$f":"F46*0.1","v":0},{"$f":"G46*0.1","v":0},{"$f":"H46*0.1","v":0},0]
[null,"Contingency (15%)",null,{"$f":"SUM(D46,D49)*0.15","v":0},{"$f":"SUM(E46,E49)*0.15","v":0},{"$f":"SUM(F46,F49)*0.15","v":0},{"$f":"SUM(G46,G49)*0.15","v":0},{"$f":"SUM(H46,H49)*0.15","v":0},0]
[]
[null,"Risk contingency",0,{"$f":"$C$52*(D50+D49+D46)","v":0},{"$f":"$C$52*(E50+E49+E46)","v":0},0,0,0,{"$f":"SUM(D52:H52)","v":0}]
[]
[null,"Total required assurance value",null,{"$f":"SUM(D46,D49,D50,D52)","v":0},{"$f":"SUM(E46,E49,E50,E52)","v":0},{"$f":"SUM(F46,F49,F50,F52)","v":0},{"$f":"SUM(G46,G49,G50,G52)","v":0},{"$f":"SUM(H46,H49,H50,H52)","v":0},0]
[]
[]
[]
[null,"Declaration"]
[null,"[insert signature here]"]
[]
[null,"Name"]
[null,"Date",{"$f":"TODAY()","v":"2023-06-30"}]

{"sheet":"(INFO) unit rates","index":1,"n_rows":41,"n_cols":6,"rows_kept":41,"cut":false,"hidden":false,"merged":[[26,1,26,5],[36,1,36,5],[12,1,12,5],[4,1,4,5],[1,1,1,5]]}
[null,"Disturbance","Characteristic","UOM","$ per unit","Notes"]
[null,"Seismic"]
[null,"Seismic lines","Area cleared","ha",2500,"Note: Seismic lines are traversed only a handful of time.\nIncludes: pull back windrows, weed treatment, battering of edges, restoring drainage channels, batter slopes, respreading of topsoil and vegetation, and seeding.\nAssumption per hectare: shaping and respreading $2,000; seeding: $300; weed management: $200."]
[]
[null,"Land clearing"]
[null,"Access track (existing)","Area of pre-existing tracks","ha",600,"Note: No rehabilitation – maintenance to return to safe conditions.\nIncludes: weed treatment, grading of track and maintenance of water management structures such as contour banks and diversion drains\nAssumption per hectare: shaping/grading: $400; weed management: $200."]
[null,"Access track (new)","Area cleared","ha",5000,"Note: Heavily compacted\nIncludes: deep ripping, pull back windrows, battering of edges, restoring drainage channels, batter slopes, construction of water management structures such as contour banks and diversion rains (as required), weed treatment, respreading of subsoil, topsoil and vegetation, and seeding.\nAssumption per hectare: deep rip and levelling: $2,500; shaping and respreading: $2,000; seeding: $300; weed management: $200"]
[null,"Gravel pits","Volume of gravel pit","m3",1,"Includes: Fill in and levelling (as required), reshaping, restoring drainage channels, batter slopes, construction of water management structures such as contour banks and diversion rains (as required), weed treatment, respreading of subsoil, topsoil and vegetation, and seeding.\nAssumption per hectare: fill and levelling: $2,500; shaping and respreading: $2,000; seeding: $300; weed management: $200. Converted to m3 by assuming works per hectare include a depth of 50 cm."]
[null,"Well pad","Area cleared","ha",5000,"Note: Heavily compacted\nIncludes: deep ripping, pull back windrows, battering of edges, restoring drainage channels, batter slopes, construction of water management structures such as contour banks and diversion rains (as required), weed treatment, respreading of subsoil, topsoil and vegetation, and seeding.\nAssumption per hectare: deep rip and levelling: $2,500; shaping and respreading: $2,000; seeding: $300; weed management: $200"]
[null,"Camp","Area cleared","ha",4000,"Includes: light ripping, pull back windrows, battering of edges, restoring drainage channels, batter slopes, construction of water management structures such as contour banks and diversion rains (as required), weed treatment, respreading of subsoil, topsoil and vegetation, and seeding.\nAssumption per hectare: light rip and levelling: $1,500; shaping and respreading: $2,000; seeding: $300; weed management: $200"]
[null,"Miscellaneous clearing","Area cleared","ha",4000,"Includes: light ripping, pull back windrows, battering of edges, restoring drainage channels, batter slopes, construction of water management structures such as contour banks and diversion rains (as required), weed treatment, respreading of subsoil, topsoil and vegetation, and seeding.\nAssumption per hectare: light rip and levelling: $1,500; shaping and respreading: $2,000; seeding: $300; weed management: $200"]
[]
[null,"Infrastructure removal"]
[null,"Fencing","Length of fencing in scope","m",3,"Includes: removal, rewiring and restraining of fences, installation of new posts, installation of new gates and provision of locks."]
[null,"Groundwater bore < 70m TVD","Number of bores","#",8500,"Note: Assumed to be completed in 1 day.\nIncludes: Plug and abandonment of water bores through a cement mixer, contractors (including a water bore driller) and a wireline truck. "]
[null,"Groundwater bore ≥ 70m TVD","Number of bores","#",17000,"Note: Assumed to be completed in 2 days.\nIncludes: Plug and abandonment of water bores through a cement mixer, contractors (including a water bore driller) and a wireline truck."]
[null,"Drill sump liners","Number","#",2500,"Note: Removal only (disposal is under waste disposal).\nAssumption per liner: full earthworks team and equipment daily rate (8 hrs) of $20,000. 1 hr required per sump."]
[null,"Drill sump","Volume","m3",3,"Includes: Fill in and levelling of sump.\nAssumption: full earthworks team and equipment daily rate (8 hrs) of $20,000. 3 hours for a mid-size sump (2,500 m3)"]
[null,"Flare pit","Volume","m3",3,"Includes: Fill in and levelling of flare pit.\nAssumption: same rate as drill sump fill in and levelling"]
[null,"Wastewater tank","Number","#",9500,"Includes: Deconstruction and removal of wastewater tanks.\nAssumption: 2 days for dismantling, daily rate of $4,750"]
[null,"Wastewater treatment plant (camp)","Capacity","people",22.5,"Includes: Deconstruction and removal of wastewater treatment plants.\nAssumption: 150 L of wastewater per person per day . $150 per kL/day."]
[null,"Turkey's nest","Volume","m3",3,"Includes: Fill and levelling of turkeys nest.\nAssumption: same rate as drill sump fill in and levelling"]
[null,"Camp capacity","Area cleared","m2",null,"Includes: Deconstruction and removal of camp.\nAssumption: <20 people: $45K; 21-50 people: $65K; 51-100 people: $95K; 101-150 people: $140K; 151-200 people: $170K."]
[null,"Flowlines / pipelines","Length","m",15,"Includes: Removal of flowlines and/or pipelines."]
[null,"Contaminated soil testing ","per well pad","#",65500,"Includes: Contaminated land assessment of well pad including a minimum of 55 samples.\nAssumption: Lab costs $1,000 per sample. Consultancy: $1,500 day, 1 day on-site, 6 days report writing."]
[]
[null,"Waste disposal"]
[null,"General waste","Domestic waste and litter","tonne",150,"Includes: Transport waste off-site + disposal at licenced facility.\nAssumption:transport to regional facility $5 per km for 55 tonne truck. Disposal costs is ~$540 per tonne.\n(transport) number of 55t trucks * $5 * distance to regional centre + (disposal) Unit * $150"]
[null,"Listed waste","Listed waste e.g. tyres, batteries, contaminated soil","tonne",700,"Includes: Transport waste off site + disposal at licenced facility.\nAssumption: transport to regional facility $5 per km for 55 tonne truck. Disposal cost is ~$140 - $1,100 per tonne.\n(transport) number of 55t trucks * $5 * distance to regional centre + (disposal) Unit * $700"]
[null,"Chemical waste ","Residual chemicals and chemical drums","tonne",500,"Includes: Transport waste off site + disposal at licenced facility\nAssumption: transport to regional facility $5 per km for 55 tonne truck. Assumed $500/tonne disposal rate.\n(transport) number of 55t trucks * 5 * distance to regional centre + (disposal) Unit * $500"]
[null,"Drilling muds","Drilling mud volume","m3",{"$f":"526000*0.25/1000","v":131.5},"Includes: Transport waste off site + disposal at licenced facility\nAssumption: 75% of fluids evaporated. Disposal at facility in Jackson, QLD. Density of fluid 1.2 kg/L. Transport cost of $5 per km for 55 tonne tanker = ~46 m3. $200/hr load/unload of vacuum tanker, 6 hours per 55 tonne tanker = 130 hr per ML = $26,000 per ML.\nTDS (after 75% evaporated): 50,000-100,000 mg/L, disposal rate: $0,50/L\n(transport) Number of 46m3 trucks * $5 * km to Jackson, QLD + (load/unload) Unit*0.25/1,000*$26,000 + (disposal) Unit*0.25/1,000*$500,000"]
[null,"Liners","Number of liners used","#",10000,"Includes: Transport waste off site + disposal at licenced facility\nAssumption: $20,000 for an average sized double lined aboveground tank."]
[null,"Hydraulic fracturing fluid (used, not returned)","Total volume of fluids used for hydraulic fracturing","ML",{"$f":"526000*0.4*0.25","v":52600},"Includes: Pumping + transport waste off site + disposal at licenced facility \nAssumption: flowback rate of 40%, 75% evaporated. Disposal at facility in Jackson, QLD. Density of fluid 1.2 kg/L. Transport cost of $5 per km for 55 tonne tanker = ~46,000L. $200/hr load/unload of vacuum tanker, 6 hours per 55 tonne tanker = 130 hr per ML = $26,000 per ML.\nTDS (after 75% evaporated): 50,000-100,000 mg/L, disposal rate: $0,50/L\n(transport) Number of 46,000L trucks * $5* km to Jackson, QLD + (load/unload) Unit*0.4*0.25*$26,000 + (disposal) Unit*0.4*.0.25*$500,000"]
[null,"Produced water (returned subsurface)","Volume","ML",{"$f":"526000*0.25","v":131500},"Includes: Pumping + transport waste off site + disposal at licenced facility\nAssumption: evaporation rate of 75%. Further assumptions, see “Hydraulic fracturing fluid (used, not returned)”\n(transport) Number of 46,000L trucks * $5* km to Jackson, QLD + (load/unload) Unit*0.25*$26,000 + (disposal) Unit*0.25*$500,000"]
[null,"Well pad (fill volume)","Volume","m3",240,"Includes: Transport waste off site + disposal at licenced facility\nAssumption: transport to regional facility $5 per km for 55 tonne truck = ~37 m3. Density is 1,500 kg/m3. Disposal cost is ~$160 per tonne.\n(transport) Number of 37 m3 trucks * $5 * distance to regional centre + (disposal) Unit * $240"]
[]
[null,"Mobilisation %"]
[null,0,"km",null,0.01,"Mobilisation costs for <100 km distance to regional centre"]
[null,100,"km",null,0.02,"Mobilisation costs for 100 - 249 km distance to regional centre"]
[null,250,"km",null,0.05,"Mobilisation costs for 250 - 499 km distance to regional centre"]
[null,500,"km",null,0.1,"Mobilisation costs for >500 km distance to regional centre"]

{"sheet":"INPUTS -->","index":2,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Please fill out the Title_0x tabs as required."]

{"sheet":"Title_01","index":3,"n_rows":131,"n_cols":14,"rows_kept":131,"cut":false,"hidden":false,"merged":[[128,1,128,2],[129,1,129,2],[130,1,130,2],[123,1,123,2],[124,1,124,2],[125,1,125,2],[126,1,126,2],[127,1,127,2],[118,1,118,2],[119,1,119,2],[120,1,120,2],[121,1,121,2],[122,1,122,2],[113,1,113,2],[114,1,114,2],[115,1,115,2],[116,1,116,2],[117,1,117,2],[108,1,108,2],[109,1,109,2],[110,1,110,2],[111,1,111,2],[112,1,112,2],[103,1,103,9],[104,1,104,2],[105,1,105,2],[106,1,106,2],[107,1,107,2],[99,1,99,4],[100,1,100,4],[101,1,101,4],[73,1,73,9],[74,1,74,9],[94,1,94,4],[95,1,95,4],[96,1,96,4],[97,1,97,4],[98,1,98,4],[89,1,89,4],[90,1,90,4],[91,1,91,4],[92,1,92,4],[93,1,93,4],[84,1,84,4],[85,1,85,4],[86,1,86,4],[87,1,87,4],[88,1,88,4],[79,1,79,4],[80,1,80,4],[81,1,81,4],[82,1,82,4],[83,1,83,4],[75,1,75,4],[76,1,76,4],[77,1,77,4],[78,1,78,4],[56,11,57,11],[51,1,55,1],[56,1,57,1],[3,2,3,4],[23,1,26,1],[27,1,29,1],[37,1,41,1],[42,1,46,1],[5,2,5,4],[9,1,11,1],[12,1,14,1],[15,1,17,1],[18,1,22,1],[4,2,4,4],[7,2,7,4],[48,1,50,1],[1,1,1,4],[9,12,11,12],[12,12,14,12],[15,12,17,12],[18,12,22,12],[2,2,2,4],[9,11,11,11],[12,11,14,11],[15,11,17,11],[18,11,22,11],[27,11,29,11],[51,12,55,12],[56,12,57,12],[23,12,26,12],[27,12,29,12],[51,11,55,11],[23,11,26,11],[48,11,50,11],[48,12,50,12],[37,11,41,11],[42,11,46,11],[37,12,41,12],[42,12,46,12]]}
[]
[null,"General details"]
[null,"EMP number",{"$f":"SUMMARY!D7","v":0},null,null,null,null,"FY 1","FY 2","FY 3","FY 4","FY 5","Total"]
[null,"Exploration title number",0,null,null,null,null,{"$f":"SUMMARY!D54","v":0},{"$f":"SUMMARY!E54","v":0},{"$f":"SUMMARY!F54","v":0},{"$f":"SUMMARY!G54","v":0},{"$f":"SUMMARY!H54","v":0},{"$f":"SUMMARY!I54","v":0}]
[null,"Distance to regional centre",0]
[null,"Distance to Jackson, QLD",0]
[]
[null,"EMP details","Unit",null,null,"Financial\nYear 1","Financial\nYear 2","Financial\nYear 3","Financial\nYear 4","Financial\nYear 5","Total","Cost","Description","Interest holder notes"]
[null,"Rehabilitation activities"]
[null,"Seismic lines","Length",null,"km",0,0,0,0,0,{"$f":"SUM(F10:J10)","v":0},{"$f":"K105","v":0},"Area cleared for seismic lines"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Area cleared",1,"ha",{"$f":"((F10*1000)*F11)/10000","v":0},{"$f":"((G10*1000)*G11)/10000","v":0},0,0,0,{"$f":"SUM(F12:J12)","v":0}]
[null,"Access track (existing)","Length",null,"km",0,0,0,0,0,{"$f":"SUM(F13:J13)","v":0},{"$f":"K106","v":0},"Area of pre-existing tracks utilised"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Area ",1,"ha",{"$f":"((F13*1000)*F14)/10000","v":0},{"$f":"((G13*1000)*G14)/10000","v":0},{"$f":"((H13*1000)*H14)/10000","v":0},{"$f":"((I13*1000)*I14)/10000","v":0},{"$f":"((J13*1000)*J14)/10000","v":0},{"$f":"SUM(F15:J15)","v":0}]
[null,"Access track (new)","Length",null,"km",0,0,0,0,0,{"$f":"SUM(F16:J16)","v":0},{"$f":"K107","v":0},"Area cleared for new access tracks"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Area cleared",1,"ha",{"$f":"((F16*1000)*F17)/10000","v":0},{"$f":"((G16*1000)*G17)/10000","v":0},{"$f":"((H16*1000)*H17)/10000","v":0},{"$f":"((I16*1000)*I17)/10000","v":0},{"$f":"((J16*1000)*J17)/10000","v":0},{"$f":"SUM(F18:J18)","v":0}]
[null,"Gravel pits","Number",null,"#",0,0,0,0,0,{"$f":"SUM(F19:J19)","v":0},{"$f":"K108","v":0},"(Average) volumetric size of new gravel pits"]
[null,null,"Length",null,"m",0,0,0,0,0,"-"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Depth",null,"m",0,0,0,0,0,"-"]
[null,null,"Volume",1,"m3",{"$f":"F19*(F20*F21*F22)","v":0},{"$f":"G19*(G20*G21*G22)","v":0},0,0,0,{"$f":"SUM(F23:J23)","v":0}]
[null,"Well pad","Number",null,"#",0,0,0,0,0,{"$f":"SUM(F24:J24)","v":0},{"$f":"K109","v":0},"(Average) area cleared for well pads"]
[null,null,"Length",null,"m",0,0,0,0,0,"-"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Area cleared",1,"ha",{"$f":"(F24*(F25*F26))/10000","v":0},{"$f":"(G24*(G25*G26))/10000","v":0},0,0,0,{"$f":"SUM(F27:J27)","v":0}]
[null,"Camp","Length",null,"m",0,0,0,0,0,"-",{"$f":"K110","v":0},"(Average) size of area cleared for camp"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Area cleared",1,"ha",{"$f":"(F28*F29)/10000","v":0},{"$f":"(G28*G29)/10000","v":0},0,0,0,{"$f":"SUM(F30:J30)","v":0}]
[null,"Miscellaneous clearing","Area cleared",1,"ha",0,0,0,0,0,{"$f":"SUM(F31:J31)","v":0},{"$f":"K111","v":0},"Additional cleared areas, e.g. for water bores, laydown areas, flowlines"]
[]
[null,"Infrastructure removal "]
[null,"Fencing","Length",1,"m",0,0,0,0,0,{"$f":"SUM(F34:J34)","v":0},{"$f":"K112","v":0},"Length of fencing in scope"]
[null,"Groundwater bore < 70m TVD","Number",1,"#",0,0,0,0,0,{"$f":"SUM(F35:J35)","v":0},{"$f":"K113","v":0},"number of bores <70m true vertical depth"]
[null,"Groundwater bore ≥ 70m TVD","Number",1,"#",0,0,0,0,0,{"$f":"SUM(F36:J36)","v":0},{"$f":"K114","v":0},"number of bores > 70 m true vertical depth"]
[null,"Drill sump liners","Number",1,"#",0,0,0,0,0,{"$f":"SUM(F37:J37)","v":0},{"$f":"K115","v":0},"Number of drill sump liners in scope"]
[null,"Drill sump","Number",null,"#",0,0,0,0,0,{"$f":"SUM(F38:J38)","v":0},{"$f":"K116","v":0},"(Average) size of drill sump volume to be used"]
[null,null,"Length",null,"m",0,0,0,0,0,"-"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Depth",null,"m",0,0,0,0,0,"-"]
[null,null,"Volume",1,"m3",{"$f":"F38*(F39*F40*F41)","v":0},{"$f":"G38*(G39*G40*G41)","v":0},{"$f":"H38*(H39*H40*H41)","v":0},{"$f":"I38*(I39*I40*I41)","v":0},{"$f":"J38*(J39*J40*J41)","v":0},{"$f":"SUM(F42:J42)","v":0}]
[null,"Flare pit","Number",null,"#",0,0,0,0,0,{"$f":"SUM(F43:J43)","v":0},{"$f":"K117","v":0},"(Average) size of flare pits in operation to be used"]
[null,null,"Length",null,"m",0,0,0,0,0,"-"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Depth",null,"m",0,0,0,0,0,"-"]
[null,null,"Volume",1,"m3",{"$f":"F43*(F44*F45*F46)","v":0},{"$f":"G43*(G44*G45*G46)","v":0},{"$f":"H43*(H44*H45*H46)","v":0},{"$f":"I43*(I44*I45*I46)","v":0},{"$f":"J43*(J44*J45*J46)","v":0},{"$f":"SUM(F47:J47)","v":0}]
[null,"Wastewater tank","Number",1,"#",0,0,0,0,0,{"$f":"SUM(F48:J48)","v":0},{"$f":"K118","v":0},"Number of wastewater storage tanks in scope"]
[null,"Wastewater treatment plant (camp)","Capacity",null,"people",0,0,0,0,0,"-",{"$f":"K119","v":0},"capacity and number of wastewater treatment plants in scope"]
[null,null,"Number",null,"#",0,0,0,0,0,{"$f":"SUM(F50:J50)","v":0}]
[null,null,"Total capacity",1,"people",{"$f":"F49*F50","v":0},{"$f":"G49*G50","v":0},0,0,0,{"$f":"SUM(F51:J51)","v":0}]
[null,"Turkey's nest","Number",null,"#",0,0,0,0,0,{"$f":"SUM(F52:J52)","v":0},{"$f":"K120","v":0},"(Average) size of turkey's nests to be used"]
[null,null,"Length",null,"m",0,0,0,0,0,"-"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Depth",null,"m",0,0,0,0,0,"-"]
[null,null,"Volume",1,"m3",{"$f":"F52*(F53*F54*F55)","v":0},{"$f":"G52*(G53*G54*G55)","v":0},{"$f":"H52*(H53*H54*H55)","v":0},{"$f":"I52*(I53*I54*I55)","v":0},{"$f":"J52*(J53*J54*J55)","v":0},{"$f":"SUM(F56:J56)","v":0}]
[null,"Camp capacity","Capacity",1,"people",0,0,0,0,0,"-",{"$f":"K121","v":0},"capacity and number of camps"]
[null,null,"Number",null,"#",0,0,0,0,0,{"$f":"SUM(F58:J58)","v":0}]
[null,"Flowlines / pipelines","Length",1,"km",0,0,0,0,0,{"$f":"SUM(F59:J59)","v":0},{"$f":"K122","v":0},"length of flowlines and/or pipelines in scope"]
[null,"Contaminated soil testing ","Well pad",1,"#",{"$f":"F24","v":0},{"$f":"G24","v":0},0,0,0,{"$f":"SUM(F60:J60)","v":0},{"$f":"K123","v":0},"soil testing of well pad for contamination"]
[]
[null,"Waste disposal"]
[null,"General waste","Weight",1,"tonnes",0,0,0,0,0,{"$f":"SUM(F63:J63)","v":0},{"$f":"K124","v":0},"Domestic waste and litter"]
[null,"Listed waste","Weight",1,"tonnes",0,0,0,0,0,0,0,"Listed waste, e.g. tyres, batteries, contaminated soil"]
[null,"Chemical waste ","Volume",1,"tonnes",0,0,0,0,0,0,0,"Residual chemicals and chemical drums"]
[null,"Drilling muds","Volume",1,"m3",0,0,0,0,0,0,0,"Drilling mud and cuttings volume prior to evaporation"]
[null,"Liners","#",1,"#",0,0,0,0,0,0,0,"Number of liners used"]
[null,"Hydraulic fracturing fluid (used, not returned)","Volume",1,"ML",0,0,0,0,0,0,0,"Total volume of fluids injected into a well"]
[null,"Produced water (returned subsurface)","Volume",1,"ML",0,0,0,0,0,0,0,"Total volume of produced water (expected)"]
[null,"Well pad (fill volume)","Volume",1,"m3",0,0,0,0,0,0,0,"Volume of fill used for well pad construction"]
[]
[]
[]
[null,"Cost data"]
[null,"Units of measurement for assurance calculation"]
[null,{"$f":"B10","v":"Seismic lines"},null,null,null,{"$f":"F12","v":0},{"$f":"G12","v":0},{"$f":"H12","v":0},{"$f":"I12","v":0},{"$f":"J12","v":0}]
[null,{"$f":"B13","v":"Access track (existing)"},null,null,null,{"$f":"F15","v":0},{"$f":"G15","v":0},{"$f":"H15","v":0},{"$f":"I15","v":0},{"$f":"J15","v":0}]
[null,{"$f":"B16","v":"Access track (new)"},null,null,null,{"$f":"F18","v":0},{"$f":"G18","v":0},{"$f":"H18","v":0},{"$f":"I18","v":0},{"$f":"J18","v":0}]
[null,{"$f":"B19","v":"Gravel pits"},null,null,null,{"$f":"F23","v":0},{"$f":"G23","v":0},{"$f":"H23","v":0},{"$f":"I23","v":0},{"$f":"J23","v":0}]
[null,{"$f":"B24","v":"Well pad"},null,null,null,{"$f":"F27","v":0},{"$f":"G27","v":0},{"$f":"H27","v":0},{"$f":"I27","v":0},{"$f":"J27","v":0}]
[null,{"$f":"B28","v":"Camp"},null,null,null,{"$f":"F30","v":0},0,0,0,0]
[null,{"$f":"B31","v":"Miscellaneous clearing"},null,null,null,0,0,0,0,0]
[null,{"$f":"B34","v":"Fencing"},null,null,null,{"$f":"F34","v":0},0,0,0,0]
[null,{"$f":"B35","v":"Groundwater bore < 70m TVD"},null,null,null,0,0,0,0,0]
[null,{"$f":"B36","v":"Groundwater bore ≥ 70m TVD"},null,null,null,0,0,0,0,0]
[null,{"$f":"B37","v":"Drill sump liners"},null,null,null,0,0,0,0,0]
[null,{"$f":"B38","v":"Drill sump"},null,null,null,{"$f":"F42","v":0},{"$f":"G42","v":0},{"$f":"H42","v":0},{"$f":"I42","v":0},{"$f":"J42","v":0}]
[null,{"$f":"B43","v":"Flare pit"},null,null,null,{"$f":"F47","v":0},0,0,0,0]
[null,{"$f":"B48","v":"Wastewater tank"},null,null,null,0,0,0,0,0]
[null,{"$f":"B49","v":"Wastewater treatment plant (camp)"},null,null,null,{"$f":"F51","v":0},{"$f":"G51","v":0},{"$f":"H51","v":0},{"$f":"I51","v":0},{"$f":"J51","v":0}]
[null,{"$f":"B52","v":"Turkey's nest"},null,null,null,{"$f":"F56","v":0},0,0,0,0]
[null,{"$f":"B57","v":"Camp capacity"},null,null,null,0,0,0,0,0]
[null,{"$f":"B59","v":"Flowlines / pipelines"},null,null,null,{"$f":"F59","v":0},{"$f":"G59","v":0},0,0,0]
[null,"Contaminated soil testing ",null,null,null,{"$f":"F60","v":0},0,0,0,0]
[null,{"$f":"B63","v":"General waste"},null,null,null,{"$f":"F63","v":0},{"$f":"G63","v":0},0,0,0]
[null,"Listed waste",null,null,null,0,{"$f":"G64","v":0},0,0,0]
[null,"Chemical waste ",null,null,null,0,0,0,0,0]
[null,"Drilling muds",null,null,null,0,0,0,0,0]
[null,"Liners",null,null,null,0,0,0,0,0]
[null,"Hydraulic fracturing fluid (used, not returned)",null,null,null,0,0,0,0,0]
[null,"Produced water (returned subsurface)",null,null,null,0,0,0,0,0]
[null,"Well pad (fill volume)",null,null,null,0,0,0,0,0]
[]
[null,"Assurance cost requirement",null,null,null,null,null,null,null,null,"Total"]
[null,{"$f":"B76","v":"Seismic lines"},null,"Rehabilitation activities",null,{"$f":"F76*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B76,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G76*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B76,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H76*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B76,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I76*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B76,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J76*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B76,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"SUM(F105:J105)","v":0}]
[null,"Access track (existing)",null,"Rehabilitation activities",null,{"$f":"F77*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B77,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G77*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B77,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H77*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B77,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I77*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B77,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J77*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B77,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"SUM(F106:J106)","v":0}]
