{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["Source Data","Equipment Costs","Labor Rates","Reclamation Material Costs","Misc. Unit Costs","Indirect Costs"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":94,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Source Data","index":0,"n_rows":28,"n_cols":55,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
["Format Version:",{"$f":"Validity","v":"SRCE Data File v1.12"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRCE Data File v1.12"]
["File Name:",{"$f":"MID(CELL(\"filename\",BB3),FIND(\"[\",CELL(\"filename\",BB3))+1,FIND(\"]\",CELL(\"filename\",BB3),FIND(\"[\",CELL(\"filename\",BB3))+1)-FIND(\"[\",CELL(\"filename\",BB3))-1)","v":"SRCE_Cost_Data_File_1_12_Std_2024.xlsm"}]
["Date:","2024-08-01"]
["Cost Type:","User Data"]
["Author/Source:","Nevada Division of Environmental Protection (NDEP) & NV BLM"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Metric?"]
["Units of Measure:","Imperial",{"$f":"IF(ISBLANK(B8),\"  <<< Select Units of Measure\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Units of Measure:",{"$f":"IF(B8=\"Metric\",TRUE,FALSE)","v":false}]
[]
[]
["No. of Bases/Regions:",{"$f":"COUNTA(Regions)","v":4}]
[]
["Basis/Region","Basis/Region Name","Basis/Region Description"]
["Basis 1","Northern Nevada","Churchill, Douglas, Elko, Eureka, Humboldt, Lander, Lyon, Mineral, Pershing, Storey, Washoe, and White Pine Counties"]
["Basis 2","Southern Nevada","Clark, Esmeralda, Lincoln and Nye Counties"]
["Basis 3","N. Nevada Notice Level","Notice Level Cost Basis for Churchill, Douglas, Elko, Esmeralda, Eureka, Humboldt, Lander, Lyon, Mineral, Pershing, Storey, Washoe, and White Pine Counties"]
["Basis 4","S. Nevada Notice Level","Clark, Esmeralda, Lincoln and Nye Counties"]
["Basis 5"]
["Basis 6"]
["Basis 7"]
["Basis 8"]
["Basis 9"]
["Basis 10"]
["Basis 11"]
["Basis 12"]
["Basis 13"]
["Basis 14"]
["Basis 15"]

{"sheet":"Equipment Costs","index":1,"n_rows":427,"n_cols":16,"rows_kept":427,"cut":false,"hidden":false,"merged":[[323,0,324,0],[117,0,118,0],[1,1,1,2],[2,1,2,2],[3,1,3,2],[220,0,221,0],[9,0,10,0]]}
[]
["File Name:",{"$f":"DataFileName","v":"SRCE_Cost_Data_File_1_12_Std_2024.xlsm"}]
["Date:",{"$f":"DataFileDate","v":"2024-08-01"}]
["Cost Basis:",{"$f":"DataCostBasis","v":"User Data"}]
["Author/Source:",{"$f":"AuthorSource","v":"Nevada Division of Environmental Protection (NDEP) & NV BLM"}]
[]
["Monthly Rental Basis\n(operating hrs/ period)",160,160,40,40]
[]
["MONTHLY EQUIPMENT RATE TABLE  [Cost Per Month] (1)"]
["EQUIPMENT TYPE (2)","Basis 1","Basis 2","Basis 3","Basis 4","Basis 5","Basis 6","Basis 7","Basis 8","Basis 9","Basis 10","Basis 11","Basis 12","Basis 13","Basis 14","Basis 15"]
[null,{"$f":"IF(ISBLANK(VLOOKUP(B10,RegionNames,2,FALSE)),\"\",VLOOKUP(B10,RegionNames,2,FALSE))","v":"Northern Nevada"},"Southern Nevada","N. Nevada Notice Level","S. Nevada Notice Level","","","","","","","","","","",""]
["Bulldozers"]
["D6R",15225,15225,5095,5095]
["D6R w/ Winch",null,"",null,""]
["D7R",15750,15750,5620,5620]
["D8R",25725,25725,10600,10600]
["D9R",34125,34125,13475,13475]
["D10R",47250,47250,18615,18615]
["D11R",67291.906199999998,67291.906199999998,"N/A","N/A"]
["Wheeled Dozers"]
["824G"]
["834G"]
[844]
["854G"]
["Motor Graders"]
["120H",14175,14175,4990,4990]
["14G/H",17850,17850,7140,7140]
["16G/H",17325,17325,7015,7015]
["24M"]
["Track Excavators"]
["312C",6775,6775,2540,2540]
["320C",8400,8400,3045,3045]
["325C",9975,9975,3635,3635]
["330C",13650,13650,5430,5430]
["345B",19425,19425,7875,7875]
["365BL",null,"",null,""]
["385BL",28350,28350,10990,10990]
["Scrapers"]
["631G",31500,31500,9450,9450]
["637G PP",43682.8266,43682.8266,"N/A","N/A"]
["Wheeled Loaders"]
["924G",6090,6090,2400,2400]
["928G",7300,7300,2715,2715]
["950G",9345,9345,3655,3655]
["966G",13390,13390,5385,5385]
["972G",18375,18375,6925,6925]
["980G",18375,18375,6925,6925]
["988G",28875,28875,11770,11770]
[990,null,null,null,""]
["992G",75500,75500,"N/A","N/A"]
["994D",null,null,null,""]
["L-2350",null,null,null,""]
["Shovels"]
["KOM PC2000"]
["KOM PC3000"]
["KOM PC4000"]
["KOM PC5500"]
["KOM PC8000"]
["Hydraulic Hammers"]
["H-120 (fits 325)",11025,11025,4410,4410]
["H-160 (fits 345)",13125,13125,6040,6040]
["H-180 (fits 365/385)",16800,16800,6930,6930]
["Demolition Shears"]
["S340 (fits 322/325/330)"]
["S365 (fits 330/345)"]
["S390 (fits 365/385)"]
["Demolition Grapples"]
["G315 (fits 322/325)"]
["G320 (fits 325/330)"]
["G330 (fits 345/365)"]
["Other Equipment"]
["420D 4WD Backhoe",4095,4095,1430,1430]
["428D 4WD Backhoe",4570,4570,1925,1925]
["CS533E Vibratory Roller",3124,3124,710,710]
["CS663E Vibratory Roller",null,null,null,""]
["CP533E Sheepsfoot Compactor",null,null,null,""]
["CP663E Sheepsfoot Compactor",null,"",null,""]
["Light Truck - 1.5 Ton",8954,8954,2035,2035]
["Supervisor's Truck",5016,5016,1140,1140]
["Flatbed Truck",8954,8954,2035,2035]
["Air Compressor + tools",6184.64,6184.64,1405.6,1405.6]
["Welding Equipment",3489.2,3489.2,793,793]
["Heavy Duty Drill Rig",30426,30426,6915.0000000000009,6915.0000000000009]
["Pump (plugging) Drill Rig",30426,30426,6915.0000000000009,6915.0000000000009]
["Concrete Pump",18370,18370,4175,4175]
["Gas Engine Vibrator",664.4,664.4,151,151]
["Generator 5KW",1907.84,1907.84,433.6,433.6]
["HDEP Welder (pipe or liner)",7370,7370,1675,1675]
["5 Ton Crane",8509.6,8509.6,1934,1934]
["20 Ton Crane",49676,49676,11290,11290]
["50 Ton Crane",49676,49676,11290,11290]
["120 Ton Crane",null,"",null,""]
["Trucks"]
["725 (articulated)",19425,19425,7875,7875]
["730  (articulated)",19425,19425,7875,7875]
["735 (articulated)",19425,19425,7875,7875]
["740 (articulated)",19425,19425,7875,7875]
["769D",35250,35250,"N/A","N/A"]
["773E",43500,43500,"N/A","N/A"]
["777D",68500,68500,"N/A","N/A"]
["785C",null,null,null,""]
["793C",null,"",null,""]
["797B",null,"",null,""]
["613E (5,000 gal) Water Wagon",9171.0938000000006,9171.0938000000006,3628.6069000000002,3628.6069000000002]
["621E (8,000 gal) Water Wagon",15520.3125,15520.3125,6140.3329999999996,6140.3329999999996]
["777D Water Truck",null,"",null,""]
["785C Water Truck",null,"",null,""]
["Dump Truck (10-12 yd3 ) (5)",20988,20988,4770,4770]
[]
["NOTES:"]
["(1) Power Equipment Source: ","Cashman Equipment Company (July 2024) unless noted","Cashman Equipment Company (July 2024) unless noted","Cashman Equipment Company (July 2024) unless noted","Cashman Equipment Company (July 2024) unless noted"]
["(2) Power Equipment Type: ","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels"]
["(3) Drilliing Equipment Source: ","RS Means Heavy Construction (2024 Q2)","RS Means Heavy Construction (2024 Q2)","RS Means Heavy Construction (2024 Q2)","RS Means Heavy Construction (2024 Q2)"]
["(4) Other Equipment Source: ","RS Means Heavy Construction (2024 Q2)","RS Means Heavy Construction (2024 Q2)","RS Means Heavy Construction (2024 Q2)","RS Means Heavy Construction (2024 Q2)"]
[]
[]
["PREVENTATIVE MAINTENANCE COST [Cost Per Hour] (1)"]
["EQUIPMENT TYPE","Basis 1","Basis 2","Basis 3","Basis 4","Basis 5","Basis 6","Basis 7","Basis 8","Basis 9","Basis 10","Basis 11","Basis 12","Basis 13","Basis 14","Basis 15"]