[null,"Access track (new)",null,"Rehabilitation activities",null,{"$f":"F78*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B78,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G78*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B78,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H78*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B78,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I78*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B78,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J78*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B78,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Gravel pits",null,"Rehabilitation activities",null,{"$f":"F79*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B79,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G79*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B79,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H79*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B79,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I79*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B79,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J79*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B79,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Well pad",null,"Rehabilitation activities",null,{"$f":"F80*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B80,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G80*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B80,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H80*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B80,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I80*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B80,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J80*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B80,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Camp",null,"Rehabilitation activities",null,{"$f":"F81*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B81,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G81*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B81,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H81*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B81,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I81*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B81,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J81*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B81,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Miscellaneous clearing",null,"Rehabilitation activities",null,{"$f":"F82*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B82,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G82*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B82,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H82*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B82,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I82*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B82,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J82*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B82,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Fencing",null,"Infrastructure removal",null,{"$f":"F83*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B83,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G83*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B83,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H83*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B83,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I83*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B83,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J83*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B83,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Groundwater bore < 70m TVD",null,"Infrastructure removal",null,{"$f":"F84*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B84,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G84*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B84,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H84*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B84,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I84*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B84,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J84*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B84,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Groundwater bore ≥ 70m TVD",null,"Infrastructure removal",null,{"$f":"F85*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B85,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G85*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B85,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H85*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B85,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I85*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B85,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J85*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B85,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Drill sump liners",null,"Infrastructure removal",null,{"$f":"F86*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B86,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G86*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B86,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H86*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B86,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I86*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B86,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J86*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B86,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Drill sump",null,"Infrastructure removal",null,{"$f":"F87*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B87,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G87*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B87,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H87*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B87,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I87*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B87,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J87*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B87,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Flare pit",null,"Infrastructure removal",null,{"$f":"F88*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B88,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G88*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B88,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H88*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B88,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I88*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B88,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J88*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B88,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Wastewater tank",null,"Infrastructure removal",null,{"$f":"F89*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B89,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G89*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B89,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H89*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B89,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I89*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B89,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J89*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B89,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Wastewater treatment plant (camp)",null,"Infrastructure removal",null,{"$f":"F90*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B90,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G90*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B90,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H90*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B90,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I90*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B90,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J90*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B90,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Turkey's nest",null,"Infrastructure removal",null,{"$f":"F91*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B91,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G91*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B91,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H91*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B91,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I91*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B91,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J91*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B91,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Camp capacity",null,"Infrastructure removal",null,{"$f":"IF(F92<=20,(45000*F58),IF(AND(F92>20,F92<=50),(65000*F58),IF(AND(F92>50,F92<=100),(95000*F58), IF(AND(F92>100, F92<=150), (140000*F58), IF(AND(F92>150, F92<=200), (170000*F58), 99999999)))))","v":0},{"$f":"IF(G92<=20,(45000*G58),IF(AND(G92>20,G92<=50),(65000*G58),IF(AND(G92>50,G92<=100),(95000*G58), IF(AND(G92>100, G92<=150), (140000*G58), IF(AND(G92>150, G92<=200), (170000*G58), 99999999)))))","v":0},{"$f":"IF(H92<=20,(45000*H58),IF(AND(H92>20,H92<=50),(65000*H58),IF(AND(H92>50,H92<=100),(95000*H58), IF(AND(H92>100, H92<=150), (140000*H58), IF(AND(H92>150, H92<=200), (170000*H58), 99999999)))))","v":0},{"$f":"IF(I92<=20,(45000*I58),IF(AND(I92>20,I92<=50),(65000*I58),IF(AND(I92>50,I92<=100),(95000*I58), IF(AND(I92>100, I92<=150), (140000*I58), IF(AND(I92>150, I92<=200), (170000*I58), 99999999)))))","v":0},{"$f":"IF(J92<=20,(45000*J58),IF(AND(J92>20,J92<=50),(65000*J58),IF(AND(J92>50,J92<=100),(95000*J58), IF(AND(J92>100, J92<=150), (140000*J58), IF(AND(J92>150, J92<=200), (170000*J58), 99999999)))))","v":0},0]
[null,"Flowlines / pipelines",null,"Infrastructure removal",null,{"$f":"F93*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B93,'(INFO) unit rates'!$B$3:$B$35,0),1)*1000","v":0},{"$f":"G93*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B93,'(INFO) unit rates'!$B$3:$B$35,0),1)*1000","v":0},{"$f":"H93*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B93,'(INFO) unit rates'!$B$3:$B$35,0),1)*1000","v":0},{"$f":"I93*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B93,'(INFO) unit rates'!$B$3:$B$35,0),1)*1000","v":0},{"$f":"J93*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B93,'(INFO) unit rates'!$B$3:$B$35,0),1)*1000","v":0},0]
[null,"Contaminated soil testing ",null,"Infrastructure removal",null,{"$f":"F94*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B94,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G94*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B94,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H94*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B94,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I94*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B94,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J94*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B94,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,{"$f":"B95","v":"General waste"},null,"Waste disposal",null,{"$f":"F95*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B95,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(F95/55,0)*5*$C$5)","v":0},{"$f":"G95*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B95,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(G95/55,0)*5*$C$5)","v":0},{"$f":"H95*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B95,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(H95/55,0)*5*$C$5)","v":0},{"$f":"I95*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B95,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(I95/55,0)*5*$C$5)","v":0},{"$f":"J95*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B95,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(J95/55,0)*5*$C$5)","v":0},0]
[null,"Listed waste",null,"Waste disposal",null,{"$f":"F96*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B96,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(F96/55,0)*5*$C$5)","v":0},{"$f":"G96*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B96,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(G96/55,0)*5*$C$5)","v":0},{"$f":"H96*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B96,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(H96/55,0)*5*$C$5)","v":0},{"$f":"I96*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B96,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(I96/55,0)*5*$C$5)","v":0},{"$f":"J96*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B96,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(J96/55,0)*5*$C$5)","v":0},0]
[null,"Chemical waste ",null,"Waste disposal",null,{"$f":"F97*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B97,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(F97/55,0)*5*$C$5)","v":0},{"$f":"G97*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B97,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(G97/55,0)*5*$C$5)","v":0},{"$f":"H97*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B97,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(H97/55,0)*5*$C$5)","v":0},{"$f":"I97*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B97,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(I97/55,0)*5*$C$5)","v":0},{"$f":"J97*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B97,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(J97/55,0)*5*$C$5)","v":0},0]
[null,"Drilling muds",null,"Waste disposal",null,{"$f":"F98*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B98,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP((F98*0.25)/46,0)*5*$C$6)","v":0},{"$f":"G98*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B98,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP((G98*0.25)/46,0)*5*$C$6)","v":0},{"$f":"H98*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B98,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP((H98*0.25)/46,0)*5*$C$6)","v":0},{"$f":"I98*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B98,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP((I98*0.25)/46,0)*5*$C$6)","v":0},{"$f":"J98*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B98,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP((J98*0.25)/46,0)*5*$C$6)","v":0},0]
[null,"Liners",null,"Waste disposal",null,{"$f":"F99*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B99,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G99*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B99,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H99*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B99,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I99*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B99,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J99*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B99,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Hydraulic fracturing fluid (used, not returned)",null,"Waste disposal",null,{"$f":"F100*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B100,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((F100*0.4*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"G100*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B100,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((G100*0.4*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"H100*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B100,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((H100*0.4*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"I100*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B100,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((I100*0.4*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"J100*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B100,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((J100*0.4*0.25)/(46000/1000000),0)*5*$C$6","v":0},0]
[null,"Produced water (returned subsurface)",null,"Waste disposal",null,{"$f":"F101*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B101,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((F101*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"G101*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B101,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((G101*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"H101*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B101,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((H101*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"I101*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B101,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((I101*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"J101*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B101,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((J101*0.25)/(46000/1000000),0)*5*$C$6","v":0},0]
[null,"Well pad (fill volume)",null,"Waste disposal",null,{"$f":"F102*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B102,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(F102/37,0)*5*$C$5)","v":0},{"$f":"G102*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B102,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(G102/37,0)*5*$C$5)","v":0},{"$f":"H102*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B102,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(H102/37,0)*5*$C$5)","v":0},{"$f":"I102*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B102,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(I102/37,0)*5*$C$5)","v":0},{"$f":"J102*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_01!$B102,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(J102/37,0)*5*$C$5)","v":0},0]

{"sheet":"Title_02","index":4,"n_rows":131,"n_cols":14,"rows_kept":131,"cut":false,"hidden":false,"merged":[[7,2,7,4],[1,1,1,4],[2,2,2,4],[3,2,3,4],[4,2,4,4],[5,2,5,4],[9,1,11,1],[9,11,11,11],[9,12,11,12],[12,1,14,1],[12,11,14,11],[12,12,14,12],[15,1,17,1],[15,11,17,11],[15,12,17,12],[18,1,22,1],[18,11,22,11],[18,12,22,12],[23,1,26,1],[23,11,26,11],[23,12,26,12],[27,1,29,1],[27,11,29,11],[27,12,29,12],[37,1,41,1],[37,11,41,11],[37,12,41,12],[42,1,46,1],[42,11,46,11],[42,12,46,12],[48,1,50,1],[48,11,50,11],[48,12,50,12],[51,1,55,1],[51,11,55,11],[51,12,55,12],[81,1,81,4],[56,1,57,1],[56,11,57,11],[56,12,57,12],[73,1,73,9],[74,1,74,9],[75,1,75,4],[76,1,76,4],[77,1,77,4],[78,1,78,4],[79,1,79,4],[80,1,80,4],[93,1,93,4],[82,1,82,4],[83,1,83,4],[84,1,84,4],[85,1,85,4],[86,1,86,4],[87,1,87,4],[88,1,88,4],[89,1,89,4],[90,1,90,4],[91,1,91,4],[92,1,92,4],[106,1,106,2],[94,1,94,4],[95,1,95,4],[96,1,96,4],[97,1,97,4],[98,1,98,4],[99,1,99,4],[100,1,100,4],[101,1,101,4],[103,1,103,9],[104,1,104,2],[105,1,105,2],[118,1,118,2],[107,1,107,2],[108,1,108,2],[109,1,109,2],[110,1,110,2],[111,1,111,2],[112,1,112,2],[113,1,113,2],[114,1,114,2],[115,1,115,2],[116,1,116,2],[117,1,117,2],[130,1,130,2],[119,1,119,2],[120,1,120,2],[121,1,121,2],[122,1,122,2],[123,1,123,2],[124,1,124,2],[125,1,125,2],[126,1,126,2],[127,1,127,2],[128,1,128,2],[129,1,129,2]]}
[]
[null,"General details"]
[null,"EMP number",{"$f":"SUMMARY!D7","v":0},null,null,null,null,"FY 1","FY 2","FY 3","FY 4","FY 5","Total"]
[null,"Exploration title number",0,null,null,null,null,{"$f":"SUMMARY!D54","v":0},{"$f":"SUMMARY!E54","v":0},{"$f":"SUMMARY!F54","v":0},{"$f":"SUMMARY!G54","v":0},{"$f":"SUMMARY!H54","v":0},{"$f":"SUMMARY!I54","v":0}]
[null,"Distance to regional centre",0]
[null,"Distance to Jackson, QLD",0]
[]
[null,"EMP details","Unit",null,null,"Financial\nYear 1","Financial\nYear 2","Financial\nYear 3","Financial\nYear 4","Financial\nYear 5","Total","Cost","Description","Interest holder notes"]
[null,"Rehabilitation activities"]
[null,"Seismic lines","Length",null,"km",0,0,0,0,0,{"$f":"SUM(F10:J10)","v":0},{"$f":"K105","v":0},"Area cleared for seismic lines"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Area cleared",1,"ha",{"$f":"((F10*1000)*F11)/10000","v":0},{"$f":"((G10*1000)*G11)/10000","v":0},0,0,0,{"$f":"SUM(F12:J12)","v":0}]
[null,"Access track (existing)","Length",null,"km",0,0,0,0,0,{"$f":"SUM(F13:J13)","v":0},{"$f":"K106","v":0},"Area of pre-existing tracks utilised"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Area ",1,"ha",{"$f":"((F13*1000)*F14)/10000","v":0},{"$f":"((G13*1000)*G14)/10000","v":0},0,0,0,{"$f":"SUM(F15:J15)","v":0}]
[null,"Access track (new)","Length",null,"km",0,0,0,0,0,{"$f":"SUM(F16:J16)","v":0},{"$f":"K107","v":0},"Area cleared for new access tracks"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Area cleared",1,"ha",{"$f":"((F16*1000)*F17)/10000","v":0},{"$f":"((G16*1000)*G17)/10000","v":0},0,0,0,{"$f":"SUM(F18:J18)","v":0}]
[null,"Gravel pits","Number",null,"#",0,0,0,0,0,{"$f":"SUM(F19:J19)","v":0},{"$f":"K108","v":0},"(Average) volumetric size of new gravel pits"]
[null,null,"Length",null,"m",0,0,0,0,0,"-"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Depth",null,"m",0,0,0,0,0,"-"]
[null,null,"Volume",1,"m3",{"$f":"F19*(F20*F21*F22)","v":0},{"$f":"G19*(G20*G21*G22)","v":0},0,0,0,{"$f":"SUM(F23:J23)","v":0}]
[null,"Well pad","Number",null,"#",0,0,0,0,0,{"$f":"SUM(F24:J24)","v":0},{"$f":"K109","v":0},"(Average) area cleared for well pads"]
[null,null,"Length",null,"m",0,0,0,0,0,"-"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Area cleared",1,"ha",{"$f":"(F24*(F25*F26))/10000","v":0},{"$f":"(G24*(G25*G26))/10000","v":0},0,0,0,{"$f":"SUM(F27:J27)","v":0}]
[null,"Camp","Length",null,"m",0,0,0,0,0,"-",{"$f":"K110","v":0},"(Average) size of area cleared for camp"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Area cleared",1,"ha",{"$f":"(F28*F29)/10000","v":0},{"$f":"(G28*G29)/10000","v":0},0,0,0,{"$f":"SUM(F30:J30)","v":0}]
[null,"Miscellaneous clearing","Area cleared",1,"ha",0,0,0,0,0,{"$f":"SUM(F31:J31)","v":0},{"$f":"K111","v":0},"Additional cleared areas, e.g. for water bores, laydown areas, flowlines"]
[]
[null,"Infrastructure removal "]
[null,"Fencing","Length",1,"m",0,0,0,0,0,{"$f":"SUM(F34:J34)","v":0},{"$f":"K112","v":0},"Length of fencing in scope"]
[null,"Groundwater bore < 70m TVD","Number",1,"#",0,0,0,0,0,{"$f":"SUM(F35:J35)","v":0},{"$f":"K113","v":0},"number of bores <70m true vertical depth"]
[null,"Groundwater bore ≥ 70m TVD","Number",1,"#",0,0,0,0,0,{"$f":"SUM(F36:J36)","v":0},{"$f":"K114","v":0},"number of bores > 70 m true vertical depth"]
[null,"Drill sump liners","Number",1,"#",0,0,0,0,0,{"$f":"SUM(F37:J37)","v":0},{"$f":"K115","v":0},"Number of drill sump liners in scope"]
[null,"Drill sump","Number",null,"#",0,0,0,0,0,{"$f":"SUM(F38:J38)","v":0},{"$f":"K116","v":0},"(Average) size of drill sump volume to be used"]
[null,null,"Length",null,"m",0,0,0,0,0,"-"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Depth",null,"m",0,0,0,0,0,"-"]
[null,null,"Volume",1,"m3",{"$f":"F38*(F39*F40*F41)","v":0},{"$f":"G38*(G39*G40*G41)","v":0},0,0,0,{"$f":"SUM(F42:J42)","v":0}]
[null,"Flare pit","Number",null,"#",0,0,0,0,0,{"$f":"SUM(F43:J43)","v":0},{"$f":"K117","v":0},"(Average) size of flare pits in operation to be used"]
[null,null,"Length",null,"m",0,0,0,0,0,"-"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Depth",null,"m",0,0,0,0,0,"-"]
[null,null,"Volume",1,"m3",{"$f":"F43*(F44*F45*F46)","v":0},{"$f":"G43*(G44*G45*G46)","v":0},0,0,0,{"$f":"SUM(F47:J47)","v":0}]
[null,"Wastewater tank","Number",1,"#",0,0,0,0,0,{"$f":"SUM(F48:J48)","v":0},{"$f":"K118","v":0},"Number of wastewater storage tanks in scope"]
[null,"Wastewater treatment plant (camp)","Capacity",null,"people",0,0,0,0,0,"-",{"$f":"K119","v":0},"capacity and number of wastewater treatment plants in scope"]
[null,null,"Number",null,"#",0,0,0,0,0,{"$f":"SUM(F50:J50)","v":0}]
[null,null,"Total capacity",1,"people",{"$f":"F49*F50","v":0},{"$f":"G49*G50","v":0},0,0,0,{"$f":"SUM(F51:J51)","v":0}]
[null,"Turkey's nest","Number",null,"#",0,0,0,0,0,{"$f":"SUM(F52:J52)","v":0},{"$f":"K120","v":0},"(Average) size of turkey's nests to be used"]
[null,null,"Length",null,"m",0,0,0,0,0,"-"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Depth",null,"m",0,0,0,0,0,"-"]
[null,null,"Volume",1,"m3",{"$f":"F52*(F53*F54*F55)","v":0},{"$f":"G52*(G53*G54*G55)","v":0},0,0,0,{"$f":"SUM(F56:J56)","v":0}]
[null,"Camp capacity","Capacity",1,"people",0,0,0,0,0,"-",{"$f":"K121","v":0},"capacity and number of camps"]