[null,{"$f":"IF(ISBLANK(VLOOKUP(B118,RegionNames,2,FALSE)),\"\",VLOOKUP(B118,RegionNames,2,FALSE))","v":"Northern Nevada"},"Southern Nevada","N. Nevada Notice Level","S. Nevada Notice Level","","","","","","","","","","",""]
["Bulldozers"]
[{"$f":"A13","v":"D6R"},10.74,10.74,10.74,10.74]
["D6R w/ Winch",null,"",null,""]
["D7R",10.74,10.74,10.74,10.74]
["D8R",11.33,11.33,11.33,11.33]
["D9R",12.92,12.92,12.92,12.92]
["D10R",15.2,15.2,15.2,15.2]
["D11R",22.569199999999999,22.569199999999999,"N/A","N/A"]
["Wheeled Dozers"]
[{"$f":"A21","v":"824G"}]
[{"$f":"A22","v":"834G"}]
[{"$f":"A23","v":844}]
[{"$f":"A24","v":"854G"}]
["Motor Graders"]
[{"$f":"A26","v":"120H"},6.53,6.53,6.53,6.53]
[{"$f":"A27","v":"14G/H"},8.1300000000000008,8.1300000000000008,8.1300000000000008,8.1300000000000008]
[{"$f":"A28","v":"16G/H"},8.5,8.5,8.5,8.5]
[{"$f":"A29","v":"24M"}]
["Track Excavators"]
[{"$f":"A31","v":"312C"},6.14,6.14,6.14,6.14]
["320C",6.54,6.54,6.54,6.54]
["325C",6.59,6.59,6.59,6.59]
["330C",8.1199999999999992,8.1199999999999992,8.1199999999999992,8.1199999999999992]
["345B",10.78,10.78,10.78,10.78]
["365BL",null,"",null,""]
["385BL",9.0399999999999991,9.0399999999999991,9.0399999999999991,9.0399999999999991]
["Scrapers"]
[{"$f":"A39","v":"631G"},10.89,10.89,10.89,10.89]
[{"$f":"A40","v":"637G PP"},25.3764,25.3764,"N/A","N/A"]
["Wheeled Loaders"]
[{"$f":"A42","v":"924G"},5.42,5.42,5.42,5.42]
["928G",5.42,5.42,5.42,5.42]
["950G",7.25,7.25,7.25,7.25]
["966G",7.56,7.56,7.56,7.56]
["972G",8.5399999999999991,8.5399999999999991,8.5399999999999991,8.5399999999999991]
["980G",8.5399999999999991,8.5399999999999991,8.5399999999999991,8.5399999999999991]
["988G",16,16,16,16]
[990,null,null,null,""]
["992G",17.72,17.72,"N/A","N/A"]
["994D",null,null,null,""]
["L-2350",null,null,null,""]
["Shovels"]
["KOM PC2000"]
["KOM PC3000"]
["KOM PC4000"]
["KOM PC5500"]
["KOM PC8000"]
["Hydraulic Hammers"]
[{"$f":"A60","v":"H-120 (fits 325)"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[{"$f":"A61","v":"H-160 (fits 345)"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[{"$f":"A62","v":"H-180 (fits 365/385)"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Demolition Shears"]
[{"$f":"A64","v":"S340 (fits 322/325/330)"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[{"$f":"A65","v":"S365 (fits 330/345)"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[{"$f":"A66","v":"S390 (fits 365/385)"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Demolition Grapples"]
[{"$f":"A68","v":"G315 (fits 322/325)"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[{"$f":"A69","v":"G320 (fits 325/330)"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[{"$f":"A70","v":"G330 (fits 345/365)"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Other Equipment"]
[{"$f":"A72","v":"420D 4WD Backhoe"},6.04,6.04,6.04,6.04]
["428D 4WD Backhoe",5.71,5.71,5.71,5.71]
["CS533E Vibratory Roller"]
["CS663E Vibratory Roller"]
["CP533E Sheepsfoot Compactor"]
["CP663E Sheepsfoot Compactor"]
["Light Truck - 1.5 Ton"]
["Supervisor's Truck"]
["Flatbed Truck"]
["Air Compressor + tools"]
["Welding Equipment"]
["Heavy Duty Drill Rig"]
["Pump (plugging) Drill Rig"]
["Concrete Pump"]
["Gas Engine Vibrator"]
["Generator 5KW"]
["HDEP Welder (pipe or liner)"]
["5 Ton Crane"]
["20 Ton Crane"]
["50 Ton Crane"]
["120 Ton Crane"]
["Trucks"]
[{"$f":"A94","v":"725 (articulated)"},12.01,12.01,12.01,12.01]
["730  (articulated)",12.01,12.01,12.01,12.01]
["735 (articulated)",12.01,12.01,12.01,12.01]
["740 (articulated)",12.01,12.01,12.01,12.01]
["769D",8.89,8.89,"N/A","N/A"]
["773E",11.01,11.01,"N/A","N/A"]
["777D",15.75,15.75,"N/A","N/A"]
["785C",null,"",null,""]
["793C",null,"",null,""]
["797B",null,"",null,""]
["613E (5,000 gal) Water Wagon",7.2043999999999997,7.2043999999999997,7.2043999999999997,7.2043999999999997]
["621E (8,000 gal) Water Wagon",10.194699999999999,10.194699999999999,10.194699999999999,10.194699999999999]
["777D Water Truck",null,"",null,""]
["785C Water Truck",null,"",null,""]
["Dump Truck (10-12 yd3 ) (5)",12.01,12.01,12.01,12.01]
[]
["(1) PM Source: ","Cashman Equipment Company (July 2024) unless noted","Cashman Equipment Company (July 2024) unless noted","Cashman Equipment Company (July 2024) unless noted","Cashman Equipment Company (July 2024) unless noted"]
[]
["G.E.T CONSUMPTION [Cost Per Hour] (1) (Wear Items)"]
["EQUIPMENT TYPE","Basis 1","Basis 2","Basis 3","Basis 4","Basis 5","Basis 6","Basis 7","Basis 8","Basis 9","Basis 10","Basis 11","Basis 12","Basis 13","Basis 14","Basis 15"]
[null,{"$f":"IF(ISBLANK(VLOOKUP(B221,RegionNames,2,FALSE)),\"\",VLOOKUP(B221,RegionNames,2,FALSE))","v":"Northern Nevada"},"Southern Nevada","N. Nevada Notice Level","S. Nevada Notice Level","","","","","","","","","","",""]
["Bulldozers"]
[{"$f":"A13","v":"D6R"},7.11,7.11,7.11,7.11]
["D6R w/ Winch",null,"",null,""]
["D7R",7.11,7.11,7.11,7.11]
["D8R",13.82,13.82,13.82,13.82]
["D9R",21.5,21.5,21.5,21.5]
["D10R",30.09,30.09,30.09,30.09]
["D11R",47.902000000000001,47.902000000000001,"N/A","N/A"]
["Wheeled Dozers"]
[{"$f":"A21","v":"824G"}]
[{"$f":"A22","v":"834G"}]
[{"$f":"A23","v":844}]
[{"$f":"A24","v":"854G"}]
["Motor Graders"]
[{"$f":"A26","v":"120H"},14.8,14.8,14.8,14.8]
[{"$f":"A27","v":"14G/H"},21.39,21.39,21.39,21.39]
[{"$f":"A28","v":"16G/H"},29.21,29.21,29.21,29.21]
[{"$f":"A29","v":"24M"}]
["Track Excavators"]
[{"$f":"A31","v":"312C"},5.53,5.53,5.53,5.53]
["320C",6.38,6.38,6.38,6.38]
["325C",8.06,8.06,8.06,8.06]
["330C",8.8699999999999992,8.8699999999999992,8.8699999999999992,8.8699999999999992]
["345B",9.07,9.07,9.07,9.07]
["365BL",null,"",null,""]
["385BL",18.57,18.57,18.57,18.57]
["Scrapers"]
[{"$f":"A39","v":"631G"},11.64,11.64,11.64,11.64]
[{"$f":"A40","v":"637G PP"},20.361599999999999,20.361599999999999,"N/A","N/A"]
["Wheeled Loaders"]
[{"$f":"A42","v":"924G"},6.34,6.34,6.34,6.34]
["928G",7.76,7.76,7.76,7.76]
["950G",11.81,11.81,11.81,11.81]
["966G",14.81,14.81,14.81,14.81]
["972G",18.77,18.77,18.77,18.77]
["980G",18.77,18.77,18.77,18.77]
["988G",20.11,20.11,20.11,20.11]
[990,null,"",null,""]
["992G",46.17,46.17,"N/A","N/A"]
["994D",null,"",null,""]
["L-2350",null,"",null,""]
["Shovels"]
["KOM PC2000"]
["KOM PC3000"]
["KOM PC4000"]
["KOM PC5500"]
["KOM PC8000"]
["Hydraulic Hammers"]
[{"$f":"A60","v":"H-120 (fits 325)"},6.85,6.85,6.85,6.85]
[{"$f":"A61","v":"H-160 (fits 345)"},7.72,7.72,7.72,7.72]
[{"$f":"A62","v":"H-180 (fits 365/385)"},10.87,10.87,10.87,10.87]
[{"$f":"A63","v":"Demolition Shears"}]
["S340 (fits 322/325/330)"]
["S365 (fits 330/345)"]
["S390 (fits 365/385)"]
["Demolition Grapples"]
["G315 (fits 322/325)"]
["G320 (fits 325/330)"]
["G330 (fits 345/365)"]
["Other Equipment"]
[{"$f":"A72","v":"420D 4WD Backhoe"},4.93,4.93,4.93,4.93]
["428D 4WD Backhoe",5.07,5.07,5.07,5.07]
["CS533E Vibratory Roller","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["CS663E Vibratory Roller","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["CP533E Sheepsfoot Compactor","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["CP663E Sheepsfoot Compactor","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Light Truck - 1.5 Ton","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Supervisor's Truck","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Flatbed Truck","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Air Compressor + tools","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Welding Equipment","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Heavy Duty Drill Rig","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Pump (plugging) Drill Rig","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Concrete Pump","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Gas Engine Vibrator","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Generator 5KW","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["HDEP Welder (pipe or liner)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["5 Ton Crane","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["20 Ton Crane","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["50 Ton Crane","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["120 Ton Crane","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Trucks"]
[{"$f":"A94","v":"725 (articulated)"},4.42,4.42,4.42,4.42]
["730  (articulated)",4.42,4.42,4.42,4.42]
["735 (articulated)",4.42,4.42,4.42,4.42]
["740 (articulated)",4.42,4.42,4.42,4.42]
["769D",4.9400000000000004,4.9400000000000004,"N/A","N/A"]
["773E",5.55,5.55,"N/A","N/A"]
["777D",6.19,6.19,"N/A","N/A"]
["785C",null,"",null,""]
["793C",null,"",null,""]
["797B",null,"",null,""]
["613E (5,000 gal) Water Wagon",null,"",null,""]
["621E (8,000 gal) Water Wagon",null,"",null,""]
["777D Water Truck",null,"",null,""]
["785C Water Truck",null,"",null,""]
["Dump Truck (10-12 yd3 ) (5)",4.42,4.42,4.42,4.42]
["Notes:"]
["(1) G.E.T. Source: ","Cashman Equipment Company (July 2024) unless noted","Cashman Equipment Company (July 2024) unless noted","Cashman Equipment Company (July 2024) unless noted","Cashman Equipment Company (July 2024) unless noted"]
[]
["TIRE COST TABLE [Cost Per Tire(1,2,3)]"]
["EQUIPMENT TYPE","Basis 1","Basis 2","Basis 3","Basis 4","Basis 5","Basis 6","Basis 7","Basis 8","Basis 9","Basis 10","Basis 11","Basis 12","Basis 13","Basis 14","Basis 15"]
[null,{"$f":"IF(ISBLANK(VLOOKUP(B324,RegionNames,2,FALSE)),\"\",VLOOKUP(B324,RegionNames,2,FALSE))","v":"Northern Nevada"},"Southern Nevada","N. Nevada Notice Level","S. Nevada Notice Level","","","","","","","","","","",""]
["Bulldozers"]
[{"$f":"A13","v":"D6R"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["D6R w/ Winch","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["D7R","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["D8R","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["D9R","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["D10R","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["D11R","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Wheeled Dozers"]
[{"$f":"A21","v":"824G"}]
["834G"]
[844]
["854G"]
["Motor Graders"]
["120H",4985,4985,4985,4985]
["14G/H",7385,7385,7385,7385]
["16G/H",10240,10240,10240,10240]
["24M",null,"",null,""]
["Track Excavators"]
[{"$f":"A31","v":"312C"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["320C","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["325C","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["330C","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["345B","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["365BL","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["385BL","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[{"$f":"A38","v":"Scrapers"}]
["631G",20900,20900,20900,20900]
["637G PP",20900,20900,"N/A","N/A"]
["Wheeled Loaders"]
["924G",5560,5560,5560,5560]
["928G",5560,5560,5560,5560]
["950G",9080,9080,9080,9080]
["966G",13310,13310,13310,13310]
["972G",13310,13310,13310,13310]
["980G",16575,16575,16575,16575]
["988G",19770,19770,19770,19770]
[990,null,"",null,""]
["992G",39040,39040,"N/A","N/A"]
["994D",null,"",null,""]
["L-2350",null,"",null,""]
["Shovels"]
["KOM PC2000","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["KOM PC3000","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["KOM PC4000","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["KOM PC5500","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["KOM PC8000","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[{"$f":"A59","v":"Hydraulic Hammers"}]
["H-120 (fits 325)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["H-160 (fits 345)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["H-180 (fits 365/385)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Demolition Shears"]
["S340 (fits 322/325/330)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["S365 (fits 330/345)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["S390 (fits 365/385)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Demolition Grapples"]
["G315 (fits 322/325)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["G320 (fits 325/330)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["G330 (fits 345/365)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[{"$f":"A71","v":"Other Equipment"}]
[{"$f":"A72","v":"420D 4WD Backhoe"},1190,1190,1190,1190]
["428D 4WD Backhoe",1190,1190,1190,1190]
["CS533E Vibratory Roller","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["CS663E Vibratory Roller","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["CP533E Sheepsfoot Compactor","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["CP663E Sheepsfoot Compactor","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Light Truck - 1.5 Ton",304,304,304,304]
["Supervisor's Truck",304,304,304,304]
["Flatbed Truck",304,304,304,304]
["Air Compressor + tools","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Welding Equipment","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Heavy Duty Drill Rig"]
["Pump (plugging) Drill Rig"]
["Concrete Pump","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Gas Engine Vibrator","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Generator 5KW","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["HDEP Welder (pipe or liner)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["5 Ton Crane"]
["20 Ton Crane"]
["50 Ton Crane"]
["120 Ton Crane"]
[{"$f":"A93","v":"Trucks"}]
["725 (articulated)",5975,5975,5975,5975]
["730  (articulated)",5975,5975,5975,5975]
["735 (articulated)",7340,7340,7340,7340]
["740 (articulated)",9200,9200,9200,9200]
["769D",6610,6610,"N/A","N/A"]
["773E",13270,13270,"N/A","N/A"]
["777D",14230,14230,"N/A","N/A"]
["785C",null,"",null,""]
["793C",null,"",null,""]
["797B",null,"",null,""]
["613E (5,000 gal) Water Wagon",4465,4465,4465,4465]
["621E (8,000 gal) Water Wagon",10940,10940,10940,10940]
["777D Water Truck",null,"",null,""]
["785C Water Truck",null,"",null,""]
["Dump Truck (10-12 yd3 ) (5)",790,790,790,790]
["Notes:"]
["(1) Unit Cost Basis:","Cost per set","Cost per set","Cost per set","Cost per set"]
["(2) Cost Basis:","Total cost for all required tires.","Total cost for all required tires.","Total cost for all required tires.","Total cost for all required tires."]