[null,null,"Number",null,"#",0,0,0,0,0,{"$f":"SUM(F58:J58)","v":0}]
[null,"Flowlines / pipelines","Length",1,"km",0,0,0,0,0,{"$f":"SUM(F59:J59)","v":0},{"$f":"K122","v":0},"length of flowlines and/or pipelines in scope"]
[null,"Contaminated soil testing ","Well pad",1,"#",{"$f":"F24","v":0},{"$f":"G24","v":0},0,0,0,{"$f":"SUM(F60:J60)","v":0},{"$f":"K123","v":0},"soil testing of well pad for contamination"]
[]
[null,"Waste disposal"]
[null,"General waste","Weight",1,"tonnes",0,0,0,0,0,{"$f":"SUM(F63:J63)","v":0},{"$f":"K124","v":0},"Domestic waste and litter"]
[null,"Listed waste","Weight",1,"tonnes",0,0,0,0,0,0,0,"Listed waste, e.g. tyres, batteries, contaminated soil"]
[null,"Chemical waste ","Volume",1,"tonnes",0,0,0,0,0,0,0,"Residual chemicals and chemical drums"]
[null,"Drilling muds","Volume",1,"m3",0,0,0,0,0,0,0,"Drilling mud and cuttings volume prior to evaporation"]
[null,"Liners","#",1,"#",0,0,0,0,0,0,0,"Number of liners used"]
[null,"Hydraulic fracturing fluid (used, not returned)","Volume",1,"ML",0,0,0,0,0,0,0,"Total volume of fluids injected into a well"]
[null,"Produced water (returned subsurface)","Volume",1,"ML",0,0,0,0,0,0,0,"Total volume of produced water (expected)"]
[null,"Well pad (fill volume)","Volume",1,"m3",0,0,0,0,0,0,0,"Volume of fill used for well pad construction"]
[]
[]
[]
[null,"Cost data"]
[null,"Units of measurement for assurance calculation"]
[null,{"$f":"B10","v":"Seismic lines"},null,null,null,{"$f":"F12","v":0},{"$f":"G12","v":0},{"$f":"H12","v":0},{"$f":"I12","v":0},{"$f":"J12","v":0}]
[null,{"$f":"B13","v":"Access track (existing)"},null,null,null,{"$f":"F15","v":0},{"$f":"G15","v":0},{"$f":"H15","v":0},{"$f":"I15","v":0},{"$f":"J15","v":0}]
[null,{"$f":"B16","v":"Access track (new)"},null,null,null,{"$f":"F18","v":0},{"$f":"G18","v":0},{"$f":"H18","v":0},{"$f":"I18","v":0},{"$f":"J18","v":0}]
[null,{"$f":"B19","v":"Gravel pits"},null,null,null,{"$f":"F23","v":0},{"$f":"G23","v":0},{"$f":"H23","v":0},{"$f":"I23","v":0},{"$f":"J23","v":0}]
[null,{"$f":"B24","v":"Well pad"},null,null,null,{"$f":"F27","v":0},{"$f":"G27","v":0},{"$f":"H27","v":0},{"$f":"I27","v":0},{"$f":"J27","v":0}]
[null,{"$f":"B28","v":"Camp"},null,null,null,{"$f":"F30","v":0},0,0,0,0]
[null,{"$f":"B31","v":"Miscellaneous clearing"},null,null,null,0,0,0,0,0]
[null,{"$f":"B34","v":"Fencing"},null,null,null,{"$f":"F34","v":0},0,0,0,0]
[null,{"$f":"B35","v":"Groundwater bore < 70m TVD"},null,null,null,0,0,0,0,0]
[null,{"$f":"B36","v":"Groundwater bore ≥ 70m TVD"},null,null,null,0,0,0,0,0]
[null,{"$f":"B37","v":"Drill sump liners"},null,null,null,0,0,0,0,0]
[null,{"$f":"B38","v":"Drill sump"},null,null,null,{"$f":"F42","v":0},{"$f":"G42","v":0},{"$f":"H42","v":0},{"$f":"I42","v":0},{"$f":"J42","v":0}]
[null,{"$f":"B43","v":"Flare pit"},null,null,null,{"$f":"F47","v":0},0,0,0,0]
[null,{"$f":"B48","v":"Wastewater tank"},null,null,null,0,0,0,0,0]
[null,{"$f":"B49","v":"Wastewater treatment plant (camp)"},null,null,null,{"$f":"F51","v":0},{"$f":"G51","v":0},{"$f":"H51","v":0},{"$f":"I51","v":0},{"$f":"J51","v":0}]
[null,{"$f":"B52","v":"Turkey's nest"},null,null,null,{"$f":"F56","v":0},0,0,0,0]
[null,{"$f":"B57","v":"Camp capacity"},null,null,null,0,0,0,0,0]
[null,{"$f":"B59","v":"Flowlines / pipelines"},null,null,null,{"$f":"F59","v":0},{"$f":"G59","v":0},0,0,0]
[null,"Contaminated soil testing ",null,null,null,{"$f":"F60","v":0},0,0,0,0]
[null,{"$f":"B63","v":"General waste"},null,null,null,{"$f":"F63","v":0},0,0,0,0]
[null,"Listed waste",null,null,null,0,0,0,0,0]
[null,"Chemical waste ",null,null,null,0,0,0,0,0]
[null,"Drilling muds",null,null,null,0,0,0,0,0]
[null,"Liners",null,null,null,0,0,0,0,0]
[null,"Hydraulic fracturing fluid (used, not returned)",null,null,null,0,0,0,0,0]
[null,"Produced water (returned subsurface)",null,null,null,0,0,0,0,0]
[null,"Well pad (fill volume)",null,null,null,0,0,0,0,0]
[]
[null,"Assurance cost requirement",null,null,null,null,null,null,null,null,"Total"]
[null,{"$f":"B76","v":"Seismic lines"},null,"Rehabilitation activities",null,{"$f":"F76*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B76,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G76*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B76,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H76*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B76,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I76*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B76,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J76*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B76,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"SUM(F105:J105)","v":0}]
[null,"Access track (existing)",null,"Rehabilitation activities",null,{"$f":"F77*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B77,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G77*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B77,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H77*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B77,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I77*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B77,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J77*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B77,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"SUM(F106:J106)","v":0}]
[null,"Access track (new)",null,"Rehabilitation activities",null,{"$f":"F78*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B78,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G78*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B78,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H78*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B78,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I78*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B78,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J78*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B78,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Gravel pits",null,"Rehabilitation activities",null,{"$f":"F79*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B79,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G79*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B79,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H79*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B79,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I79*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B79,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J79*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B79,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Well pad",null,"Rehabilitation activities",null,{"$f":"F80*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B80,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G80*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B80,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H80*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B80,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I80*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B80,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J80*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B80,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Camp",null,"Rehabilitation activities",null,{"$f":"F81*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B81,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G81*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B81,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H81*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B81,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I81*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B81,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J81*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B81,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Miscellaneous clearing",null,"Rehabilitation activities",null,{"$f":"F82*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B82,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G82*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B82,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H82*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B82,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I82*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B82,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J82*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B82,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Fencing",null,"Infrastructure removal",null,{"$f":"F83*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B83,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G83*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B83,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H83*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B83,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I83*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B83,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J83*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B83,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Groundwater bore < 70m TVD",null,"Infrastructure removal",null,{"$f":"F84*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B84,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G84*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B84,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H84*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B84,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I84*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B84,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J84*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B84,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Groundwater bore ≥ 70m TVD",null,"Infrastructure removal",null,{"$f":"F85*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B85,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G85*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B85,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H85*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B85,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I85*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B85,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J85*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B85,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Drill sump liners",null,"Infrastructure removal",null,{"$f":"F86*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B86,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G86*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B86,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H86*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B86,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I86*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B86,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J86*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B86,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Drill sump",null,"Infrastructure removal",null,{"$f":"F87*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B87,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G87*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B87,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H87*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B87,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I87*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B87,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J87*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B87,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Flare pit",null,"Infrastructure removal",null,{"$f":"F88*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B88,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G88*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B88,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H88*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B88,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I88*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B88,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J88*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B88,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Wastewater tank",null,"Infrastructure removal",null,{"$f":"F89*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B89,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G89*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B89,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H89*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B89,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I89*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B89,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J89*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B89,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Wastewater treatment plant (camp)",null,"Infrastructure removal",null,{"$f":"F90*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B90,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G90*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B90,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H90*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B90,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I90*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B90,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J90*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B90,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Turkey's nest",null,"Infrastructure removal",null,{"$f":"F91*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B91,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G91*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B91,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H91*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B91,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I91*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B91,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J91*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B91,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Camp capacity",null,"Infrastructure removal",null,{"$f":"IF(F92<=20,(45000*F58),IF(AND(F92>20,F92<=50),(65000*F58),IF(AND(F92>50,F92<=100),(95000*F58), IF(AND(F92>100, F92<=150), (140000*F58), IF(AND(F92>150, F92<=200), (170000*F58), 99999999)))))","v":0},{"$f":"IF(G92<=20,(45000*G58),IF(AND(G92>20,G92<=50),(65000*G58),IF(AND(G92>50,G92<=100),(95000*G58), IF(AND(G92>100, G92<=150), (140000*G58), IF(AND(G92>150, G92<=200), (170000*G58), 99999999)))))","v":0},{"$f":"IF(H92<=20,(45000*H58),IF(AND(H92>20,H92<=50),(65000*H58),IF(AND(H92>50,H92<=100),(95000*H58), IF(AND(H92>100, H92<=150), (140000*H58), IF(AND(H92>150, H92<=200), (170000*H58), 99999999)))))","v":0},{"$f":"IF(I92<=20,(45000*I58),IF(AND(I92>20,I92<=50),(65000*I58),IF(AND(I92>50,I92<=100),(95000*I58), IF(AND(I92>100, I92<=150), (140000*I58), IF(AND(I92>150, I92<=200), (170000*I58), 99999999)))))","v":0},{"$f":"IF(J92<=20,(45000*J58),IF(AND(J92>20,J92<=50),(65000*J58),IF(AND(J92>50,J92<=100),(95000*J58), IF(AND(J92>100, J92<=150), (140000*J58), IF(AND(J92>150, J92<=200), (170000*J58), 99999999)))))","v":0},0]
[null,"Flowlines / pipelines",null,"Infrastructure removal",null,{"$f":"F93*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B93,'(INFO) unit rates'!$B$3:$B$35,0),1)*1000","v":0},{"$f":"G93*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B93,'(INFO) unit rates'!$B$3:$B$35,0),1)*1000","v":0},{"$f":"H93*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B93,'(INFO) unit rates'!$B$3:$B$35,0),1)*1000","v":0},{"$f":"I93*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B93,'(INFO) unit rates'!$B$3:$B$35,0),1)*1000","v":0},{"$f":"J93*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B93,'(INFO) unit rates'!$B$3:$B$35,0),1)*1000","v":0},0]
[null,"Contaminated soil testing ",null,"Infrastructure removal",null,{"$f":"F94*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B94,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G94*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B94,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H94*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B94,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I94*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B94,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J94*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B94,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,{"$f":"B95","v":"General waste"},null,"Waste disposal",null,{"$f":"F95*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B95,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(F95/55,0)*5*$C$5)","v":0},{"$f":"G95*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B95,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(G95/55,0)*5*$C$5)","v":0},{"$f":"H95*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B95,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(H95/55,0)*5*$C$5)","v":0},{"$f":"I95*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B95,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(I95/55,0)*5*$C$5)","v":0},{"$f":"J95*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B95,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(J95/55,0)*5*$C$5)","v":0},0]
[null,"Listed waste",null,"Waste disposal",null,{"$f":"F96*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B96,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(F96/55,0)*5*$C$5)","v":0},{"$f":"G96*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B96,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(G96/55,0)*5*$C$5)","v":0},{"$f":"H96*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B96,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(H96/55,0)*5*$C$5)","v":0},{"$f":"I96*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B96,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(I96/55,0)*5*$C$5)","v":0},{"$f":"J96*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B96,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(J96/55,0)*5*$C$5)","v":0},0]
[null,"Chemical waste ",null,"Waste disposal",null,{"$f":"F97*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B97,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(F97/55,0)*5*$C$5)","v":0},{"$f":"G97*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B97,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(G97/55,0)*5*$C$5)","v":0},{"$f":"H97*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B97,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(H97/55,0)*5*$C$5)","v":0},{"$f":"I97*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B97,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(I97/55,0)*5*$C$5)","v":0},{"$f":"J97*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B97,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(J97/55,0)*5*$C$5)","v":0},0]
[null,"Drilling muds",null,"Waste disposal",null,{"$f":"F98*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B98,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP((F98*0.25)/46,0)*5*$C$6)","v":0},{"$f":"G98*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B98,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP((G98*0.25)/46,0)*5*$C$6)","v":0},{"$f":"H98*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B98,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP((H98*0.25)/46,0)*5*$C$6)","v":0},{"$f":"I98*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B98,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP((I98*0.25)/46,0)*5*$C$6)","v":0},{"$f":"J98*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B98,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP((J98*0.25)/46,0)*5*$C$6)","v":0},0]
[null,"Liners",null,"Waste disposal",null,{"$f":"F99*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B99,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G99*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B99,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H99*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B99,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I99*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B99,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J99*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B99,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Hydraulic fracturing fluid (used, not returned)",null,"Waste disposal",null,{"$f":"F100*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B100,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((F100*0.4*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"G100*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B100,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((G100*0.4*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"H100*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B100,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((H100*0.4*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"I100*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B100,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((I100*0.4*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"J100*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B100,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((J100*0.4*0.25)/(46000/1000000),0)*5*$C$6","v":0},0]
[null,"Produced water (returned subsurface)",null,"Waste disposal",null,{"$f":"F101*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B101,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((F101*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"G101*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B101,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((G101*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"H101*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B101,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((H101*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"I101*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B101,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((I101*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"J101*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B101,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((J101*0.25)/(46000/1000000),0)*5*$C$6","v":0},0]
[null,"Well pad (fill volume)",null,"Waste disposal",null,{"$f":"F102*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B102,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(F102/37,0)*5*$C$5)","v":0},{"$f":"G102*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B102,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(G102/37,0)*5*$C$5)","v":0},{"$f":"H102*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B102,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(H102/37,0)*5*$C$5)","v":0},{"$f":"I102*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B102,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(I102/37,0)*5*$C$5)","v":0},{"$f":"J102*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_02!$B102,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(J102/37,0)*5*$C$5)","v":0},0]