["(3) Tire Cost Source:","Purcell Tire Quote: 2024","Purcell Tire Quote: 2024","Purcell Tire Quote: 2024","Purcell Tire Quote: 2024"]
["(4) Tire Wear Source \n(defined in model):","Caterpillar Handbook, Edition 35; Ch. 20","Caterpillar Handbook, Edition 35; Ch. 20","Caterpillar Handbook, Edition 35; Ch. 20","Caterpillar Handbook, Edition 35; Ch. 20"]

{"sheet":"Labor Rates","index":2,"n_rows":198,"n_cols":69,"rows_kept":198,"cut":false,"hidden":false,"merged":[[8,27,8,28],[8,29,8,30],[8,15,8,16],[8,17,8,18],[8,19,8,20],[8,21,8,22],[8,23,8,24],[8,25,8,26],[7,0,8,0],[7,29,7,30],[7,27,7,28],[7,25,7,26],[7,23,7,24],[7,1,7,2],[7,21,7,22],[7,19,7,20],[7,13,7,14],[7,11,7,12],[7,17,7,18],[7,15,7,16],[7,5,7,6],[7,3,7,4],[7,9,7,10],[7,7,7,8],[197,1,197,2],[197,3,197,4],[197,5,197,6],[197,7,197,8],[197,21,197,22],[157,17,157,18],[157,19,157,20],[157,21,157,22],[196,17,196,18],[196,19,196,20],[196,13,196,14],[196,15,196,16],[197,9,197,10],[197,11,197,12],[197,13,197,14],[197,15,197,16],[196,9,196,10],[196,11,196,12],[196,1,196,2],[196,3,196,4],[196,5,196,6],[196,7,196,8],[183,1,183,2],[183,3,183,4],[197,17,197,18],[197,19,197,20],[194,17,194,18],[183,17,183,18],[197,23,197,24],[104,25,104,26],[196,25,196,26],[197,25,197,26],[157,23,157,24],[157,25,157,26],[104,17,104,18],[104,19,104,20],[196,21,196,22],[156,19,156,20],[156,21,156,22],[134,21,134,22],[195,19,195,20],[195,21,195,22],[194,19,194,20],[194,21,194,22],[135,21,135,22],[183,21,183,22],[183,23,183,24],[182,21,182,22],[104,27,104,28],[196,27,196,28],[183,29,183,30],[194,25,194,26],[135,25,135,26],[195,23,195,24],[195,25,195,26],[197,27,197,28],[104,29,104,30],[196,29,196,30],[197,29,197,30],[157,27,157,28],[157,29,157,30],[196,23,196,24],[156,27,156,28],[134,27,134,28],[134,23,134,24],[135,23,135,24],[135,27,135,28],[105,25,105,26],[194,23,194,24],[158,23,158,24],[194,27,194,28],[195,27,195,28],[195,1,195,2],[195,3,195,4],[195,5,195,6],[195,7,195,8],[194,1,194,2],[194,3,194,4],[194,5,194,6],[194,7,194,8],[104,21,104,22],[157,15,157,16],[183,13,183,14],[183,15,183,16],[181,13,181,14],[181,15,181,16],[134,15,134,16],[182,15,182,16],[182,17,182,18],[182,19,182,20],[104,11,104,12],[104,13,104,14],[104,15,104,16],[104,5,104,6],[104,7,104,8],[156,5,156,6],[134,29,134,30],[134,19,134,20],[135,15,135,16],[135,17,135,18],[135,19,135,20],[194,9,194,10],[194,11,194,12],[195,17,195,18],[195,13,195,14],[195,15,195,16],[195,9,195,10],[195,11,195,12],[194,15,194,16],[157,11,157,12],[194,29,194,30],[195,29,195,30],[156,29,156,30],[182,13,182,14],[182,27,182,28],[182,29,182,30],[183,25,183,26],[194,13,194,14],[158,25,158,26],[158,13,158,14],[135,13,135,14],[134,11,134,12],[135,9,135,10],[135,11,135,12],[134,9,134,10],[1,1,1,3],[2,1,2,3],[3,1,3,3],[134,1,134,2],[134,3,134,4],[105,1,105,2],[105,3,105,4],[104,3,104,4],[104,1,104,2],[8,1,8,2],[135,1,135,2],[135,3,135,4],[135,5,135,6],[104,9,104,10],[104,23,104,24],[8,11,8,12],[8,13,8,14],[8,3,8,4],[8,5,8,6],[8,7,8,8],[8,9,8,10],[134,5,134,6],[134,7,134,8],[105,5,105,6],[105,7,105,8],[134,13,134,14],[183,5,183,6],[183,7,183,8],[182,11,182,12],[181,11,181,12],[181,5,181,6],[181,7,181,8],[158,5,158,6],[156,1,156,2],[156,3,156,4],[157,5,157,6],[157,7,157,8],[157,1,157,2],[157,3,157,4],[181,1,181,2],[181,3,181,4],[158,1,158,2],[158,3,158,4],[182,7,182,8],[182,3,182,4],[182,5,182,6],[182,1,182,2],[105,27,105,28],[105,29,105,30],[158,29,158,30],[181,29,181,30],[135,29,135,30],[158,27,158,28],[183,11,183,12],[181,9,181,10],[183,9,183,10],[182,9,182,10],[183,27,183,28],[183,19,183,20],[181,19,181,20],[181,27,181,28],[182,23,182,24],[182,25,182,26],[158,21,158,22],[158,9,158,10],[158,11,158,12],[156,23,156,24],[156,25,156,26],[158,15,158,16],[158,17,158,18],[158,19,158,20],[181,25,181,26],[158,7,158,8],[134,25,134,26],[105,19,105,20],[105,23,105,24],[105,9,105,10],[105,11,105,12],[105,13,105,14],[105,15,105,16],[105,21,105,22],[156,7,156,8],[157,13,157,14],[157,9,157,10],[105,17,105,18],[134,17,134,18],[156,15,156,16],[156,17,156,18],[156,9,156,10],[156,11,156,12],[156,13,156,14],[181,21,181,22],[181,23,181,24],[181,17,181,18],[135,7,135,8]]}
[]
["File Name:",{"$f":"DataFileName","v":"SRCE_Cost_Data_File_1_12_Std_2024.xlsm"}]
["Date:",{"$f":"DataFileDate","v":"2024-08-01"}]
["Cost Basis:",{"$f":"DataCostBasis","v":"User Data"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",BO4),FIND(\"[\",CELL(\"filename\",BO4))+1,FIND(\"]\",CELL(\"filename\",BO4),FIND(\"[\",CELL(\"filename\",BO4))+1)-FIND(\"[\",CELL(\"filename\",BO4))-1)","v":"SRCE_Cost_Data_File_1_12_Std_2024.xlsm"},{"$f":"FIND(\"]\",BQ4,BP4+1)","v":69},{"$f":"FIND(\"[\",BQ4)","v":30},{"$f":"CELL(\"filename\",A1)","v":"C:\\Users\\datkinson\\Downloads\\[SRCE_Cost_Data_File_1_12_Std_2024.xlsm]Labor Rates"}]
["Author/Source:",{"$f":"AuthorSource","v":"Nevada Division of Environmental Protection (NDEP) & NV BLM"}]
[]
["HOURLY LABOR RATE TABLE"]
["EQUIPMENT TYPE (1) OR JOB DESCRIPTION","Basis 1",null,"Basis 2",null,"Basis 3",null,"Basis 4",null,"Basis 5",null,"Basis 6",null,"Basis 7",null,"Basis 8",null,"Basis 9",null,"Basis 10",null,"Basis 11",null,"Basis 12",null,"Basis 13",null,"Basis 14",null,"Basis 15"]
[null,{"$f":"IF(ISBLANK(VLOOKUP(B8,RegionNames,2,FALSE)),\"\",VLOOKUP(B8,RegionNames,2,FALSE))","v":"Northern Nevada"},null,{"$f":"IF(ISBLANK(VLOOKUP(D8,RegionNames,2,FALSE)),\"\",VLOOKUP(D8,RegionNames,2,FALSE))","v":"Southern Nevada"},null,{"$f":"IF(ISBLANK(VLOOKUP(F8,RegionNames,2,FALSE)),\"\",VLOOKUP(F8,RegionNames,2,FALSE))","v":"N. Nevada Notice Level"},null,{"$f":"IF(ISBLANK(VLOOKUP(H8,RegionNames,2,FALSE)),\"\",VLOOKUP(H8,RegionNames,2,FALSE))","v":"S. Nevada Notice Level"},null,{"$f":"IF(ISBLANK(VLOOKUP(J8,RegionNames,2,FALSE)),\"\",VLOOKUP(J8,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(L8,RegionNames,2,FALSE)),\"\",VLOOKUP(L8,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(N8,RegionNames,2,FALSE)),\"\",VLOOKUP(N8,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(P8,RegionNames,2,FALSE)),\"\",VLOOKUP(P8,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(R8,RegionNames,2,FALSE)),\"\",VLOOKUP(R8,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(T8,RegionNames,2,FALSE)),\"\",VLOOKUP(T8,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(V8,RegionNames,2,FALSE)),\"\",VLOOKUP(V8,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(X8,RegionNames,2,FALSE)),\"\",VLOOKUP(X8,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(Z8,RegionNames,2,FALSE)),\"\",VLOOKUP(Z8,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(AB8,RegionNames,2,FALSE)),\"\",VLOOKUP(AB8,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(AD8,RegionNames,2,FALSE)),\"\",VLOOKUP(AD8,RegionNames,2,FALSE))","v":""}]
["EQUIPMENT OPERATORS - Labor Groups and Base Pay Rate ($/hr) (2)"]
["Bulldozers"]
["D6R",null,49.54,null,58,"",49.54,null,58]
["D6R w/ Winch"]
["D7R","",49.54,null,58,"",49.54,null,58]
["D8R","",49.54,null,58,"",49.54,null,58]
["D9R","",49.54,null,58,"",49.54,null,58]
["D10R","",49.54,null,58,"",49.54,null,58]
["D11R","",49.54,null,58,"",49.54,null,58]
["Wheeled Dozers"]
["824G"]
["834G"]
[844]
["854G"]
["Motor Graders"]
["120H",null,50.4,null,58.12,"",50.4,null,58.12]
["14G/H","",50.4,null,58.12,"",50.4,null,58.12]
["16G/H","",50.4,null,58.12,"",50.4,null,58.12]
["24M"]
["Track Excavators"]
["312C",null,50.4,null,58,"",50.4,null,58]
["320C","",50.4,null,58,"",50.4,null,58]
["325C","",50.4,null,58,"",50.4,null,58]
["330C","",50.4,null,58,"",50.4,null,58]
["345B","",50.4,null,58,"",50.4,null,58]
["365BL"]
["385BL","",50.4,null,58,"",50.4,null,58]
["Scrapers"]
["631G",null,50.64,null,58,"",50.64,null,58]
["637G PP","",50.64,null,58,"",50.64,null,58]
["Wheeled Loaders"]
["924G","",50.64,null,58,"",50.64,null,58]
["928G","",50.64,null,58,"",50.64,null,58]
["950G","",50.64,null,58,"",50.64,null,58]
["966G","",50.64,null,58,"",50.64,null,58]
["972G","",50.64,null,58,"",50.64,null,58]
["980G","",50.64,null,58,"",50.64,null,58]
["988G","",50.64,null,58.12,"",50.64,null,58.12]
[990]
["992G",null,50.64,null,58.12,"",50.64,null,58.12]
["994D"]
["L-2350"]
["Shovels"]
["KOM PC2000"]
["KOM PC3000"]
["KOM PC4000"]
["KOM PC5500"]
["KOM PC8000"]
["Hydrauilc Hammers"]
["H-120 (fits 325)"]
["H-160 (fits 345)"]
["H-180 (fits 365/385)"]
["Demolition Shears"]
["S340 (fits 322/325/330)"]
["S365 (fits 330/345)"]
["S390 (fits 365/385)"]
["Demolition Grapples"]
["G315 (fits 322/325)"]
["G320 (fits 325/330)"]
["G330 (fits 345/365)"]
["Other Equipment"]
["420D 4WD Backhoe","",50.4,null,58,"",50.4,null,58]
["428D 4WD Backhoe","",50.4,null,58,"",50.4,null,58]
["CS533E Vibratory Roller",null,49.54,null,58,"",49.54,null,58]
["CS663E Vibratory Roller"]
["CP533E Sheepsfoot Compactor"]
["CP663E Sheepsfoot Compactor"]
["Light Truck - 1.5 Ton"]
["Supervisor's Truck"]
["Flatbed Truck"]
["Air Compressor + tools",null,47.49,"Group 1",54.94,"",47.49,"Group 1",54.94]
["Welding Equipment",null,50.4,null,58,"",50.4,null,58]
["Heavy Duty Drill Rig","",50.64,"Group 1",54.94,"",50.64,"Group 1",54.94]
["Pump (plugging) Drill Rig","",50.64,"Group 1",54.94,"",50.64,"Group 1",54.94]
["Concrete Pump"]
["Gas Engine Vibrator","",49.54,null,58,"",49.54,null,58]
["Generator 5KW"]
["HDEP Welder (pipe or liner)"]
["5 Ton Crane","",50.4,null,58,"",50.4,null,58]
["20 Ton Crane","",50.4,null,58,"",50.4,null,58]
["50 Ton Crane","",50.4,null,58,"",50.4,null,58]
["120 Ton Crane"]
["Fringe Benefits"]
["Equip Op Fringe Benefits ($/hr)",null,26.88,null,32.35,null,26.88,null,32.35]
["Zone and Area Adjustments - Miles and Rates ($hr) (3)"]
["Equipment Zone 1","0-50 miles",0,"0-20 miles",0,"0-50 miles",0,"0-20 miles",0]
["Equipment Zone 2","50-150 miles",0,"20-40 miles",0,"50-150 miles",0,"20-40 miles",0]
["Equipment Zone 3","150-300 miles",0,"40-60 miles",0,"150-300 miles",0,"40-60 miles",0]
["Equipment Zone 4",">300 miles",0,">60 miles",0,">300 miles",0,">60 miles",0]
["Equipment Zone 5"]
["Equipment Zone 6"]
["Equipment Zone 7"]
[]
["NOTES:"]
["(1) Equipment Type: ","Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent"]
["(2) Equipment Operator Source: ","D-B NV20240055 5/24/2024",0,"D-B NV20240058 7/5/2024",null,"D-B NV20240055 5/24/2024",0,"D-B NV20240058 7/5/2024"]
["(3) Zone Basis: ","From Washoe Co. Courthouse",null,"From Las Vegas City Hall",null,"From Washoe Co. Courthouse",null,"From Las Vegas City Hall"]
["TRUCK DRIVERS - Labor Groups and Base Pay Rate ($/hr) (4)"]
["725 (articulated)","Dump Truck Driver > 25 yds < 60 yds",31.5,null,34.700000000000003,"Dump Truck Driver > 25 yds < 60 yds",31.5,"",34.700000000000003]
["730 (articulated)","Dump Truck Driver > 25 yds < 60 yds",31.5,"",34.700000000000003,"Dump Truck Driver > 25 yds < 60 yds",31.5,"",34.700000000000003]