{"sheet":"Title_03","index":5,"n_rows":131,"n_cols":14,"rows_kept":131,"cut":false,"hidden":false,"merged":[[7,2,7,4],[1,1,1,4],[2,2,2,4],[3,2,3,4],[4,2,4,4],[5,2,5,4],[9,1,11,1],[9,11,11,11],[9,12,11,12],[12,1,14,1],[12,11,14,11],[12,12,14,12],[15,1,17,1],[15,11,17,11],[15,12,17,12],[18,1,22,1],[18,11,22,11],[18,12,22,12],[23,1,26,1],[23,11,26,11],[23,12,26,12],[27,1,29,1],[27,11,29,11],[27,12,29,12],[37,1,41,1],[37,11,41,11],[37,12,41,12],[42,1,46,1],[42,11,46,11],[42,12,46,12],[48,1,50,1],[48,11,50,11],[48,12,50,12],[51,1,55,1],[51,11,55,11],[51,12,55,12],[81,1,81,4],[56,1,57,1],[56,11,57,11],[56,12,57,12],[73,1,73,9],[74,1,74,9],[75,1,75,4],[76,1,76,4],[77,1,77,4],[78,1,78,4],[79,1,79,4],[80,1,80,4],[93,1,93,4],[82,1,82,4],[83,1,83,4],[84,1,84,4],[85,1,85,4],[86,1,86,4],[87,1,87,4],[88,1,88,4],[89,1,89,4],[90,1,90,4],[91,1,91,4],[92,1,92,4],[106,1,106,2],[94,1,94,4],[95,1,95,4],[96,1,96,4],[97,1,97,4],[98,1,98,4],[99,1,99,4],[100,1,100,4],[101,1,101,4],[103,1,103,9],[104,1,104,2],[105,1,105,2],[118,1,118,2],[107,1,107,2],[108,1,108,2],[109,1,109,2],[110,1,110,2],[111,1,111,2],[112,1,112,2],[113,1,113,2],[114,1,114,2],[115,1,115,2],[116,1,116,2],[117,1,117,2],[130,1,130,2],[119,1,119,2],[120,1,120,2],[121,1,121,2],[122,1,122,2],[123,1,123,2],[124,1,124,2],[125,1,125,2],[126,1,126,2],[127,1,127,2],[128,1,128,2],[129,1,129,2]]}
[]
[null,"General details"]
[null,"EMP number",{"$f":"SUMMARY!D7","v":0},null,null,null,null,"FY 1","FY 2","FY 3","FY 4","FY 5","Total"]
[null,"Exploration title number",0,null,null,null,null,{"$f":"SUMMARY!D54","v":0},{"$f":"SUMMARY!E54","v":0},{"$f":"SUMMARY!F54","v":0},{"$f":"SUMMARY!G54","v":0},{"$f":"SUMMARY!H54","v":0},{"$f":"SUMMARY!I54","v":0}]
[null,"Distance to regional centre",0]
[null,"Distance to Jackson, QLD",0]
[]
[null,"EMP details","Unit",null,null,"Financial\nYear 1","Financial\nYear 2","Financial\nYear 3","Financial\nYear 4","Financial\nYear 5","Total","Cost","Description","Interest holder notes"]
[null,"Rehabilitation activities"]
[null,"Seismic lines","Length",null,"km",0,0,0,0,0,{"$f":"SUM(F10:J10)","v":0},{"$f":"K105","v":0},"Area cleared for seismic lines"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Area cleared",1,"ha",{"$f":"((F10*1000)*F11)/10000","v":0},{"$f":"((G10*1000)*G11)/10000","v":0},0,0,0,{"$f":"SUM(F12:J12)","v":0}]
[null,"Access track (existing)","Length",null,"km",0,0,0,0,0,{"$f":"SUM(F13:J13)","v":0},{"$f":"K106","v":0},"Area of pre-existing tracks utilised"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Area ",1,"ha",{"$f":"((F13*1000)*F14)/10000","v":0},{"$f":"((G13*1000)*G14)/10000","v":0},0,0,0,{"$f":"SUM(F15:J15)","v":0}]
[null,"Access track (new)","Length",null,"km",0,0,0,0,0,{"$f":"SUM(F16:J16)","v":0},{"$f":"K107","v":0},"Area cleared for new access tracks"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Area cleared",1,"ha",{"$f":"((F16*1000)*F17)/10000","v":0},{"$f":"((G16*1000)*G17)/10000","v":0},0,0,0,{"$f":"SUM(F18:J18)","v":0}]
[null,"Gravel pits","Number",null,"#",0,0,0,0,0,{"$f":"SUM(F19:J19)","v":0},{"$f":"K108","v":0},"(Average) volumetric size of new gravel pits"]
[null,null,"Length",null,"m",0,0,0,0,0,"-"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Depth",null,"m",0,0,0,0,0,"-"]
[null,null,"Volume",1,"m3",{"$f":"F19*(F20*F21*F22)","v":0},{"$f":"G19*(G20*G21*G22)","v":0},0,0,0,{"$f":"SUM(F23:J23)","v":0}]
[null,"Well pad","Number",null,"#",0,0,0,0,0,{"$f":"SUM(F24:J24)","v":0},{"$f":"K109","v":0},"(Average) area cleared for well pads"]
[null,null,"Length",null,"m",0,0,0,0,0,"-"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Area cleared",1,"ha",{"$f":"(F24*(F25*F26))/10000","v":0},{"$f":"(G24*(G25*G26))/10000","v":0},0,0,0,{"$f":"SUM(F27:J27)","v":0}]
[null,"Camp","Length",null,"m",0,0,0,0,0,"-",{"$f":"K110","v":0},"(Average) size of area cleared for camp"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Area cleared",1,"ha",{"$f":"(F28*F29)/10000","v":0},{"$f":"(G28*G29)/10000","v":0},0,0,0,{"$f":"SUM(F30:J30)","v":0}]
[null,"Miscellaneous clearing","Area cleared",1,"ha",0,0,0,0,0,{"$f":"SUM(F31:J31)","v":0},{"$f":"K111","v":0},"Additional cleared areas, e.g. for water bores, laydown areas, flowlines"]
[]
[null,"Infrastructure removal "]
[null,"Fencing","Length",1,"m",0,0,0,0,0,{"$f":"SUM(F34:J34)","v":0},{"$f":"K112","v":0},"Length of fencing in scope"]
[null,"Groundwater bore < 70m TVD","Number",1,"#",0,0,0,0,0,{"$f":"SUM(F35:J35)","v":0},{"$f":"K113","v":0},"number of bores <70m true vertical depth"]
[null,"Groundwater bore ≥ 70m TVD","Number",1,"#",0,0,0,0,0,{"$f":"SUM(F36:J36)","v":0},{"$f":"K114","v":0},"number of bores > 70 m true vertical depth"]
[null,"Drill sump liners","Number",1,"#",0,0,0,0,0,{"$f":"SUM(F37:J37)","v":0},{"$f":"K115","v":0},"Number of drill sump liners in scope"]
[null,"Drill sump","Number",null,"#",0,0,0,0,0,{"$f":"SUM(F38:J38)","v":0},{"$f":"K116","v":0},"(Average) size of drill sump volume to be used"]
[null,null,"Length",null,"m",0,0,0,0,0,"-"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Depth",null,"m",0,0,0,0,0,"-"]
[null,null,"Volume",1,"m3",{"$f":"F38*(F39*F40*F41)","v":0},{"$f":"G38*(G39*G40*G41)","v":0},0,0,0,{"$f":"SUM(F42:J42)","v":0}]
[null,"Flare pit","Number",null,"#",0,0,0,0,0,{"$f":"SUM(F43:J43)","v":0},{"$f":"K117","v":0},"(Average) size of flare pits in operation to be used"]
[null,null,"Length",null,"m",0,0,0,0,0,"-"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Depth",null,"m",0,0,0,0,0,"-"]
[null,null,"Volume",1,"m3",{"$f":"F43*(F44*F45*F46)","v":0},{"$f":"G43*(G44*G45*G46)","v":0},0,0,0,{"$f":"SUM(F47:J47)","v":0}]
[null,"Wastewater tank","Number",1,"#",0,0,0,0,0,{"$f":"SUM(F48:J48)","v":0},{"$f":"K118","v":0},"Number of wastewater storage tanks in scope"]
[null,"Wastewater treatment plant (camp)","Capacity",null,"people",0,0,0,0,0,"-",{"$f":"K119","v":0},"capacity and number of wastewater treatment plants in scope"]
[null,null,"Number",null,"#",0,0,0,0,0,{"$f":"SUM(F50:J50)","v":0}]
[null,null,"Total capacity",1,"people",{"$f":"F49*F50","v":0},{"$f":"G49*G50","v":0},0,0,0,{"$f":"SUM(F51:J51)","v":0}]
[null,"Turkey's nest","Number",null,"#",0,0,0,0,0,{"$f":"SUM(F52:J52)","v":0},{"$f":"K120","v":0},"(Average) size of turkey's nests to be used"]
[null,null,"Length",null,"m",0,0,0,0,0,"-"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Depth",null,"m",0,0,0,0,0,"-"]
[null,null,"Volume",1,"m3",{"$f":"F52*(F53*F54*F55)","v":0},{"$f":"G52*(G53*G54*G55)","v":0},0,0,0,{"$f":"SUM(F56:J56)","v":0}]
[null,"Camp capacity","Capacity",1,"people",0,0,0,0,0,"-",{"$f":"K121","v":0},"capacity and number of camps"]
[null,null,"Number",null,"#",0,0,0,0,0,{"$f":"SUM(F58:J58)","v":0}]
[null,"Flowlines / pipelines","Length",1,"km",0,0,0,0,0,{"$f":"SUM(F59:J59)","v":0},{"$f":"K122","v":0},"length of flowlines and/or pipelines in scope"]
[null,"Contaminated soil testing ","Well pad",1,"#",{"$f":"F24","v":0},{"$f":"G24","v":0},0,0,0,{"$f":"SUM(F60:J60)","v":0},{"$f":"K123","v":0},"soil testing of well pad for contamination"]
[]
[null,"Waste disposal"]
[null,"General waste","Weight",1,"tonnes",0,0,0,0,0,{"$f":"SUM(F63:J63)","v":0},{"$f":"K124","v":0},"Domestic waste and litter"]
[null,"Listed waste","Weight",1,"tonnes",0,0,0,0,0,0,0,"Listed waste, e.g. tyres, batteries, contaminated soil"]
[null,"Chemical waste ","Volume",1,"tonnes",0,0,0,0,0,0,0,"Residual chemicals and chemical drums"]
[null,"Drilling muds","Volume",1,"m3",0,0,0,0,0,0,0,"Drilling mud and cuttings volume prior to evaporation"]
[null,"Liners","#",1,"#",0,0,0,0,0,0,0,"Number of liners used"]
[null,"Hydraulic fracturing fluid (used, not returned)","Volume",1,"ML",0,0,0,0,0,0,0,"Total volume of fluids injected into a well"]
[null,"Produced water (returned subsurface)","Volume",1,"ML",0,0,0,0,0,0,0,"Total volume of produced water (expected)"]
[null,"Well pad (fill volume)","Volume",1,"m3",0,0,0,0,0,0,0,"Volume of fill used for well pad construction"]
[]
[]
[]
[null,"Cost data"]
[null,"Units of measurement for assurance calculation"]
[null,{"$f":"B10","v":"Seismic lines"},null,null,null,{"$f":"F12","v":0},{"$f":"G12","v":0},{"$f":"H12","v":0},{"$f":"I12","v":0},{"$f":"J12","v":0}]
[null,{"$f":"B13","v":"Access track (existing)"},null,null,null,{"$f":"F15","v":0},{"$f":"G15","v":0},{"$f":"H15","v":0},{"$f":"I15","v":0},{"$f":"J15","v":0}]
[null,{"$f":"B16","v":"Access track (new)"},null,null,null,{"$f":"F18","v":0},{"$f":"G18","v":0},{"$f":"H18","v":0},{"$f":"I18","v":0},{"$f":"J18","v":0}]
[null,{"$f":"B19","v":"Gravel pits"},null,null,null,{"$f":"F23","v":0},{"$f":"G23","v":0},{"$f":"H23","v":0},{"$f":"I23","v":0},{"$f":"J23","v":0}]
[null,{"$f":"B24","v":"Well pad"},null,null,null,{"$f":"F27","v":0},{"$f":"G27","v":0},{"$f":"H27","v":0},{"$f":"I27","v":0},{"$f":"J27","v":0}]
[null,{"$f":"B28","v":"Camp"},null,null,null,{"$f":"F30","v":0},0,0,0,0]
[null,{"$f":"B31","v":"Miscellaneous clearing"},null,null,null,0,0,0,0,0]
[null,{"$f":"B34","v":"Fencing"},null,null,null,{"$f":"F34","v":0},0,0,0,0]
[null,{"$f":"B35","v":"Groundwater bore < 70m TVD"},null,null,null,0,0,0,0,0]
[null,{"$f":"B36","v":"Groundwater bore ≥ 70m TVD"},null,null,null,0,0,0,0,0]
[null,{"$f":"B37","v":"Drill sump liners"},null,null,null,0,0,0,0,0]
[null,{"$f":"B38","v":"Drill sump"},null,null,null,{"$f":"F42","v":0},{"$f":"G42","v":0},{"$f":"H42","v":0},{"$f":"I42","v":0},{"$f":"J42","v":0}]
[null,{"$f":"B43","v":"Flare pit"},null,null,null,{"$f":"F47","v":0},0,0,0,0]
[null,{"$f":"B48","v":"Wastewater tank"},null,null,null,0,0,0,0,0]
[null,{"$f":"B49","v":"Wastewater treatment plant (camp)"},null,null,null,{"$f":"F51","v":0},{"$f":"G51","v":0},{"$f":"H51","v":0},{"$f":"I51","v":0},{"$f":"J51","v":0}]
[null,{"$f":"B52","v":"Turkey's nest"},null,null,null,{"$f":"F56","v":0},0,0,0,0]
[null,{"$f":"B57","v":"Camp capacity"},null,null,null,0,0,0,0,0]
[null,{"$f":"B59","v":"Flowlines / pipelines"},null,null,null,{"$f":"F59","v":0},{"$f":"G59","v":0},0,0,0]
[null,"Contaminated soil testing ",null,null,null,{"$f":"F60","v":0},0,0,0,0]
[null,{"$f":"B63","v":"General waste"},null,null,null,{"$f":"F63","v":0},0,0,0,0]
[null,"Listed waste",null,null,null,0,0,0,0,0]
[null,"Chemical waste ",null,null,null,0,0,0,0,0]
[null,"Drilling muds",null,null,null,0,0,0,0,0]
[null,"Liners",null,null,null,0,0,0,0,0]
[null,"Hydraulic fracturing fluid (used, not returned)",null,null,null,0,0,0,0,0]
[null,"Produced water (returned subsurface)",null,null,null,0,0,0,0,0]
[null,"Well pad (fill volume)",null,null,null,0,0,0,0,0]
[]
[null,"Assurance cost requirement",null,null,null,null,null,null,null,null,"Total"]
[null,{"$f":"B76","v":"Seismic lines"},null,"Rehabilitation activities",null,{"$f":"F76*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B76,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G76*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B76,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H76*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B76,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I76*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B76,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J76*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B76,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"SUM(F105:J105)","v":0}]
[null,"Access track (existing)",null,"Rehabilitation activities",null,{"$f":"F77*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B77,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G77*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B77,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H77*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B77,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I77*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B77,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J77*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B77,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"SUM(F106:J106)","v":0}]
[null,"Access track (new)",null,"Rehabilitation activities",null,{"$f":"F78*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B78,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G78*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B78,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H78*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B78,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I78*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B78,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J78*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B78,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Gravel pits",null,"Rehabilitation activities",null,{"$f":"F79*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B79,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G79*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B79,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H79*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B79,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I79*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B79,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J79*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B79,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Well pad",null,"Rehabilitation activities",null,{"$f":"F80*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B80,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G80*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B80,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H80*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B80,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I80*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B80,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J80*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B80,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Camp",null,"Rehabilitation activities",null,{"$f":"F81*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B81,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G81*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B81,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H81*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B81,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I81*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B81,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J81*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B81,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Miscellaneous clearing",null,"Rehabilitation activities",null,{"$f":"F82*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B82,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G82*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B82,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H82*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B82,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I82*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B82,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J82*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B82,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Fencing",null,"Infrastructure removal",null,{"$f":"F83*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B83,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G83*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B83,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H83*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B83,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I83*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B83,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J83*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B83,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Groundwater bore < 70m TVD",null,"Infrastructure removal",null,{"$f":"F84*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B84,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G84*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B84,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H84*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B84,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I84*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B84,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J84*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B84,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Groundwater bore ≥ 70m TVD",null,"Infrastructure removal",null,{"$f":"F85*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B85,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G85*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B85,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H85*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B85,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I85*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B85,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J85*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B85,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Drill sump liners",null,"Infrastructure removal",null,{"$f":"F86*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B86,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G86*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B86,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H86*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B86,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I86*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B86,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J86*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B86,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Drill sump",null,"Infrastructure removal",null,{"$f":"F87*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B87,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G87*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B87,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H87*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B87,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I87*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B87,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J87*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B87,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Flare pit",null,"Infrastructure removal",null,{"$f":"F88*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B88,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G88*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B88,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H88*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B88,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I88*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B88,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J88*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B88,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Wastewater tank",null,"Infrastructure removal",null,{"$f":"F89*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B89,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G89*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B89,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H89*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B89,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I89*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B89,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J89*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B89,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Wastewater treatment plant (camp)",null,"Infrastructure removal",null,{"$f":"F90*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B90,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G90*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B90,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H90*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B90,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I90*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B90,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J90*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B90,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Turkey's nest",null,"Infrastructure removal",null,{"$f":"F91*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B91,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G91*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B91,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H91*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B91,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I91*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B91,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J91*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B91,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Camp capacity",null,"Infrastructure removal",null,{"$f":"IF(F92<=20,(45000*F58),IF(AND(F92>20,F92<=50),(65000*F58),IF(AND(F92>50,F92<=100),(95000*F58), IF(AND(F92>100, F92<=150), (140000*F58), IF(AND(F92>150, F92<=200), (170000*F58), 99999999)))))","v":0},{"$f":"IF(G92<=20,(45000*G58),IF(AND(G92>20,G92<=50),(65000*G58),IF(AND(G92>50,G92<=100),(95000*G58), IF(AND(G92>100, G92<=150), (140000*G58), IF(AND(G92>150, G92<=200), (170000*G58), 99999999)))))","v":0},{"$f":"IF(H92<=20,(45000*H58),IF(AND(H92>20,H92<=50),(65000*H58),IF(AND(H92>50,H92<=100),(95000*H58), IF(AND(H92>100, H92<=150), (140000*H58), IF(AND(H92>150, H92<=200), (170000*H58), 99999999)))))","v":0},{"$f":"IF(I92<=20,(45000*I58),IF(AND(I92>20,I92<=50),(65000*I58),IF(AND(I92>50,I92<=100),(95000*I58), IF(AND(I92>100, I92<=150), (140000*I58), IF(AND(I92>150, I92<=200), (170000*I58), 99999999)))))","v":0},{"$f":"IF(J92<=20,(45000*J58),IF(AND(J92>20,J92<=50),(65000*J58),IF(AND(J92>50,J92<=100),(95000*J58), IF(AND(J92>100, J92<=150), (140000*J58), IF(AND(J92>150, J92<=200), (170000*J58), 99999999)))))","v":0},0]
[null,"Flowlines / pipelines",null,"Infrastructure removal",null,{"$f":"F93*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B93,'(INFO) unit rates'!$B$3:$B$35,0),1)*1000","v":0},{"$f":"G93*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B93,'(INFO) unit rates'!$B$3:$B$35,0),1)*1000","v":0},{"$f":"H93*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B93,'(INFO) unit rates'!$B$3:$B$35,0),1)*1000","v":0},{"$f":"I93*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B93,'(INFO) unit rates'!$B$3:$B$35,0),1)*1000","v":0},{"$f":"J93*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B93,'(INFO) unit rates'!$B$3:$B$35,0),1)*1000","v":0},0]
[null,"Contaminated soil testing ",null,"Infrastructure removal",null,{"$f":"F94*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B94,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G94*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B94,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H94*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B94,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I94*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B94,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J94*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B94,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,{"$f":"B95","v":"General waste"},null,"Waste disposal",null,{"$f":"F95*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B95,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(F95/55,0)*5*$C$5)","v":0},{"$f":"G95*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B95,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(G95/55,0)*5*$C$5)","v":0},{"$f":"H95*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B95,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(H95/55,0)*5*$C$5)","v":0},{"$f":"I95*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B95,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(I95/55,0)*5*$C$5)","v":0},{"$f":"J95*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B95,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(J95/55,0)*5*$C$5)","v":0},0]