["735 (articulated)","Dump Truck Driver > 25 yds < 60 yds",31.5,"",34.700000000000003,"Dump Truck Driver > 25 yds < 60 yds",31.5,"",34.700000000000003]
["740 (articulated)","Dump Truck Driver > 25 yds < 60 yds",31.5,"",34.700000000000003,"Dump Truck Driver > 25 yds < 60 yds",31.5,"",34.700000000000003]
["769D","Dump Truck Driver > 25 yds < 60 yds",31.5,"",34.700000000000003,"Dump Truck Driver > 25 yds < 60 yds",31.5,"",34.700000000000003]
["773E"]
["777D","Dump Truck Driver > 60 yds < 75 yds",31.5,"",34.700000000000003,"Dump Truck Driver > 60 yds < 75 yds",31.5,"",34.700000000000003]
["785C"]
["793C"]
["797B"]
["613E (5,000 gal) Water Wagon","Water Truck > 2,500 gallons",31.5,null,34.700000000000003,"Water Truck > 2,500 gallons",31.5,"",34.700000000000003]
["621E (8,000 gal) Water Wagon","Water Truck > 2,500 gallons",31.5,"",34.700000000000003,"Water Truck > 2,500 gallons",31.5,"",34.700000000000003]
["777D Water Truck"]
["785C Water Truck"]
["Dump Truck (10-12 yd3 )","Dump Truck Driver > 8 yds < 18 yds",31.5,null,34.700000000000003,"Dump Truck Driver > 8 yds < 18 yds",31.5,"",34.700000000000003]
["Fringe Benefits"]
["Truck Driver Fringe Benefits ($/hr)",null,4.16,null,31.81,null,4.16,null,31.81]
["Zone and Area Adjustments (5)"]
["Truck Zone 1","0-50 miles",0,"0-30 miles",0,"0-50 miles",0,"0-30 miles",0]
["Truck Zone 2","50-150 miles",0,"30-50 miles",0,"50-150 miles",0,"30-50 miles",0]
["Truck Zone 3","150-300 miles",0,"50-70 miles",0,"150-300 miles",0,"50-70 miles",0]
["Truck Zone 4",">300 miles",0,">70 miles",0,">300 miles",0,">70 miles",0]
["Truck Zone 5"]
["Truck Zone 6"]
["Truck Zone 7"]
[]
["NOTES:"]
["(4) Truck Driver Source: ","D-B SUNV2014-014 9/8/2016",0,"D-B NV20240058 7/5/2024",null,"D-B SUNV2014-014 9/8/2016",0,"D-B NV20240058 7/5/2024"]
["(5) Zone Basis: ","From Washoe Co. Courthouse",null,"From Las Vegas City Hall",null,"From Washoe Co. Courthouse",null,"From Las Vegas City Hall"]
["LABORERS - Labor Groups and Base Pay Rate ($/hr) (6,7)"]
["General Laborer",null,32.450000000000003,"Group 1",37.04,null,32.450000000000003,"Group 1",37.04]
["Skilled Laborer",null,32.950000000000003,"Group 2",37.299999999999997,null,32.950000000000003,"Group 2",37.299999999999997]
["Driller's Helper",null,32.950000000000003,"Group 2",37.299999999999997,null,32.950000000000003,"Group 2",37.299999999999997]
["Rodmen (reinforcing concrete)",null,32.950000000000003,"Group 2",37.299999999999997,null,32.950000000000003,"Group 2",37.299999999999997]
["Cement finisher",null,32.950000000000003,"Group 2",37.299999999999997,null,32.950000000000003,"Group 2",37.299999999999997]
["Carpenter",null,44.06,null,46.54,null,44.06,null,46.54]
["Fringe Benefits"]
["Laborer Fringe Benefits ($/hr)",null,15.7,null,25.02,null,15.7,null,25.02]
["Carpenter Fringe Benefits ($/hr)",null,17.36,null,23.87,null,17.36,null,23.87]
["Zone and Area Adjustments (8)"]
["Laborer Zone 1","0-50 miles",0,"0-30 miles",0,"0-50 miles",0,"0-30 miles",0]
["Laborer Zone 2","50-150 miles",0,"30-50 miles",0,"50-150 miles",0,"30-50 miles",0]
["Laborer Zone 3","150-300 miles",0,">50 miles",0,"150-300 miles",0,">50 miles",0]
["Laborer Zone 4",">300 miles",0,"Laughlin",0,">300 miles",0,"Laughlin",0]
["Laborer Zone 5"]
["Laborer Zone 6"]
["Laborer Zone 7"]
[]
["NOTES:"]
["(6) Laborer Source: ","D-B LABO0169-014 10/1/2023",0,"D-B LABO0872-009 10/1/2023",0,"D-B LABO0169-014 10/1/2023",0,"D-B LABO0872-009 10/1/2023",0]
["(7) Carpenter Source: ","D-B CARP0971-013 7/1/2024",0,"D-B CARP1977-008 7/1/2023",0,"D-B CARP0971-013 7/1/2024",0,"D-B CARP1977-008 7/1/2023",0]
["(8) Zone Basis: ","From Washoe Co. Courthouse",null,"From Las Vegas City Hall",null,"From Washoe Co. Courthouse",null,"From Las Vegas City Hall"]
["PROJECT MANAGEMENT AND TECHNICAL LABOR - Base Pay Rate ($/hr) (9)"]
["Project Manager",null,77.625,null,91.125,null,77.625,null,77.625]
["Foreman",null,72.5625,null,78.75,null,72.5625,null,72.5625]
["Field Geologist/Engineer",null,127.8465840990811,null,127.8465840990811,null,127.8465840990811,null,127.8465840990811]
["Field Tech/Sampler",null,87.894526568118252,null,87.894526568118252,null,87.894526568118252,null,87.894526568118252]
["Range Scientist",null,110.26767878545745,null,110.26767878545745,null,110.26767878545745,null,110.26767878545745]
["Senior Planning Engineer"]
["Project Engineer"]
["Mechanic/Fitter"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["NOTES:"]
["(9) Project Manager:","R.S.Means 2024 Q2 (01 31 1320 0200 Total Incl.O&P-10%) Adjusted for Elko, NV",0,"R.S.Means 2024 Q2 (01 31 1320 0200 Total Incl.O&P-10%) Adjusted for Elko, NV",0,"R.S.Means 2024 Q2 (01 31 1320 0200 Total Incl.O&P-10%) Adjusted for Elko, NV",0,"R.S.Means 2024 Q2 (01 31 1320 0200 Total Incl.O&P-10%) Adjusted for Elko, NV",0]
["(9) Foreman Source:","R.S.Means 2024 Q2 (01 31 1320 0200 Total Incl.O&P-10%) Adjusted for Elko, NV",0,"R.S.Means 2024 Q2 (01 31 1320 0200 Total Incl.O&P-10%) Adjusted for Elko, NV",0,"R.S.Means 2024 Q2 (01 31 1320 0200 Total Incl.O&P-10%) Adjusted for Elko, NV",0,"R.S.Means 2024 Q2 (01 31 1320 0200 Total Incl.O&P-10%) Adjusted for Elko, NV",0]
["(9) Techical Labor Source:","WSP 2024 Adjusted for Zone,Tax and Ins.",0,"WSP 2024 Adjusted for Zone,Tax and Ins.",0,"WSP 2024 Adjusted for Zone,Tax and Ins.",0,"WSP 2024 Adjusted for Zone,Tax and Ins.",0]
["INDIRECT COSTS"]
["SOCIAL SECURITY, WORKMAN'S COMP, INSURANCE, ETC."]