[null,"Listed waste",null,"Waste disposal",null,{"$f":"F96*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B96,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(F96/55,0)*5*$C$5)","v":0},{"$f":"G96*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B96,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(G96/55,0)*5*$C$5)","v":0},{"$f":"H96*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B96,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(H96/55,0)*5*$C$5)","v":0},{"$f":"I96*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B96,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(I96/55,0)*5*$C$5)","v":0},{"$f":"J96*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B96,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(J96/55,0)*5*$C$5)","v":0},0]
[null,"Chemical waste ",null,"Waste disposal",null,{"$f":"F97*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B97,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(F97/55,0)*5*$C$5)","v":0},{"$f":"G97*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B97,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(G97/55,0)*5*$C$5)","v":0},{"$f":"H97*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B97,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(H97/55,0)*5*$C$5)","v":0},{"$f":"I97*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B97,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(I97/55,0)*5*$C$5)","v":0},{"$f":"J97*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B97,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(J97/55,0)*5*$C$5)","v":0},0]
[null,"Drilling muds",null,"Waste disposal",null,{"$f":"F98*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B98,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP((F98*0.25)/46,0)*5*$C$6)","v":0},{"$f":"G98*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B98,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP((G98*0.25)/46,0)*5*$C$6)","v":0},{"$f":"H98*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B98,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP((H98*0.25)/46,0)*5*$C$6)","v":0},{"$f":"I98*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B98,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP((I98*0.25)/46,0)*5*$C$6)","v":0},{"$f":"J98*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B98,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP((J98*0.25)/46,0)*5*$C$6)","v":0},0]
[null,"Liners",null,"Waste disposal",null,{"$f":"F99*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B99,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G99*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B99,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H99*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B99,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I99*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B99,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J99*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B99,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Hydraulic fracturing fluid (used, not returned)",null,"Waste disposal",null,{"$f":"F100*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B100,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((F100*0.4*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"G100*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B100,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((G100*0.4*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"H100*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B100,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((H100*0.4*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"I100*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B100,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((I100*0.4*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"J100*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B100,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((J100*0.4*0.25)/(46000/1000000),0)*5*$C$6","v":0},0]
[null,"Produced water (returned subsurface)",null,"Waste disposal",null,{"$f":"F101*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B101,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((F101*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"G101*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B101,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((G101*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"H101*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B101,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((H101*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"I101*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B101,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((I101*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"J101*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B101,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((J101*0.25)/(46000/1000000),0)*5*$C$6","v":0},0]
[null,"Well pad (fill volume)",null,"Waste disposal",null,{"$f":"F102*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B102,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(F102/37,0)*5*$C$5)","v":0},{"$f":"G102*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B102,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(G102/37,0)*5*$C$5)","v":0},{"$f":"H102*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B102,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(H102/37,0)*5*$C$5)","v":0},{"$f":"I102*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B102,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(I102/37,0)*5*$C$5)","v":0},{"$f":"J102*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_03!$B102,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(J102/37,0)*5*$C$5)","v":0},0]

{"sheet":"Title_04","index":6,"n_rows":131,"n_cols":14,"rows_kept":131,"cut":false,"hidden":false,"merged":[[7,2,7,4],[1,1,1,4],[2,2,2,4],[3,2,3,4],[4,2,4,4],[5,2,5,4],[9,1,11,1],[9,11,11,11],[9,12,11,12],[12,1,14,1],[12,11,14,11],[12,12,14,12],[15,1,17,1],[15,11,17,11],[15,12,17,12],[18,1,22,1],[18,11,22,11],[18,12,22,12],[23,1,26,1],[23,11,26,11],[23,12,26,12],[27,1,29,1],[27,11,29,11],[27,12,29,12],[37,1,41,1],[37,11,41,11],[37,12,41,12],[42,1,46,1],[42,11,46,11],[42,12,46,12],[48,1,50,1],[48,11,50,11],[48,12,50,12],[51,1,55,1],[51,11,55,11],[51,12,55,12],[81,1,81,4],[56,1,57,1],[56,11,57,11],[56,12,57,12],[73,1,73,9],[74,1,74,9],[75,1,75,4],[76,1,76,4],[77,1,77,4],[78,1,78,4],[79,1,79,4],[80,1,80,4],[93,1,93,4],[82,1,82,4],[83,1,83,4],[84,1,84,4],[85,1,85,4],[86,1,86,4],[87,1,87,4],[88,1,88,4],[89,1,89,4],[90,1,90,4],[91,1,91,4],[92,1,92,4],[106,1,106,2],[94,1,94,4],[95,1,95,4],[96,1,96,4],[97,1,97,4],[98,1,98,4],[99,1,99,4],[100,1,100,4],[101,1,101,4],[103,1,103,9],[104,1,104,2],[105,1,105,2],[118,1,118,2],[107,1,107,2],[108,1,108,2],[109,1,109,2],[110,1,110,2],[111,1,111,2],[112,1,112,2],[113,1,113,2],[114,1,114,2],[115,1,115,2],[116,1,116,2],[117,1,117,2],[130,1,130,2],[119,1,119,2],[120,1,120,2],[121,1,121,2],[122,1,122,2],[123,1,123,2],[124,1,124,2],[125,1,125,2],[126,1,126,2],[127,1,127,2],[128,1,128,2],[129,1,129,2]]}
[]
[null,"General details"]
[null,"EMP number",{"$f":"SUMMARY!D7","v":0},null,null,null,null,"FY 1","FY 2","FY 3","FY 4","FY 5","Total"]
[null,"Exploration title number",0,null,null,null,null,{"$f":"SUMMARY!D54","v":0},{"$f":"SUMMARY!E54","v":0},{"$f":"SUMMARY!F54","v":0},{"$f":"SUMMARY!G54","v":0},{"$f":"SUMMARY!H54","v":0},{"$f":"SUMMARY!I54","v":0}]
[null,"Distance to regional centre",0]
[null,"Distance to Jackson, QLD",0]
[]
[null,"EMP details","Unit",null,null,"Financial\nYear 1","Financial\nYear 2","Financial\nYear 3","Financial\nYear 4","Financial\nYear 5","Total","Cost","Description","Interest holder notes"]
[null,"Rehabilitation activities"]
[null,"Seismic lines","Length",null,"km",0,0,0,0,0,{"$f":"SUM(F10:J10)","v":0},{"$f":"K105","v":0},"Area cleared for seismic lines"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Area cleared",1,"ha",{"$f":"((F10*1000)*F11)/10000","v":0},{"$f":"((G10*1000)*G11)/10000","v":0},0,0,0,{"$f":"SUM(F12:J12)","v":0}]
[null,"Access track (existing)","Length",null,"km",0,0,0,0,0,{"$f":"SUM(F13:J13)","v":0},{"$f":"K106","v":0},"Area of pre-existing tracks utilised"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Area ",1,"ha",{"$f":"((F13*1000)*F14)/10000","v":0},{"$f":"((G13*1000)*G14)/10000","v":0},0,0,0,{"$f":"SUM(F15:J15)","v":0}]
[null,"Access track (new)","Length",null,"km",0,0,0,0,0,{"$f":"SUM(F16:J16)","v":0},{"$f":"K107","v":0},"Area cleared for new access tracks"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Area cleared",1,"ha",{"$f":"((F16*1000)*F17)/10000","v":0},{"$f":"((G16*1000)*G17)/10000","v":0},0,0,0,{"$f":"SUM(F18:J18)","v":0}]
[null,"Gravel pits","Number",null,"#",0,0,0,0,0,{"$f":"SUM(F19:J19)","v":0},{"$f":"K108","v":0},"(Average) volumetric size of new gravel pits"]
[null,null,"Length",null,"m",0,0,0,0,0,"-"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Depth",null,"m",0,0,0,0,0,"-"]
[null,null,"Volume",1,"m3",{"$f":"F19*(F20*F21*F22)","v":0},{"$f":"G19*(G20*G21*G22)","v":0},0,0,0,{"$f":"SUM(F23:J23)","v":0}]
[null,"Well pad","Number",null,"#",0,0,0,0,0,{"$f":"SUM(F24:J24)","v":0},{"$f":"K109","v":0},"(Average) area cleared for well pads"]
[null,null,"Length",null,"m",0,0,0,0,0,"-"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Area cleared",1,"ha",{"$f":"(F24*(F25*F26))/10000","v":0},{"$f":"(G24*(G25*G26))/10000","v":0},0,0,0,{"$f":"SUM(F27:J27)","v":0}]
[null,"Camp","Length",null,"m",0,0,0,0,0,"-",{"$f":"K110","v":0},"(Average) size of area cleared for camp"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Area cleared",1,"ha",{"$f":"(F28*F29)/10000","v":0},{"$f":"(G28*G29)/10000","v":0},0,0,0,{"$f":"SUM(F30:J30)","v":0}]
[null,"Miscellaneous clearing","Area cleared",1,"ha",0,0,0,0,0,{"$f":"SUM(F31:J31)","v":0},{"$f":"K111","v":0},"Additional cleared areas, e.g. for water bores, laydown areas, flowlines"]
[]
[null,"Infrastructure removal "]
[null,"Fencing","Length",1,"m",0,0,0,0,0,{"$f":"SUM(F34:J34)","v":0},{"$f":"K112","v":0},"Length of fencing in scope"]
[null,"Groundwater bore < 70m TVD","Number",1,"#",0,0,0,0,0,{"$f":"SUM(F35:J35)","v":0},{"$f":"K113","v":0},"number of bores <70m true vertical depth"]
[null,"Groundwater bore ≥ 70m TVD","Number",1,"#",0,0,0,0,0,{"$f":"SUM(F36:J36)","v":0},{"$f":"K114","v":0},"number of bores > 70 m true vertical depth"]
[null,"Drill sump liners","Number",1,"#",0,0,0,0,0,{"$f":"SUM(F37:J37)","v":0},{"$f":"K115","v":0},"Number of drill sump liners in scope"]
[null,"Drill sump","Number",null,"#",0,0,0,0,0,{"$f":"SUM(F38:J38)","v":0},{"$f":"K116","v":0},"(Average) size of drill sump volume to be used"]
[null,null,"Length",null,"m",0,0,0,0,0,"-"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Depth",null,"m",0,0,0,0,0,"-"]
[null,null,"Volume",1,"m3",{"$f":"F38*(F39*F40*F41)","v":0},{"$f":"G38*(G39*G40*G41)","v":0},0,0,0,{"$f":"SUM(F42:J42)","v":0}]
[null,"Flare pit","Number",null,"#",0,0,0,0,0,{"$f":"SUM(F43:J43)","v":0},{"$f":"K117","v":0},"(Average) size of flare pits in operation to be used"]
[null,null,"Length",null,"m",0,0,0,0,0,"-"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Depth",null,"m",0,0,0,0,0,"-"]
[null,null,"Volume",1,"m3",{"$f":"F43*(F44*F45*F46)","v":0},{"$f":"G43*(G44*G45*G46)","v":0},0,0,0,{"$f":"SUM(F47:J47)","v":0}]
[null,"Wastewater tank","Number",1,"#",0,0,0,0,0,{"$f":"SUM(F48:J48)","v":0},{"$f":"K118","v":0},"Number of wastewater storage tanks in scope"]
[null,"Wastewater treatment plant (camp)","Capacity",null,"people",0,0,0,0,0,"-",{"$f":"K119","v":0},"capacity and number of wastewater treatment plants in scope"]
[null,null,"Number",null,"#",0,0,0,0,0,{"$f":"SUM(F50:J50)","v":0}]
[null,null,"Total capacity",1,"people",{"$f":"F49*F50","v":0},{"$f":"G49*G50","v":0},0,0,0,{"$f":"SUM(F51:J51)","v":0}]
[null,"Turkey's nest","Number",null,"#",0,0,0,0,0,{"$f":"SUM(F52:J52)","v":0},{"$f":"K120","v":0},"(Average) size of turkey's nests to be used"]
[null,null,"Length",null,"m",0,0,0,0,0,"-"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Depth",null,"m",0,0,0,0,0,"-"]
[null,null,"Volume",1,"m3",{"$f":"F52*(F53*F54*F55)","v":0},{"$f":"G52*(G53*G54*G55)","v":0},0,0,0,{"$f":"SUM(F56:J56)","v":0}]
[null,"Camp capacity","Capacity",1,"people",0,0,0,0,0,"-",{"$f":"K121","v":0},"capacity and number of camps"]
[null,null,"Number",null,"#",0,0,0,0,0,{"$f":"SUM(F58:J58)","v":0}]
[null,"Flowlines / pipelines","Length",1,"km",0,0,0,0,0,{"$f":"SUM(F59:J59)","v":0},{"$f":"K122","v":0},"length of flowlines and/or pipelines in scope"]
[null,"Contaminated soil testing ","Well pad",1,"#",{"$f":"F24","v":0},{"$f":"G24","v":0},0,0,0,{"$f":"SUM(F60:J60)","v":0},{"$f":"K123","v":0},"soil testing of well pad for contamination"]
[]
[null,"Waste disposal"]
[null,"General waste","Weight",1,"tonnes",0,0,0,0,0,{"$f":"SUM(F63:J63)","v":0},{"$f":"K124","v":0},"Domestic waste and litter"]
[null,"Listed waste","Weight",1,"tonnes",0,0,0,0,0,0,0,"Listed waste, e.g. tyres, batteries, contaminated soil"]
[null,"Chemical waste ","Volume",1,"tonnes",0,0,0,0,0,0,0,"Residual chemicals and chemical drums"]
[null,"Drilling muds","Volume",1,"m3",0,0,0,0,0,0,0,"Drilling mud and cuttings volume prior to evaporation"]
[null,"Liners","#",1,"#",0,0,0,0,0,0,0,"Number of liners used"]
[null,"Hydraulic fracturing fluid (used, not returned)","Volume",1,"ML",0,0,0,0,0,0,0,"Total volume of fluids injected into a well"]
[null,"Produced water (returned subsurface)","Volume",1,"ML",0,0,0,0,0,0,0,"Total volume of produced water (expected)"]
[null,"Well pad (fill volume)","Volume",1,"m3",0,0,0,0,0,0,0,"Volume of fill used for well pad construction"]
[]
[]
[]
[null,"Cost data"]
[null,"Units of measurement for assurance calculation"]
[null,{"$f":"B10","v":"Seismic lines"},null,null,null,{"$f":"F12","v":0},{"$f":"G12","v":0},{"$f":"H12","v":0},{"$f":"I12","v":0},{"$f":"J12","v":0}]
[null,{"$f":"B13","v":"Access track (existing)"},null,null,null,{"$f":"F15","v":0},{"$f":"G15","v":0},{"$f":"H15","v":0},{"$f":"I15","v":0},{"$f":"J15","v":0}]
[null,{"$f":"B16","v":"Access track (new)"},null,null,null,{"$f":"F18","v":0},{"$f":"G18","v":0},{"$f":"H18","v":0},{"$f":"I18","v":0},{"$f":"J18","v":0}]
[null,{"$f":"B19","v":"Gravel pits"},null,null,null,{"$f":"F23","v":0},{"$f":"G23","v":0},{"$f":"H23","v":0},{"$f":"I23","v":0},{"$f":"J23","v":0}]
[null,{"$f":"B24","v":"Well pad"},null,null,null,{"$f":"F27","v":0},{"$f":"G27","v":0},{"$f":"H27","v":0},{"$f":"I27","v":0},{"$f":"J27","v":0}]
[null,{"$f":"B28","v":"Camp"},null,null,null,{"$f":"F30","v":0},0,0,0,0]
[null,{"$f":"B31","v":"Miscellaneous clearing"},null,null,null,0,0,0,0,0]
[null,{"$f":"B34","v":"Fencing"},null,null,null,{"$f":"F34","v":0},0,0,0,0]
[null,{"$f":"B35","v":"Groundwater bore < 70m TVD"},null,null,null,0,0,0,0,0]
[null,{"$f":"B36","v":"Groundwater bore ≥ 70m TVD"},null,null,null,0,0,0,0,0]
[null,{"$f":"B37","v":"Drill sump liners"},null,null,null,0,0,0,0,0]
[null,{"$f":"B38","v":"Drill sump"},null,null,null,{"$f":"F42","v":0},{"$f":"G42","v":0},{"$f":"H42","v":0},{"$f":"I42","v":0},{"$f":"J42","v":0}]
[null,{"$f":"B43","v":"Flare pit"},null,null,null,{"$f":"F47","v":0},0,0,0,0]
[null,{"$f":"B48","v":"Wastewater tank"},null,null,null,0,0,0,0,0]
[null,{"$f":"B49","v":"Wastewater treatment plant (camp)"},null,null,null,{"$f":"F51","v":0},{"$f":"G51","v":0},{"$f":"H51","v":0},{"$f":"I51","v":0},{"$f":"J51","v":0}]
[null,{"$f":"B52","v":"Turkey's nest"},null,null,null,{"$f":"F56","v":0},0,0,0,0]
[null,{"$f":"B57","v":"Camp capacity"},null,null,null,0,0,0,0,0]
[null,{"$f":"B59","v":"Flowlines / pipelines"},null,null,null,{"$f":"F59","v":0},{"$f":"G59","v":0},0,0,0]
[null,"Contaminated soil testing ",null,null,null,{"$f":"F60","v":0},0,0,0,0]
[null,{"$f":"B63","v":"General waste"},null,null,null,{"$f":"F63","v":0},0,0,0,0]
[null,"Listed waste",null,null,null,0,0,0,0,0]
[null,"Chemical waste ",null,null,null,0,0,0,0,0]
[null,"Drilling muds",null,null,null,0,0,0,0,0]
[null,"Liners",null,null,null,0,0,0,0,0]
[null,"Hydraulic fracturing fluid (used, not returned)",null,null,null,0,0,0,0,0]
[null,"Produced water (returned subsurface)",null,null,null,0,0,0,0,0]
[null,"Well pad (fill volume)",null,null,null,0,0,0,0,0]
[]
[null,"Assurance cost requirement",null,null,null,null,null,null,null,null,"Total"]
[null,{"$f":"B76","v":"Seismic lines"},null,"Rehabilitation activities",null,{"$f":"F76*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B76,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G76*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B76,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H76*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B76,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I76*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B76,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J76*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B76,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"SUM(F105:J105)","v":0}]
[null,"Access track (existing)",null,"Rehabilitation activities",null,{"$f":"F77*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B77,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G77*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B77,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H77*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B77,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I77*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B77,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J77*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B77,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"SUM(F106:J106)","v":0}]
[null,"Access track (new)",null,"Rehabilitation activities",null,{"$f":"F78*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B78,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G78*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B78,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H78*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B78,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I78*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B78,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J78*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B78,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Gravel pits",null,"Rehabilitation activities",null,{"$f":"F79*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B79,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G79*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B79,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H79*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B79,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I79*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B79,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J79*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B79,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Well pad",null,"Rehabilitation activities",null,{"$f":"F80*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B80,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G80*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B80,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H80*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B80,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I80*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B80,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J80*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B80,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Camp",null,"Rehabilitation activities",null,{"$f":"F81*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B81,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G81*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B81,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H81*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B81,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I81*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B81,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J81*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B81,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Miscellaneous clearing",null,"Rehabilitation activities",null,{"$f":"F82*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B82,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G82*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B82,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H82*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B82,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I82*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B82,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J82*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B82,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Fencing",null,"Infrastructure removal",null,{"$f":"F83*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B83,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G83*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B83,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H83*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B83,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I83*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B83,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J83*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B83,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Groundwater bore < 70m TVD",null,"Infrastructure removal",null,{"$f":"F84*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B84,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G84*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B84,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H84*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B84,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I84*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B84,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J84*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B84,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Groundwater bore ≥ 70m TVD",null,"Infrastructure removal",null,{"$f":"F85*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B85,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G85*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B85,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H85*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B85,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I85*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B85,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J85*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B85,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Drill sump liners",null,"Infrastructure removal",null,{"$f":"F86*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B86,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G86*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B86,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H86*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B86,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I86*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B86,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J86*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B86,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Drill sump",null,"Infrastructure removal",null,{"$f":"F87*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B87,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G87*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B87,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H87*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B87,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I87*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B87,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J87*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B87,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Flare pit",null,"Infrastructure removal",null,{"$f":"F88*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B88,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G88*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B88,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H88*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B88,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I88*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B88,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J88*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B88,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Wastewater tank",null,"Infrastructure removal",null,{"$f":"F89*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B89,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G89*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B89,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H89*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B89,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I89*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B89,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J89*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B89,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Wastewater treatment plant (camp)",null,"Infrastructure removal",null,{"$f":"F90*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B90,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G90*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B90,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H90*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B90,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I90*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B90,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J90*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B90,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Turkey's nest",null,"Infrastructure removal",null,{"$f":"F91*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B91,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G91*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B91,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H91*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B91,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I91*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B91,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J91*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B91,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Camp capacity",null,"Infrastructure removal",null,{"$f":"IF(F92<=20,(45000*F58),IF(AND(F92>20,F92<=50),(65000*F58),IF(AND(F92>50,F92<=100),(95000*F58), IF(AND(F92>100, F92<=150), (140000*F58), IF(AND(F92>150, F92<=200), (170000*F58), 99999999)))))","v":0},{"$f":"IF(G92<=20,(45000*G58),IF(AND(G92>20,G92<=50),(65000*G58),IF(AND(G92>50,G92<=100),(95000*G58), IF(AND(G92>100, G92<=150), (140000*G58), IF(AND(G92>150, G92<=200), (170000*G58), 99999999)))))","v":0},{"$f":"IF(H92<=20,(45000*H58),IF(AND(H92>20,H92<=50),(65000*H58),IF(AND(H92>50,H92<=100),(95000*H58), IF(AND(H92>100, H92<=150), (140000*H58), IF(AND(H92>150, H92<=200), (170000*H58), 99999999)))))","v":0},{"$f":"IF(I92<=20,(45000*I58),IF(AND(I92>20,I92<=50),(65000*I58),IF(AND(I92>50,I92<=100),(95000*I58), IF(AND(I92>100, I92<=150), (140000*I58), IF(AND(I92>150, I92<=200), (170000*I58), 99999999)))))","v":0},{"$f":"IF(J92<=20,(45000*J58),IF(AND(J92>20,J92<=50),(65000*J58),IF(AND(J92>50,J92<=100),(95000*J58), IF(AND(J92>100, J92<=150), (140000*J58), IF(AND(J92>150, J92<=200), (170000*J58), 99999999)))))","v":0},0]
[null,"Flowlines / pipelines",null,"Infrastructure removal",null,{"$f":"F93*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B93,'(INFO) unit rates'!$B$3:$B$35,0),1)*1000","v":0},{"$f":"G93*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B93,'(INFO) unit rates'!$B$3:$B$35,0),1)*1000","v":0},{"$f":"H93*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B93,'(INFO) unit rates'!$B$3:$B$35,0),1)*1000","v":0},{"$f":"I93*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B93,'(INFO) unit rates'!$B$3:$B$35,0),1)*1000","v":0},{"$f":"J93*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B93,'(INFO) unit rates'!$B$3:$B$35,0),1)*1000","v":0},0]
[null,"Contaminated soil testing ",null,"Infrastructure removal",null,{"$f":"F94*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B94,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G94*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B94,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H94*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B94,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I94*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B94,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J94*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B94,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,{"$f":"B95","v":"General waste"},null,"Waste disposal",null,{"$f":"F95*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B95,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(F95/55,0)*5*$C$5)","v":0},{"$f":"G95*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B95,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(G95/55,0)*5*$C$5)","v":0},{"$f":"H95*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B95,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(H95/55,0)*5*$C$5)","v":0},{"$f":"I95*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B95,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(I95/55,0)*5*$C$5)","v":0},{"$f":"J95*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B95,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(J95/55,0)*5*$C$5)","v":0},0]
[null,"Listed waste",null,"Waste disposal",null,{"$f":"F96*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B96,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(F96/55,0)*5*$C$5)","v":0},{"$f":"G96*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B96,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(G96/55,0)*5*$C$5)","v":0},{"$f":"H96*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B96,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(H96/55,0)*5*$C$5)","v":0},{"$f":"I96*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B96,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(I96/55,0)*5*$C$5)","v":0},{"$f":"J96*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B96,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(J96/55,0)*5*$C$5)","v":0},0]
[null,"Chemical waste ",null,"Waste disposal",null,{"$f":"F97*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B97,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(F97/55,0)*5*$C$5)","v":0},{"$f":"G97*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B97,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(G97/55,0)*5*$C$5)","v":0},{"$f":"H97*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B97,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(H97/55,0)*5*$C$5)","v":0},{"$f":"I97*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B97,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(I97/55,0)*5*$C$5)","v":0},{"$f":"J97*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B97,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(J97/55,0)*5*$C$5)","v":0},0]
[null,"Drilling muds",null,"Waste disposal",null,{"$f":"F98*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B98,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP((F98*0.25)/46,0)*5*$C$6)","v":0},{"$f":"G98*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B98,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP((G98*0.25)/46,0)*5*$C$6)","v":0},{"$f":"H98*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B98,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP((H98*0.25)/46,0)*5*$C$6)","v":0},{"$f":"I98*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B98,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP((I98*0.25)/46,0)*5*$C$6)","v":0},{"$f":"J98*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B98,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP((J98*0.25)/46,0)*5*$C$6)","v":0},0]
[null,"Liners",null,"Waste disposal",null,{"$f":"F99*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B99,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G99*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B99,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H99*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B99,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I99*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B99,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J99*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B99,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Hydraulic fracturing fluid (used, not returned)",null,"Waste disposal",null,{"$f":"F100*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B100,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((F100*0.4*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"G100*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B100,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((G100*0.4*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"H100*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B100,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((H100*0.4*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"I100*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B100,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((I100*0.4*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"J100*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B100,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((J100*0.4*0.25)/(46000/1000000),0)*5*$C$6","v":0},0]
[null,"Produced water (returned subsurface)",null,"Waste disposal",null,{"$f":"F101*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B101,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((F101*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"G101*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B101,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((G101*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"H101*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B101,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((H101*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"I101*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B101,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((I101*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"J101*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B101,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((J101*0.25)/(46000/1000000),0)*5*$C$6","v":0},0]
[null,"Well pad (fill volume)",null,"Waste disposal",null,{"$f":"F102*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B102,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(F102/37,0)*5*$C$5)","v":0},{"$f":"G102*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B102,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(G102/37,0)*5*$C$5)","v":0},{"$f":"H102*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B102,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(H102/37,0)*5*$C$5)","v":0},{"$f":"I102*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B102,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(I102/37,0)*5*$C$5)","v":0},{"$f":"J102*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_04!$B102,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(J102/37,0)*5*$C$5)","v":0},0]

{"sheet":"Title_05","index":7,"n_rows":131,"n_cols":14,"rows_kept":131,"cut":false,"hidden":false,"merged":[[7,2,7,4],[1,1,1,4],[2,2,2,4],[3,2,3,4],[4,2,4,4],[5,2,5,4],[9,1,11,1],[9,11,11,11],[9,12,11,12],[12,1,14,1],[12,11,14,11],[12,12,14,12],[15,1,17,1],[15,11,17,11],[15,12,17,12],[18,1,22,1],[18,11,22,11],[18,12,22,12],[23,1,26,1],[23,11,26,11],[23,12,26,12],[27,1,29,1],[27,11,29,11],[27,12,29,12],[37,1,41,1],[37,11,41,11],[37,12,41,12],[42,1,46,1],[42,11,46,11],[42,12,46,12],[48,1,50,1],[48,11,50,11],[48,12,50,12],[51,1,55,1],[51,11,55,11],[51,12,55,12],[81,1,81,4],[56,1,57,1],[56,11,57,11],[56,12,57,12],[73,1,73,9],[74,1,74,9],[75,1,75,4],[76,1,76,4],[77,1,77,4],[78,1,78,4],[79,1,79,4],[80,1,80,4],[93,1,93,4],[82,1,82,4],[83,1,83,4],[84,1,84,4],[85,1,85,4],[86,1,86,4],[87,1,87,4],[88,1,88,4],[89,1,89,4],[90,1,90,4],[91,1,91,4],[92,1,92,4],[106,1,106,2],[94,1,94,4],[95,1,95,4],[96,1,96,4],[97,1,97,4],[98,1,98,4],[99,1,99,4],[100,1,100,4],[101,1,101,4],[103,1,103,9],[104,1,104,2],[105,1,105,2],[118,1,118,2],[107,1,107,2],[108,1,108,2],[109,1,109,2],[110,1,110,2],[111,1,111,2],[112,1,112,2],[113,1,113,2],[114,1,114,2],[115,1,115,2],[116,1,116,2],[117,1,117,2],[130,1,130,2],[119,1,119,2],[120,1,120,2],[121,1,121,2],[122,1,122,2],[123,1,123,2],[124,1,124,2],[125,1,125,2],[126,1,126,2],[127,1,127,2],[128,1,128,2],[129,1,129,2]]}
[]
[null,"General details"]
[null,"EMP number",{"$f":"SUMMARY!D7","v":0},null,null,null,null,"FY 1","FY 2","FY 3","FY 4","FY 5","Total"]
[null,"Exploration title number",0,null,null,null,null,{"$f":"SUMMARY!D54","v":0},{"$f":"SUMMARY!E54","v":0},{"$f":"SUMMARY!F54","v":0},{"$f":"SUMMARY!G54","v":0},{"$f":"SUMMARY!H54","v":0},{"$f":"SUMMARY!I54","v":0}]
[null,"Distance to regional centre",0]
[null,"Distance to Jackson, QLD",0]
[]
[null,"EMP details","Unit",null,null,"Financial\nYear 1","Financial\nYear 2","Financial\nYear 3","Financial\nYear 4","Financial\nYear 5","Total","Cost","Description","Interest holder notes"]
[null,"Rehabilitation activities"]
[null,"Seismic lines","Length",null,"km",0,0,0,0,0,{"$f":"SUM(F10:J10)","v":0},{"$f":"K105","v":0},"Area cleared for seismic lines"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Area cleared",1,"ha",{"$f":"((F10*1000)*F11)/10000","v":0},{"$f":"((G10*1000)*G11)/10000","v":0},0,0,0,{"$f":"SUM(F12:J12)","v":0}]
[null,"Access track (existing)","Length",null,"km",0,0,0,0,0,{"$f":"SUM(F13:J13)","v":0},{"$f":"K106","v":0},"Area of pre-existing tracks utilised"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Area ",1,"ha",{"$f":"((F13*1000)*F14)/10000","v":0},{"$f":"((G13*1000)*G14)/10000","v":0},0,0,0,{"$f":"SUM(F15:J15)","v":0}]
[null,"Access track (new)","Length",null,"km",0,0,0,0,0,{"$f":"SUM(F16:J16)","v":0},{"$f":"K107","v":0},"Area cleared for new access tracks"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Area cleared",1,"ha",{"$f":"((F16*1000)*F17)/10000","v":0},{"$f":"((G16*1000)*G17)/10000","v":0},0,0,0,{"$f":"SUM(F18:J18)","v":0}]
[null,"Gravel pits","Number",null,"#",0,0,0,0,0,{"$f":"SUM(F19:J19)","v":0},{"$f":"K108","v":0},"(Average) volumetric size of new gravel pits"]
[null,null,"Length",null,"m",0,0,0,0,0,"-"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Depth",null,"m",0,0,0,0,0,"-"]
[null,null,"Volume",1,"m3",{"$f":"F19*(F20*F21*F22)","v":0},{"$f":"G19*(G20*G21*G22)","v":0},0,0,0,{"$f":"SUM(F23:J23)","v":0}]
[null,"Well pad","Number",null,"#",0,0,0,0,0,{"$f":"SUM(F24:J24)","v":0},{"$f":"K109","v":0},"(Average) area cleared for well pads"]
[null,null,"Length",null,"m",0,0,0,0,0,"-"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Area cleared",1,"ha",{"$f":"(F24*(F25*F26))/10000","v":0},{"$f":"(G24*(G25*G26))/10000","v":0},0,0,0,{"$f":"SUM(F27:J27)","v":0}]
[null,"Camp","Length",null,"m",0,0,0,0,0,"-",{"$f":"K110","v":0},"(Average) size of area cleared for camp"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Area cleared",1,"ha",{"$f":"(F28*F29)/10000","v":0},{"$f":"(G28*G29)/10000","v":0},0,0,0,{"$f":"SUM(F30:J30)","v":0}]
[null,"Miscellaneous clearing","Area cleared",1,"ha",0,0,0,0,0,{"$f":"SUM(F31:J31)","v":0},{"$f":"K111","v":0},"Additional cleared areas, e.g. for water bores, laydown areas, flowlines"]
[]
[null,"Infrastructure removal "]
[null,"Fencing","Length",1,"m",0,0,0,0,0,{"$f":"SUM(F34:J34)","v":0},{"$f":"K112","v":0},"Length of fencing in scope"]
[null,"Groundwater bore < 70m TVD","Number",1,"#",0,0,0,0,0,{"$f":"SUM(F35:J35)","v":0},{"$f":"K113","v":0},"number of bores <70m true vertical depth"]
[null,"Groundwater bore ≥ 70m TVD","Number",1,"#",0,0,0,0,0,{"$f":"SUM(F36:J36)","v":0},{"$f":"K114","v":0},"number of bores > 70 m true vertical depth"]
[null,"Drill sump liners","Number",1,"#",0,0,0,0,0,{"$f":"SUM(F37:J37)","v":0},{"$f":"K115","v":0},"Number of drill sump liners in scope"]
[null,"Drill sump","Number",null,"#",0,0,0,0,0,{"$f":"SUM(F38:J38)","v":0},{"$f":"K116","v":0},"(Average) size of drill sump volume to be used"]
[null,null,"Length",null,"m",0,0,0,0,0,"-"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Depth",null,"m",0,0,0,0,0,"-"]
[null,null,"Volume",1,"m3",{"$f":"F38*(F39*F40*F41)","v":0},{"$f":"G38*(G39*G40*G41)","v":0},0,0,0,{"$f":"SUM(F42:J42)","v":0}]
[null,"Flare pit","Number",null,"#",0,0,0,0,0,{"$f":"SUM(F43:J43)","v":0},{"$f":"K117","v":0},"(Average) size of flare pits in operation to be used"]
[null,null,"Length",null,"m",0,0,0,0,0,"-"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Depth",null,"m",0,0,0,0,0,"-"]
[null,null,"Volume",1,"m3",{"$f":"F43*(F44*F45*F46)","v":0},{"$f":"G43*(G44*G45*G46)","v":0},0,0,0,{"$f":"SUM(F47:J47)","v":0}]
[null,"Wastewater tank","Number",1,"#",0,0,0,0,0,{"$f":"SUM(F48:J48)","v":0},{"$f":"K118","v":0},"Number of wastewater storage tanks in scope"]
[null,"Wastewater treatment plant (camp)","Capacity",null,"people",0,0,0,0,0,"-",{"$f":"K119","v":0},"capacity and number of wastewater treatment plants in scope"]
[null,null,"Number",null,"#",0,0,0,0,0,{"$f":"SUM(F50:J50)","v":0}]
[null,null,"Total capacity",1,"people",{"$f":"F49*F50","v":0},{"$f":"G49*G50","v":0},0,0,0,{"$f":"SUM(F51:J51)","v":0}]
[null,"Turkey's nest","Number",null,"#",0,0,0,0,0,{"$f":"SUM(F52:J52)","v":0},{"$f":"K120","v":0},"(Average) size of turkey's nests to be used"]
[null,null,"Length",null,"m",0,0,0,0,0,"-"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Depth",null,"m",0,0,0,0,0,"-"]
[null,null,"Volume",1,"m3",{"$f":"F52*(F53*F54*F55)","v":0},{"$f":"G52*(G53*G54*G55)","v":0},0,0,0,{"$f":"SUM(F56:J56)","v":0}]
[null,"Camp capacity","Capacity",1,"people",0,0,0,0,0,"-",{"$f":"K121","v":0},"capacity and number of camps"]
[null,null,"Number",null,"#",0,0,0,0,0,{"$f":"SUM(F58:J58)","v":0}]
[null,"Flowlines / pipelines","Length",1,"km",0,0,0,0,0,{"$f":"SUM(F59:J59)","v":0},{"$f":"K122","v":0},"length of flowlines and/or pipelines in scope"]
[null,"Contaminated soil testing ","Well pad",1,"#",{"$f":"F24","v":0},{"$f":"G24","v":0},0,0,0,{"$f":"SUM(F60:J60)","v":0},{"$f":"K123","v":0},"soil testing of well pad for contamination"]
[]
[null,"Waste disposal"]
[null,"General waste","Weight",1,"tonnes",0,0,0,0,0,{"$f":"SUM(F63:J63)","v":0},{"$f":"K124","v":0},"Domestic waste and litter"]
[null,"Listed waste","Weight",1,"tonnes",0,0,0,0,0,0,0,"Listed waste, e.g. tyres, batteries, contaminated soil"]
[null,"Chemical waste ","Volume",1,"tonnes",0,0,0,0,0,0,0,"Residual chemicals and chemical drums"]
[null,"Drilling muds","Volume",1,"m3",0,0,0,0,0,0,0,"Drilling mud and cuttings volume prior to evaporation"]
[null,"Liners","#",1,"#",0,0,0,0,0,0,0,"Number of liners used"]
[null,"Hydraulic fracturing fluid (used, not returned)","Volume",1,"ML",0,0,0,0,0,0,0,"Total volume of fluids injected into a well"]
[null,"Produced water (returned subsurface)","Volume",1,"ML",0,0,0,0,0,0,0,"Total volume of produced water (expected)"]
[null,"Well pad (fill volume)","Volume",1,"m3",0,0,0,0,0,0,0,"Volume of fill used for well pad construction"]
[]
[]
[]
[null,"Cost data"]
[null,"Units of measurement for assurance calculation"]
[null,{"$f":"B10","v":"Seismic lines"},null,null,null,{"$f":"F12","v":0},{"$f":"G12","v":0},{"$f":"H12","v":0},{"$f":"I12","v":0},{"$f":"J12","v":0}]
[null,{"$f":"B13","v":"Access track (existing)"},null,null,null,{"$f":"F15","v":0},{"$f":"G15","v":0},{"$f":"H15","v":0},{"$f":"I15","v":0},{"$f":"J15","v":0}]
[null,{"$f":"B16","v":"Access track (new)"},null,null,null,{"$f":"F18","v":0},{"$f":"G18","v":0},{"$f":"H18","v":0},{"$f":"I18","v":0},{"$f":"J18","v":0}]
[null,{"$f":"B19","v":"Gravel pits"},null,null,null,{"$f":"F23","v":0},{"$f":"G23","v":0},{"$f":"H23","v":0},{"$f":"I23","v":0},{"$f":"J23","v":0}]
[null,{"$f":"B24","v":"Well pad"},null,null,null,{"$f":"F27","v":0},{"$f":"G27","v":0},{"$f":"H27","v":0},{"$f":"I27","v":0},{"$f":"J27","v":0}]
[null,{"$f":"B28","v":"Camp"},null,null,null,{"$f":"F30","v":0},0,0,0,0]
[null,{"$f":"B31","v":"Miscellaneous clearing"},null,null,null,0,0,0,0,0]
[null,{"$f":"B34","v":"Fencing"},null,null,null,{"$f":"F34","v":0},0,0,0,0]
[null,{"$f":"B35","v":"Groundwater bore < 70m TVD"},null,null,null,0,0,0,0,0]
[null,{"$f":"B36","v":"Groundwater bore ≥ 70m TVD"},null,null,null,0,0,0,0,0]
[null,{"$f":"B37","v":"Drill sump liners"},null,null,null,0,0,0,0,0]
[null,{"$f":"B38","v":"Drill sump"},null,null,null,{"$f":"F42","v":0},{"$f":"G42","v":0},{"$f":"H42","v":0},{"$f":"I42","v":0},{"$f":"J42","v":0}]
[null,{"$f":"B43","v":"Flare pit"},null,null,null,{"$f":"F47","v":0},0,0,0,0]
[null,{"$f":"B48","v":"Wastewater tank"},null,null,null,0,0,0,0,0]
[null,{"$f":"B49","v":"Wastewater treatment plant (camp)"},null,null,null,{"$f":"F51","v":0},{"$f":"G51","v":0},{"$f":"H51","v":0},{"$f":"I51","v":0},{"$f":"J51","v":0}]
[null,{"$f":"B52","v":"Turkey's nest"},null,null,null,{"$f":"F56","v":0},0,0,0,0]
[null,{"$f":"B57","v":"Camp capacity"},null,null,null,0,0,0,0,0]
[null,{"$f":"B59","v":"Flowlines / pipelines"},null,null,null,{"$f":"F59","v":0},{"$f":"G59","v":0},0,0,0]
[null,"Contaminated soil testing ",null,null,null,{"$f":"F60","v":0},0,0,0,0]
[null,{"$f":"B63","v":"General waste"},null,null,null,{"$f":"F63","v":0},0,0,0,0]
[null,"Listed waste",null,null,null,0,0,0,0,0]
[null,"Chemical waste ",null,null,null,0,0,0,0,0]
[null,"Drilling muds",null,null,null,0,0,0,0,0]
[null,"Liners",null,null,null,0,0,0,0,0]
[null,"Hydraulic fracturing fluid (used, not returned)",null,null,null,0,0,0,0,0]
[null,"Produced water (returned subsurface)",null,null,null,0,0,0,0,0]
[null,"Well pad (fill volume)",null,null,null,0,0,0,0,0]
[]
[null,"Assurance cost requirement",null,null,null,null,null,null,null,null,"Total"]
[null,{"$f":"B76","v":"Seismic lines"},null,"Rehabilitation activities",null,{"$f":"F76*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B76,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G76*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B76,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H76*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B76,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I76*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B76,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J76*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B76,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"SUM(F105:J105)","v":0}]
[null,"Access track (existing)",null,"Rehabilitation activities",null,{"$f":"F77*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B77,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G77*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B77,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H77*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B77,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I77*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B77,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J77*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B77,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"SUM(F106:J106)","v":0}]