["Unemployment (%)",null,0.03,null,0.03,null,0.03,null,0.03]
["Retirement/SS/Medicare (%)",null,7.6499999999999999E-2,null,7.6499999999999999E-2,null,7.6499999999999999E-2,null,7.6499999999999999E-2]
["Workman's Compensation (%)",null,0.14499999999999999,null,0.14499999999999999,null,0.14499999999999999,null,0.14499999999999999]
["State Payroll Tax (13),(15),(17),(18)"]
[]
[]
[]
["NOTES:"]
["(10) Workman's Comp Source: ","RS Means R013113-60 NV Excavation (2012)",0,"RS Means R013113-60 NV Excavation (2012)",0,"RS Means R013113-60 NV Excavation (2012)",0,"RS Means R013113-60 NV Excavation (2012)",0]
["Unemployment Tax ","NRS 612.540, NRS 612.606 ","","NRS 612.540, NRS 612.606 ","","NRS 612.540, NRS 612.606 ","","NRS 612.540, NRS 612.606 ",""]
["","","","","","","","",""]
["","","","","","","","",""]

{"sheet":"Reclamation Material Costs","index":3,"n_rows":94,"n_cols":17,"rows_kept":94,"cut":false,"hidden":false,"merged":[[6,0,7,1],[0,1,0,2],[1,1,1,2],[2,1,2,2]]}
["File Name:",{"$f":"DataFileName","v":"SRCE_Cost_Data_File_1_12_Std_2024.xlsm"}]
["Date:",{"$f":"DataFileDate","v":"2024-08-01"}]
["Cost Basis:",{"$f":"DataCostBasis","v":"User Data"}]
["Author/Source:",{"$f":"AuthorSource","v":"Nevada Division of Environmental Protection (NDEP) & NV BLM"}]
[]
["RECLAMATION MATERIAL COST TABLE"]
["MATERIAL TYPE",null,"Basis 1","Basis 2","Basis 3","Basis 4","Basis 5","Basis 6","Basis 7","Basis 8","Basis 9","Basis 10","Basis 11","Basis 12","Basis 13","Basis 14","Basis 15"]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP(C7,RegionNames,2,FALSE)),\"\",VLOOKUP(C7,RegionNames,2,FALSE))","v":"Northern Nevada"},"Southern Nevada","N. Nevada Notice Level","S. Nevada Notice Level","","","","","","","","","","",""]
["Revegetation Materials"]
["Seed Mixes"]
["Seed Mix","Units"]
["None"]
["Mix 1",{"$f":"IF(Metric,\"Cost/Ha\",\"Cost/Acre\")","v":"Cost/Acre"},302.5,302.5,302.5,302.5]
["Mix 2","Cost/Acre",332.75,332.75,332.75,332.75]
["Mix 3","Cost/Acre",363,363,363,363]
["Mix 4","Cost/Acre",393.25,393.25,393.25,393.25]
["User Mix 1","Cost/Acre"]
["User Mix 2","Cost/Acre"]
["User Mix 3","Cost/Acre"]
["User Mix 4","Cost/Acre"]
["User Mix 5 (see Seed Mix sheet)","Cost/Acre"]
[null,"Notes:"]
["Mulch"]
["Item","Units"]
["None"]
["Straw Mulch",{"$f":"IF(Metric,\"Cost/kg\",\"Cost/lb\")","v":"Cost/lb"},0.21476878330155938,0.21476878330155938,0.21476878330155938,0.21476878330155938]
["Hydro Mulch",{"$f":"IF(Metric,\"Cost/kg\",\"Cost/lb\")","v":"Cost/lb"},0.39,0.39,0.39,0.39]
["Timber Mulch",{"$f":"IF(Metric,\"Cost/kg\",\"Cost/lb\")","v":"Cost/lb"}]
[null,{"$f":"IF(Metric,\"Cost/kg\",\"Cost/lb\")","v":"Cost/lb"}]
[null,{"$f":"IF(Metric,\"Cost/kg\",\"Cost/lb\")","v":"Cost/lb"}]
[null,"Notes:","Straw Spec 60 lb. bale, Cert. weed free, (Projected from 2019 quote)100 bales per load","Straw Spec 60 lb. bale, Cert. weed free, (Projected from 2019 quote)100 bales per load","Straw Spec 60 lb. bale, Cert. weed free, (Projected from 2019 quote)100 bales per load","Straw Spec 60 lb. bale, Cert. weed free, (Projected from 2019 quote)100 bales per load"]
[]
[null,null,"Granite Seed $780 per Ton in 50 lb bag Wood (Hydro) Mulch (2024)","Granite Seed $780 per Ton in 50 lb bag Wood (Hydro) Mulch (2024)","Granite Seed $780 per Ton in 50 lb bag Wood (Hydro) Mulch (2024)","Granite Seed $780 per Ton in 50 lb bag Wood (Hydro) Mulch (2024)"]
["Amendments"]
["Item","Units"]
["None"]
["Organic Matter",{"$f":"IF(Metric,\"Cost/kg\",\"Cost/lb\")","v":"Cost/lb"},0.85,0.85,0.85,0.85]
["Treated Sludge","Cost/lb"]
["Chemical","Cost/lb",0.73140000000000005,0.73140000000000005,0.73140000000000005,0.73140000000000005]
[null,"Cost/lb"]
[null,"Cost/lb"]
[null,"Cost/lb"]
[null,"Notes:","Granite Seed $0.850 per lb. in 50 lb. bag, 1 Ton min order Sustain 4-6-4 (2024)","Granite Seed $0.850 per lb. in 50 lb. bag, 1 Ton min order Sustain 4-6-4 (2024)","Granite Seed $0.850 per lb. in 50 lb. bag, 1 Ton min order Sustain 4-6-4 (2024)","Granite Seed $0.850 per lb. in 50 lb. bag, 1 Ton min order Sustain 4-6-4 (2024)"]
[null,null,"Western Nevada Supply $36.57 per 50 lb. bag 15-15-15 (2024)","Western Nevada Supply $36.57 per 50 lb. bag 15-15-15 (2024)","Western Nevada Supply $36.57 per 50 lb. bag 15-15-15 (2024)","Western Nevada Supply $36.57 per 50 lb. bag 15-15-15 (2024)"]
[]
["Well Abandonment Materials"]
["Description","Units"]
[]
["Cement",{"$f":"IF(Metric,\"20kg bag\",\"50lb bag\")","v":"50lb bag"},8.6436170212765973,8.6436170212765973,8.6436170212765973,8.6436170212765973]
["Grout (Low Grade Bentonite)",{"$f":"IF(Metric,\"20kg bag\",\"50lb bag\")","v":"50lb bag"},11.92,11.92,11.92,11.92]
["Inert Material/Cuttings",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"}]
[]
[]
[null,"Notes:","(1) Jentech Drilling Supply quote (2024) Type I,II Cement at $16.25 per 94 lb. bag","(1) Jentech Drilling Supply quote (2024) Type I,II Cement at $16.25 per 94 lb. bag","(1) Jentech Drilling Supply quote (2024) Type I,II Cement at $16.25 per 94 lb. bag","(1) Jentech Drilling Supply quote (2024) Type I,II Cement at $16.25 per 94 lb. bag"]
[null,null,"(2) Jentech Drilling Supply (2024) 3/8 in. Chunk Bentonite Hole Plug at $11.92 per 50 lb. bag (5.75 cf/bag at 43 gallons slurry and 12.1% solids)+ 10% for bentonite chips added.","(2) Jentech Drilling Supply (2024) 3/8 in. Chunk Bentonite Hole Plug at $11.92 per 50 lb. bag (5.75 cf/bag at 43 gallons slurry and 12.1% solids)+ 10% for bentonite chips added.","(2) Jentech Drilling Supply (2024) 3/8 in. Chunk Bentonite Hole Plug at $11.92 per 50 lb. bag (5.75 cf/bag at 43 gallons slurry and 12.1% solids)+ 10% for bentonite chips added.","(2) Jentech Drilling Supply (2024) 3/8 in. Chunk Bentonite Hole Plug at $11.92 per 50 lb. bag (5.75 cf/bag at 43 gallons slurry and 12.1% solids)+ 10% for bentonite chips added."]