[null,"Access track (new)",null,"Rehabilitation activities",null,{"$f":"F78*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B78,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G78*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B78,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H78*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B78,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I78*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B78,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J78*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B78,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Gravel pits",null,"Rehabilitation activities",null,{"$f":"F79*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B79,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G79*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B79,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H79*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B79,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I79*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B79,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J79*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B79,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Well pad",null,"Rehabilitation activities",null,{"$f":"F80*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B80,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G80*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B80,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H80*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B80,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I80*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B80,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J80*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B80,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Camp",null,"Rehabilitation activities",null,{"$f":"F81*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B81,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G81*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B81,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H81*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B81,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I81*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B81,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J81*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B81,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Miscellaneous clearing",null,"Rehabilitation activities",null,{"$f":"F82*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B82,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G82*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B82,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H82*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B82,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I82*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B82,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J82*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B82,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Fencing",null,"Infrastructure removal",null,{"$f":"F83*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B83,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G83*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B83,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H83*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B83,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I83*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B83,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J83*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B83,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Groundwater bore < 70m TVD",null,"Infrastructure removal",null,{"$f":"F84*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B84,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G84*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B84,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H84*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B84,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I84*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B84,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J84*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B84,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Groundwater bore ≥ 70m TVD",null,"Infrastructure removal",null,{"$f":"F85*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B85,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G85*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B85,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H85*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B85,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I85*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B85,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J85*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B85,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Drill sump liners",null,"Infrastructure removal",null,{"$f":"F86*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B86,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G86*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B86,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H86*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B86,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I86*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B86,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J86*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B86,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Drill sump",null,"Infrastructure removal",null,{"$f":"F87*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B87,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G87*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B87,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H87*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B87,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I87*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B87,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J87*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B87,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Flare pit",null,"Infrastructure removal",null,{"$f":"F88*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B88,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G88*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B88,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H88*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B88,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I88*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B88,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J88*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B88,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Wastewater tank",null,"Infrastructure removal",null,{"$f":"F89*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B89,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G89*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B89,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H89*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B89,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I89*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B89,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J89*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B89,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Wastewater treatment plant (camp)",null,"Infrastructure removal",null,{"$f":"F90*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B90,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G90*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B90,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H90*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B90,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I90*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B90,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J90*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B90,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Turkey's nest",null,"Infrastructure removal",null,{"$f":"F91*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B91,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G91*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B91,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H91*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B91,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I91*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B91,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J91*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B91,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Camp capacity",null,"Infrastructure removal",null,{"$f":"IF(F92<=20,(45000*F58),IF(AND(F92>20,F92<=50),(65000*F58),IF(AND(F92>50,F92<=100),(95000*F58), IF(AND(F92>100, F92<=150), (140000*F58), IF(AND(F92>150, F92<=200), (170000*F58), 99999999)))))","v":0},{"$f":"IF(G92<=20,(45000*G58),IF(AND(G92>20,G92<=50),(65000*G58),IF(AND(G92>50,G92<=100),(95000*G58), IF(AND(G92>100, G92<=150), (140000*G58), IF(AND(G92>150, G92<=200), (170000*G58), 99999999)))))","v":0},{"$f":"IF(H92<=20,(45000*H58),IF(AND(H92>20,H92<=50),(65000*H58),IF(AND(H92>50,H92<=100),(95000*H58), IF(AND(H92>100, H92<=150), (140000*H58), IF(AND(H92>150, H92<=200), (170000*H58), 99999999)))))","v":0},{"$f":"IF(I92<=20,(45000*I58),IF(AND(I92>20,I92<=50),(65000*I58),IF(AND(I92>50,I92<=100),(95000*I58), IF(AND(I92>100, I92<=150), (140000*I58), IF(AND(I92>150, I92<=200), (170000*I58), 99999999)))))","v":0},{"$f":"IF(J92<=20,(45000*J58),IF(AND(J92>20,J92<=50),(65000*J58),IF(AND(J92>50,J92<=100),(95000*J58), IF(AND(J92>100, J92<=150), (140000*J58), IF(AND(J92>150, J92<=200), (170000*J58), 99999999)))))","v":0},0]
[null,"Flowlines / pipelines",null,"Infrastructure removal",null,{"$f":"F93*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B93,'(INFO) unit rates'!$B$3:$B$35,0),1)*1000","v":0},{"$f":"G93*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B93,'(INFO) unit rates'!$B$3:$B$35,0),1)*1000","v":0},{"$f":"H93*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B93,'(INFO) unit rates'!$B$3:$B$35,0),1)*1000","v":0},{"$f":"I93*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B93,'(INFO) unit rates'!$B$3:$B$35,0),1)*1000","v":0},{"$f":"J93*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B93,'(INFO) unit rates'!$B$3:$B$35,0),1)*1000","v":0},0]
[null,"Contaminated soil testing ",null,"Infrastructure removal",null,{"$f":"F94*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B94,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G94*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B94,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H94*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B94,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I94*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B94,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J94*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B94,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,{"$f":"B95","v":"General waste"},null,"Waste disposal",null,{"$f":"F95*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B95,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(F95/55,0)*5*$C$5)","v":0},{"$f":"G95*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B95,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(G95/55,0)*5*$C$5)","v":0},{"$f":"H95*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B95,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(H95/55,0)*5*$C$5)","v":0},{"$f":"I95*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B95,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(I95/55,0)*5*$C$5)","v":0},{"$f":"J95*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B95,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(J95/55,0)*5*$C$5)","v":0},0]
[null,"Listed waste",null,"Waste disposal",null,{"$f":"F96*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B96,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(F96/55,0)*5*$C$5)","v":0},{"$f":"G96*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B96,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(G96/55,0)*5*$C$5)","v":0},{"$f":"H96*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B96,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(H96/55,0)*5*$C$5)","v":0},{"$f":"I96*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B96,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(I96/55,0)*5*$C$5)","v":0},{"$f":"J96*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B96,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(J96/55,0)*5*$C$5)","v":0},0]
[null,"Chemical waste ",null,"Waste disposal",null,{"$f":"F97*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B97,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(F97/55,0)*5*$C$5)","v":0},{"$f":"G97*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B97,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(G97/55,0)*5*$C$5)","v":0},{"$f":"H97*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B97,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(H97/55,0)*5*$C$5)","v":0},{"$f":"I97*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B97,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(I97/55,0)*5*$C$5)","v":0},{"$f":"J97*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B97,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(J97/55,0)*5*$C$5)","v":0},0]
[null,"Drilling muds",null,"Waste disposal",null,{"$f":"F98*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B98,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP((F98*0.25)/46,0)*5*$C$6)","v":0},{"$f":"G98*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B98,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP((G98*0.25)/46,0)*5*$C$6)","v":0},{"$f":"H98*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B98,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP((H98*0.25)/46,0)*5*$C$6)","v":0},{"$f":"I98*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B98,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP((I98*0.25)/46,0)*5*$C$6)","v":0},{"$f":"J98*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B98,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP((J98*0.25)/46,0)*5*$C$6)","v":0},0]
[null,"Liners",null,"Waste disposal",null,{"$f":"F99*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B99,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G99*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B99,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H99*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B99,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I99*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B99,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J99*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B99,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Hydraulic fracturing fluid (used, not returned)",null,"Waste disposal",null,{"$f":"F100*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B100,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((F100*0.4*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"G100*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B100,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((G100*0.4*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"H100*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B100,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((H100*0.4*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"I100*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B100,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((I100*0.4*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"J100*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B100,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((J100*0.4*0.25)/(46000/1000000),0)*5*$C$6","v":0},0]
[null,"Produced water (returned subsurface)",null,"Waste disposal",null,{"$f":"F101*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B101,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((F101*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"G101*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B101,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((G101*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"H101*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B101,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((H101*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"I101*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B101,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((I101*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"J101*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B101,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((J101*0.25)/(46000/1000000),0)*5*$C$6","v":0},0]
[null,"Well pad (fill volume)",null,"Waste disposal",null,{"$f":"F102*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B102,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(F102/37,0)*5*$C$5)","v":0},{"$f":"G102*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B102,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(G102/37,0)*5*$C$5)","v":0},{"$f":"H102*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B102,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(H102/37,0)*5*$C$5)","v":0},{"$f":"I102*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B102,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(I102/37,0)*5*$C$5)","v":0},{"$f":"J102*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_05!$B102,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(J102/37,0)*5*$C$5)","v":0},0]

{"sheet":"Title_06","index":8,"n_rows":131,"n_cols":14,"rows_kept":131,"cut":false,"hidden":false,"merged":[[7,2,7,4],[1,1,1,4],[2,2,2,4],[3,2,3,4],[4,2,4,4],[5,2,5,4],[9,1,11,1],[9,11,11,11],[9,12,11,12],[12,1,14,1],[12,11,14,11],[12,12,14,12],[15,1,17,1],[15,11,17,11],[15,12,17,12],[18,1,22,1],[18,11,22,11],[18,12,22,12],[23,1,26,1],[23,11,26,11],[23,12,26,12],[27,1,29,1],[27,11,29,11],[27,12,29,12],[37,1,41,1],[37,11,41,11],[37,12,41,12],[42,1,46,1],[42,11,46,11],[42,12,46,12],[48,1,50,1],[48,11,50,11],[48,12,50,12],[51,1,55,1],[51,11,55,11],[51,12,55,12],[81,1,81,4],[56,1,57,1],[56,11,57,11],[56,12,57,12],[73,1,73,9],[74,1,74,9],[75,1,75,4],[76,1,76,4],[77,1,77,4],[78,1,78,4],[79,1,79,4],[80,1,80,4],[93,1,93,4],[82,1,82,4],[83,1,83,4],[84,1,84,4],[85,1,85,4],[86,1,86,4],[87,1,87,4],[88,1,88,4],[89,1,89,4],[90,1,90,4],[91,1,91,4],[92,1,92,4],[106,1,106,2],[94,1,94,4],[95,1,95,4],[96,1,96,4],[97,1,97,4],[98,1,98,4],[99,1,99,4],[100,1,100,4],[101,1,101,4],[103,1,103,9],[104,1,104,2],[105,1,105,2],[118,1,118,2],[107,1,107,2],[108,1,108,2],[109,1,109,2],[110,1,110,2],[111,1,111,2],[112,1,112,2],[113,1,113,2],[114,1,114,2],[115,1,115,2],[116,1,116,2],[117,1,117,2],[130,1,130,2],[119,1,119,2],[120,1,120,2],[121,1,121,2],[122,1,122,2],[123,1,123,2],[124,1,124,2],[125,1,125,2],[126,1,126,2],[127,1,127,2],[128,1,128,2],[129,1,129,2]]}
[]
[null,"General details"]
[null,"EMP number",{"$f":"SUMMARY!D7","v":0},null,null,null,null,"FY 1","FY 2","FY 3","FY 4","FY 5","Total"]
[null,"Exploration title number",0,null,null,null,null,{"$f":"SUMMARY!D54","v":0},{"$f":"SUMMARY!E54","v":0},{"$f":"SUMMARY!F54","v":0},{"$f":"SUMMARY!G54","v":0},{"$f":"SUMMARY!H54","v":0},{"$f":"SUMMARY!I54","v":0}]
[null,"Distance to regional centre",0]
[null,"Distance to Jackson, QLD",0]
[]
[null,"EMP details","Unit",null,null,"Financial\nYear 1","Financial\nYear 2","Financial\nYear 3","Financial\nYear 4","Financial\nYear 5","Total","Cost","Description","Interest holder notes"]
[null,"Rehabilitation activities"]
[null,"Seismic lines","Length",null,"km",0,0,0,0,0,{"$f":"SUM(F10:J10)","v":0},{"$f":"K105","v":0},"Area cleared for seismic lines"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Area cleared",1,"ha",{"$f":"((F10*1000)*F11)/10000","v":0},{"$f":"((G10*1000)*G11)/10000","v":0},0,0,0,{"$f":"SUM(F12:J12)","v":0}]
[null,"Access track (existing)","Length",null,"km",0,0,0,0,0,{"$f":"SUM(F13:J13)","v":0},{"$f":"K106","v":0},"Area of pre-existing tracks utilised"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Area ",1,"ha",{"$f":"((F13*1000)*F14)/10000","v":0},{"$f":"((G13*1000)*G14)/10000","v":0},0,0,0,{"$f":"SUM(F15:J15)","v":0}]
[null,"Access track (new)","Length",null,"km",0,0,0,0,0,{"$f":"SUM(F16:J16)","v":0},{"$f":"K107","v":0},"Area cleared for new access tracks"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Area cleared",1,"ha",{"$f":"((F16*1000)*F17)/10000","v":0},{"$f":"((G16*1000)*G17)/10000","v":0},0,0,0,{"$f":"SUM(F18:J18)","v":0}]
[null,"Gravel pits","Number",null,"#",0,0,0,0,0,{"$f":"SUM(F19:J19)","v":0},{"$f":"K108","v":0},"(Average) volumetric size of new gravel pits"]
[null,null,"Length",null,"m",0,0,0,0,0,"-"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Depth",null,"m",0,0,0,0,0,"-"]
[null,null,"Volume",1,"m3",{"$f":"F19*(F20*F21*F22)","v":0},{"$f":"G19*(G20*G21*G22)","v":0},0,0,0,{"$f":"SUM(F23:J23)","v":0}]
[null,"Well pad","Number",null,"#",0,0,0,0,0,{"$f":"SUM(F24:J24)","v":0},{"$f":"K109","v":0},"(Average) area cleared for well pads"]
[null,null,"Length",null,"m",0,0,0,0,0,"-"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Area cleared",1,"ha",{"$f":"(F24*(F25*F26))/10000","v":0},{"$f":"(G24*(G25*G26))/10000","v":0},0,0,0,{"$f":"SUM(F27:J27)","v":0}]
[null,"Camp","Length",null,"m",0,0,0,0,0,"-",{"$f":"K110","v":0},"(Average) size of area cleared for camp"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Area cleared",1,"ha",{"$f":"(F28*F29)/10000","v":0},{"$f":"(G28*G29)/10000","v":0},0,0,0,{"$f":"SUM(F30:J30)","v":0}]
[null,"Miscellaneous clearing","Area cleared",1,"ha",0,0,0,0,0,{"$f":"SUM(F31:J31)","v":0},{"$f":"K111","v":0},"Additional cleared areas, e.g. for water bores, laydown areas, flowlines"]
[]
[null,"Infrastructure removal "]
[null,"Fencing","Length",1,"m",0,0,0,0,0,{"$f":"SUM(F34:J34)","v":0},{"$f":"K112","v":0},"Length of fencing in scope"]
[null,"Groundwater bore < 70m TVD","Number",1,"#",0,0,0,0,0,{"$f":"SUM(F35:J35)","v":0},{"$f":"K113","v":0},"number of bores <70m true vertical depth"]
[null,"Groundwater bore ≥ 70m TVD","Number",1,"#",0,0,0,0,0,{"$f":"SUM(F36:J36)","v":0},{"$f":"K114","v":0},"number of bores > 70 m true vertical depth"]
[null,"Drill sump liners","Number",1,"#",0,0,0,0,0,{"$f":"SUM(F37:J37)","v":0},{"$f":"K115","v":0},"Number of drill sump liners in scope"]
[null,"Drill sump","Number",null,"#",0,0,0,0,0,{"$f":"SUM(F38:J38)","v":0},{"$f":"K116","v":0},"(Average) size of drill sump volume to be used"]
[null,null,"Length",null,"m",0,0,0,0,0,"-"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Depth",null,"m",0,0,0,0,0,"-"]
[null,null,"Volume",1,"m3",{"$f":"F38*(F39*F40*F41)","v":0},{"$f":"G38*(G39*G40*G41)","v":0},0,0,0,{"$f":"SUM(F42:J42)","v":0}]
[null,"Flare pit","Number",null,"#",0,0,0,0,0,{"$f":"SUM(F43:J43)","v":0},{"$f":"K117","v":0},"(Average) size of flare pits in operation to be used"]
[null,null,"Length",null,"m",0,0,0,0,0,"-"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Depth",null,"m",0,0,0,0,0,"-"]
[null,null,"Volume",1,"m3",{"$f":"F43*(F44*F45*F46)","v":0},{"$f":"G43*(G44*G45*G46)","v":0},0,0,0,{"$f":"SUM(F47:J47)","v":0}]
[null,"Wastewater tank","Number",1,"#",0,0,0,0,0,{"$f":"SUM(F48:J48)","v":0},{"$f":"K118","v":0},"Number of wastewater storage tanks in scope"]
[null,"Wastewater treatment plant (camp)","Capacity",null,"people",0,0,0,0,0,"-",{"$f":"K119","v":0},"capacity and number of wastewater treatment plants in scope"]
[null,null,"Number",null,"#",0,0,0,0,0,{"$f":"SUM(F50:J50)","v":0}]
[null,null,"Total capacity",1,"people",{"$f":"F49*F50","v":0},{"$f":"G49*G50","v":0},0,0,0,{"$f":"SUM(F51:J51)","v":0}]
[null,"Turkey's nest","Number",null,"#",0,0,0,0,0,{"$f":"SUM(F52:J52)","v":0},{"$f":"K120","v":0},"(Average) size of turkey's nests to be used"]
[null,null,"Length",null,"m",0,0,0,0,0,"-"]
[null,null,"Width",null,"m",0,0,0,0,0,"-"]
[null,null,"Depth",null,"m",0,0,0,0,0,"-"]
[null,null,"Volume",1,"m3",{"$f":"F52*(F53*F54*F55)","v":0},{"$f":"G52*(G53*G54*G55)","v":0},0,0,0,{"$f":"SUM(F56:J56)","v":0}]
[null,"Camp capacity","Capacity",1,"people",0,0,0,0,0,"-",{"$f":"K121","v":0},"capacity and number of camps"]
[null,null,"Number",null,"#",0,0,0,0,0,{"$f":"SUM(F58:J58)","v":0}]
[null,"Flowlines / pipelines","Length",1,"km",0,0,0,0,0,{"$f":"SUM(F59:J59)","v":0},{"$f":"K122","v":0},"length of flowlines and/or pipelines in scope"]
[null,"Contaminated soil testing ","Well pad",1,"#",{"$f":"F24","v":0},{"$f":"G24","v":0},0,0,0,{"$f":"SUM(F60:J60)","v":0},{"$f":"K123","v":0},"soil testing of well pad for contamination"]
[]
[null,"Waste disposal"]
[null,"General waste","Weight",1,"tonnes",0,0,0,0,0,{"$f":"SUM(F63:J63)","v":0},{"$f":"K124","v":0},"Domestic waste and litter"]
[null,"Listed waste","Weight",1,"tonnes",0,0,0,0,0,0,0,"Listed waste, e.g. tyres, batteries, contaminated soil"]
[null,"Chemical waste ","Volume",1,"tonnes",0,0,0,0,0,0,0,"Residual chemicals and chemical drums"]
[null,"Drilling muds","Volume",1,"m3",0,0,0,0,0,0,0,"Drilling mud and cuttings volume prior to evaporation"]
[null,"Liners","#",1,"#",0,0,0,0,0,0,0,"Number of liners used"]
[null,"Hydraulic fracturing fluid (used, not returned)","Volume",1,"ML",0,0,0,0,0,0,0,"Total volume of fluids injected into a well"]
[null,"Produced water (returned subsurface)","Volume",1,"ML",0,0,0,0,0,0,0,"Total volume of produced water (expected)"]
[null,"Well pad (fill volume)","Volume",1,"m3",0,0,0,0,0,0,0,"Volume of fill used for well pad construction"]
[]
[]
[]
[null,"Cost data"]
[null,"Units of measurement for assurance calculation"]
[null,{"$f":"B10","v":"Seismic lines"},null,null,null,{"$f":"F12","v":0},{"$f":"G12","v":0},{"$f":"H12","v":0},{"$f":"I12","v":0},{"$f":"J12","v":0}]
[null,{"$f":"B13","v":"Access track (existing)"},null,null,null,{"$f":"F15","v":0},{"$f":"G15","v":0},{"$f":"H15","v":0},{"$f":"I15","v":0},{"$f":"J15","v":0}]
[null,{"$f":"B16","v":"Access track (new)"},null,null,null,{"$f":"F18","v":0},{"$f":"G18","v":0},{"$f":"H18","v":0},{"$f":"I18","v":0},{"$f":"J18","v":0}]
[null,{"$f":"B19","v":"Gravel pits"},null,null,null,{"$f":"F23","v":0},{"$f":"G23","v":0},{"$f":"H23","v":0},{"$f":"I23","v":0},{"$f":"J23","v":0}]
[null,{"$f":"B24","v":"Well pad"},null,null,null,{"$f":"F27","v":0},{"$f":"G27","v":0},{"$f":"H27","v":0},{"$f":"I27","v":0},{"$f":"J27","v":0}]
[null,{"$f":"B28","v":"Camp"},null,null,null,{"$f":"F30","v":0},0,0,0,0]
[null,{"$f":"B31","v":"Miscellaneous clearing"},null,null,null,0,0,0,0,0]
[null,{"$f":"B34","v":"Fencing"},null,null,null,{"$f":"F34","v":0},0,0,0,0]
[null,{"$f":"B35","v":"Groundwater bore < 70m TVD"},null,null,null,0,0,0,0,0]
[null,{"$f":"B36","v":"Groundwater bore ≥ 70m TVD"},null,null,null,0,0,0,0,0]
[null,{"$f":"B37","v":"Drill sump liners"},null,null,null,0,0,0,0,0]
[null,{"$f":"B38","v":"Drill sump"},null,null,null,{"$f":"F42","v":0},{"$f":"G42","v":0},{"$f":"H42","v":0},{"$f":"I42","v":0},{"$f":"J42","v":0}]
[null,{"$f":"B43","v":"Flare pit"},null,null,null,{"$f":"F47","v":0},0,0,0,0]
[null,{"$f":"B48","v":"Wastewater tank"},null,null,null,0,0,0,0,0]
[null,{"$f":"B49","v":"Wastewater treatment plant (camp)"},null,null,null,{"$f":"F51","v":0},{"$f":"G51","v":0},{"$f":"H51","v":0},{"$f":"I51","v":0},{"$f":"J51","v":0}]
[null,{"$f":"B52","v":"Turkey's nest"},null,null,null,{"$f":"F56","v":0},0,0,0,0]
[null,{"$f":"B57","v":"Camp capacity"},null,null,null,0,0,0,0,0]
[null,{"$f":"B59","v":"Flowlines / pipelines"},null,null,null,{"$f":"F59","v":0},{"$f":"G59","v":0},0,0,0]
[null,"Contaminated soil testing ",null,null,null,{"$f":"F60","v":0},0,0,0,0]
[null,{"$f":"B63","v":"General waste"},null,null,null,{"$f":"F63","v":0},0,0,0,0]
[null,"Listed waste",null,null,null,0,0,0,0,0]
[null,"Chemical waste ",null,null,null,0,0,0,0,0]
[null,"Drilling muds",null,null,null,0,0,0,0,0]
[null,"Liners",null,null,null,0,0,0,0,0]
[null,"Hydraulic fracturing fluid (used, not returned)",null,null,null,0,0,0,0,0]
[null,"Produced water (returned subsurface)",null,null,null,0,0,0,0,0]
[null,"Well pad (fill volume)",null,null,null,0,0,0,0,0]
[]
[null,"Assurance cost requirement",null,null,null,null,null,null,null,null,"Total"]
[null,{"$f":"B76","v":"Seismic lines"},null,"Rehabilitation activities",null,{"$f":"F76*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B76,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G76*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B76,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H76*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B76,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I76*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B76,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J76*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B76,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"SUM(F105:J105)","v":0}]
[null,"Access track (existing)",null,"Rehabilitation activities",null,{"$f":"F77*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B77,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G77*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B77,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H77*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B77,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I77*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B77,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J77*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B77,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"SUM(F106:J106)","v":0}]
[null,"Access track (new)",null,"Rehabilitation activities",null,{"$f":"F78*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B78,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G78*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B78,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H78*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B78,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I78*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B78,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J78*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B78,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Gravel pits",null,"Rehabilitation activities",null,{"$f":"F79*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B79,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G79*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B79,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H79*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B79,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I79*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B79,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J79*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B79,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Well pad",null,"Rehabilitation activities",null,{"$f":"F80*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B80,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G80*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B80,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H80*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B80,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I80*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B80,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J80*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B80,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Camp",null,"Rehabilitation activities",null,{"$f":"F81*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B81,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G81*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B81,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H81*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B81,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I81*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B81,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J81*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B81,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Miscellaneous clearing",null,"Rehabilitation activities",null,{"$f":"F82*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B82,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G82*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B82,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H82*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B82,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I82*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B82,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J82*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B82,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Fencing",null,"Infrastructure removal",null,{"$f":"F83*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B83,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G83*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B83,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H83*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B83,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I83*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B83,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J83*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B83,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Groundwater bore < 70m TVD",null,"Infrastructure removal",null,{"$f":"F84*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B84,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G84*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B84,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H84*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B84,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I84*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B84,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J84*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B84,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Groundwater bore ≥ 70m TVD",null,"Infrastructure removal",null,{"$f":"F85*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B85,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G85*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B85,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H85*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B85,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I85*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B85,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J85*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B85,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Drill sump liners",null,"Infrastructure removal",null,{"$f":"F86*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B86,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G86*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B86,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H86*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B86,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I86*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B86,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J86*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B86,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Drill sump",null,"Infrastructure removal",null,{"$f":"F87*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B87,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G87*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B87,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H87*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B87,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I87*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B87,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J87*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B87,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Flare pit",null,"Infrastructure removal",null,{"$f":"F88*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B88,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G88*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B88,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H88*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B88,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I88*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B88,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J88*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B88,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Wastewater tank",null,"Infrastructure removal",null,{"$f":"F89*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B89,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G89*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B89,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H89*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B89,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I89*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B89,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J89*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B89,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Wastewater treatment plant (camp)",null,"Infrastructure removal",null,{"$f":"F90*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B90,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G90*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B90,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H90*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B90,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I90*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B90,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J90*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B90,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Turkey's nest",null,"Infrastructure removal",null,{"$f":"F91*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B91,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G91*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B91,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H91*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B91,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I91*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B91,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J91*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B91,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Camp capacity",null,"Infrastructure removal",null,{"$f":"IF(F92<=20,(45000*F58),IF(AND(F92>20,F92<=50),(65000*F58),IF(AND(F92>50,F92<=100),(95000*F58), IF(AND(F92>100, F92<=150), (140000*F58), IF(AND(F92>150, F92<=200), (170000*F58), 99999999)))))","v":0},{"$f":"IF(G92<=20,(45000*G58),IF(AND(G92>20,G92<=50),(65000*G58),IF(AND(G92>50,G92<=100),(95000*G58), IF(AND(G92>100, G92<=150), (140000*G58), IF(AND(G92>150, G92<=200), (170000*G58), 99999999)))))","v":0},{"$f":"IF(H92<=20,(45000*H58),IF(AND(H92>20,H92<=50),(65000*H58),IF(AND(H92>50,H92<=100),(95000*H58), IF(AND(H92>100, H92<=150), (140000*H58), IF(AND(H92>150, H92<=200), (170000*H58), 99999999)))))","v":0},{"$f":"IF(I92<=20,(45000*I58),IF(AND(I92>20,I92<=50),(65000*I58),IF(AND(I92>50,I92<=100),(95000*I58), IF(AND(I92>100, I92<=150), (140000*I58), IF(AND(I92>150, I92<=200), (170000*I58), 99999999)))))","v":0},{"$f":"IF(J92<=20,(45000*J58),IF(AND(J92>20,J92<=50),(65000*J58),IF(AND(J92>50,J92<=100),(95000*J58), IF(AND(J92>100, J92<=150), (140000*J58), IF(AND(J92>150, J92<=200), (170000*J58), 99999999)))))","v":0},0]
[null,"Flowlines / pipelines",null,"Infrastructure removal",null,{"$f":"F93*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B93,'(INFO) unit rates'!$B$3:$B$35,0),1)*1000","v":0},{"$f":"G93*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B93,'(INFO) unit rates'!$B$3:$B$35,0),1)*1000","v":0},{"$f":"H93*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B93,'(INFO) unit rates'!$B$3:$B$35,0),1)*1000","v":0},{"$f":"I93*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B93,'(INFO) unit rates'!$B$3:$B$35,0),1)*1000","v":0},{"$f":"J93*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B93,'(INFO) unit rates'!$B$3:$B$35,0),1)*1000","v":0},0]
[null,"Contaminated soil testing ",null,"Infrastructure removal",null,{"$f":"F94*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B94,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G94*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B94,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H94*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B94,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I94*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B94,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J94*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B94,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,{"$f":"B95","v":"General waste"},null,"Waste disposal",null,{"$f":"F95*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B95,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(F95/55,0)*5*$C$5)","v":0},{"$f":"G95*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B95,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(G95/55,0)*5*$C$5)","v":0},{"$f":"H95*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B95,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(H95/55,0)*5*$C$5)","v":0},{"$f":"I95*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B95,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(I95/55,0)*5*$C$5)","v":0},{"$f":"J95*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B95,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(J95/55,0)*5*$C$5)","v":0},0]
[null,"Listed waste",null,"Waste disposal",null,{"$f":"F96*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B96,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(F96/55,0)*5*$C$5)","v":0},{"$f":"G96*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B96,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(G96/55,0)*5*$C$5)","v":0},{"$f":"H96*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B96,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(H96/55,0)*5*$C$5)","v":0},{"$f":"I96*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B96,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(I96/55,0)*5*$C$5)","v":0},{"$f":"J96*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B96,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(J96/55,0)*5*$C$5)","v":0},0]
[null,"Chemical waste ",null,"Waste disposal",null,{"$f":"F97*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B97,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(F97/55,0)*5*$C$5)","v":0},{"$f":"G97*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B97,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(G97/55,0)*5*$C$5)","v":0},{"$f":"H97*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B97,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(H97/55,0)*5*$C$5)","v":0},{"$f":"I97*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B97,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(I97/55,0)*5*$C$5)","v":0},{"$f":"J97*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B97,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(J97/55,0)*5*$C$5)","v":0},0]
[null,"Drilling muds",null,"Waste disposal",null,{"$f":"F98*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B98,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP((F98*0.25)/46,0)*5*$C$6)","v":0},{"$f":"G98*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B98,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP((G98*0.25)/46,0)*5*$C$6)","v":0},{"$f":"H98*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B98,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP((H98*0.25)/46,0)*5*$C$6)","v":0},{"$f":"I98*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B98,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP((I98*0.25)/46,0)*5*$C$6)","v":0},{"$f":"J98*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B98,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP((J98*0.25)/46,0)*5*$C$6)","v":0},0]
[null,"Liners",null,"Waste disposal",null,{"$f":"F99*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B99,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"G99*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B99,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"H99*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B99,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"I99*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B99,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},{"$f":"J99*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B99,'(INFO) unit rates'!$B$3:$B$35,0),1)","v":0},0]
[null,"Hydraulic fracturing fluid (used, not returned)",null,"Waste disposal",null,{"$f":"F100*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B100,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((F100*0.4*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"G100*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B100,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((G100*0.4*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"H100*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B100,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((H100*0.4*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"I100*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B100,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((I100*0.4*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"J100*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B100,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((J100*0.4*0.25)/(46000/1000000),0)*5*$C$6","v":0},0]
[null,"Produced water (returned subsurface)",null,"Waste disposal",null,{"$f":"F101*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B101,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((F101*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"G101*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B101,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((G101*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"H101*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B101,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((H101*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"I101*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B101,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((I101*0.25)/(46000/1000000),0)*5*$C$6","v":0},{"$f":"J101*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B101,'(INFO) unit rates'!$B$3:$B$35,0),1)+ROUNDUP((J101*0.25)/(46000/1000000),0)*5*$C$6","v":0},0]
[null,"Well pad (fill volume)",null,"Waste disposal",null,{"$f":"F102*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B102,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(F102/37,0)*5*$C$5)","v":0},{"$f":"G102*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B102,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(G102/37,0)*5*$C$5)","v":0},{"$f":"H102*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B102,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(H102/37,0)*5*$C$5)","v":0},{"$f":"I102*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B102,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(I102/37,0)*5*$C$5)","v":0},{"$f":"J102*INDEX('(INFO) unit rates'!$E$3:$E$35,MATCH(Title_06!$B102,'(INFO) unit rates'!$B$3:$B$35,0),1)+(ROUNDUP(J102/37,0)*5*$C$5)","v":0},0]