[]
["Monitoring Costs"]
["Description","Units","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit"]
[]
["Monitor Well Pump","ea.",3359.8583106267033,3359.8583106267033,3359.8583106267033,3359.8583106267033]
["Sampling Supplies","ea.",7.8501362397820174,7.8501362397820174,7.8501362397820174,7.8501362397820174]
[]
["Water Analysis (Profile I) (1)","ea.",627,627,627,627]
["Leach Test (MWMP) w/ analysis","ea.",766,766,766,766]
["ABA + S speciation","ea.",256,256,256,256]
["WAD Cyanide in water","ea.",100,100,100,100]
["Water Analysis (Profile II) (1)","ea.",715,715,715,715]
[null,"ea."]
[null,"ea."]
[null,"ea."]
[null,"ea."]
[null,"ea."]
[null,"ea."]
[null,"ea."]
[null,"ea."]
[null,"ea."]
[null,"ea."]
[null,"Notes:","(1) WET Lab, Reno, Nevada (2024)","(1) WET Lab, Reno, Nevada (2024)","(1) WET Lab, Reno, Nevada (2024)","(1) WET Lab, Reno, Nevada (2024)"]
[null,null,"Well pump and Sample supply costs adjusted to 2024.","Well pump and Sample supply costs adjusted to 2024.","Well pump and Sample supply costs adjusted to 2024.","Well pump and Sample supply costs adjusted to 2024."]
[null,null,"Original source unknown.","Original source unknown.","Original source unknown.","Original source unknown."]
["Fuel, Etc."]
["Description","Units","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit"]
[]
["Off-road Diesel - delivered (1)",{"$f":"IF(Metric,\"$/litre\",\"$/gal\")","v":"$/gal"},3.19,3.19,3.19,3.19]
["Pickup Truck Travel",{"$f":"IF(Metric,\"$km\",\"$/mi\")","v":"$/mi"},0.67,0.67,0.67,0.67]
["Electical Power","$/kWh",0.122,0.122,0.122,0.122]
[]
[]
[]
[]
[]
[null,"Notes:","(1) Source: Oil Price Infomration Service , average annual cost including freight to Nevada (2024).","(1) Source: Oil Price Infomration Service , average annual cost including freight to Nevada (2024).","(1) Source: Oil Price Infomration Service , average annual cost including freight to Nevada (2024).","(1) Source: Oil Price Infomration Service , average annual cost including freight to Nevada (2024)."]
[null,null,"Source:  Federal Government Vehicle Allowance Rate ","Source:  Federal Government Vehicle Allowance Rate ","Source:  Federal Government Vehicle Allowance Rate ","Source:  Federal Government Vehicle Allowance Rate "]
[null,null,"Source: NV Energy (2024) $0.122","Source: NV Energy (2024) $0.122","Source: NV Energy (2024) $0.122","Source: NV Energy (2024) $0.122"]

{"sheet":"Misc. Unit Costs","index":4,"n_rows":182,"n_cols":32,"rows_kept":182,"cut":false,"hidden":false,"merged":[[181,28,181,29],[181,30,181,31],[181,20,181,21],[181,22,181,23],[181,24,181,25],[181,26,181,27],[181,16,181,17],[181,18,181,19],[2,1,2,2],[3,1,3,2],[7,0,8,1],[181,0,181,1],[181,2,181,3],[23,2,23,3],[24,2,24,3],[181,4,181,5],[181,6,181,7],[181,8,181,9],[181,10,181,11],[181,12,181,13],[181,14,181,15],[22,0,22,1],[7,24,7,25],[7,22,7,23],[7,20,7,21],[7,18,7,19],[7,16,7,17],[7,14,7,15],[7,12,7,13],[7,10,7,11],[8,22,8,23],[8,24,8,25],[8,26,8,27],[8,28,8,29],[8,30,8,31],[7,30,7,31],[7,28,7,29],[7,26,7,27],[21,0,21,1],[8,2,8,3],[7,6,7,7],[21,4,21,5],[21,8,21,9],[21,10,21,11],[8,20,8,21],[8,8,8,9],[8,10,8,11],[8,12,8,13],[8,14,8,15],[8,16,8,17],[8,18,8,19],[7,4,7,5],[7,2,7,3],[8,4,8,5],[8,6,8,7],[7,8,7,9],[21,2,21,3],[23,4,23,5],[22,2,22,3],[22,12,22,13],[22,14,22,15],[22,4,22,5],[23,10,23,11],[23,12,23,13],[23,14,23,15],[22,8,22,9],[22,10,22,11],[23,6,23,7],[23,8,23,9],[22,18,22,19],[22,20,22,21],[24,6,24,7],[21,18,21,19],[24,8,24,9],[24,10,24,11],[24,12,24,13],[24,14,24,15],[24,20,24,21],[24,16,24,17],[23,16,23,17],[21,12,21,13],[21,14,21,15],[21,16,21,17],[21,6,21,7],[22,6,22,7],[22,16,22,17],[22,30,22,31],[22,24,22,25],[22,26,22,27],[21,28,21,29],[21,30,21,31],[22,28,22,29],[22,22,22,23],[23,26,23,27],[24,18,24,19],[23,18,23,19],[24,30,24,31],[24,22,24,23],[23,28,23,29],[23,30,23,31],[24,24,24,25],[24,26,24,27],[24,28,24,29],[23,24,23,25],[23,22,23,23],[21,24,21,25],[21,26,21,27],[21,20,21,21],[21,22,21,23],[23,20,23,21],[95,0,95,1],[95,2,95,3],[95,4,95,5],[95,6,95,7],[95,8,95,9],[95,10,95,11],[54,2,54,3],[54,4,54,5],[54,6,54,7],[54,8,54,9],[55,2,55,3],[55,4,55,5],[55,6,55,7],[55,8,55,9],[55,10,55,11],[54,10,54,11],[63,2,63,3],[63,4,63,5],[63,6,63,7],[64,4,64,5],[71,2,71,3],[72,2,72,3],[72,4,72,5],[72,6,72,7],[23,0,23,1],[24,0,24,1],[24,4,24,5],[95,24,95,25],[55,14,55,15],[95,16,95,17],[78,12,78,13],[64,24,64,25],[71,22,71,23],[64,18,64,19],[64,20,64,21],[63,22,63,23],[95,12,95,13],[95,14,95,15],[55,16,55,17],[78,16,78,17],[78,18,78,19],[79,12,79,13],[79,14,79,15],[78,10,78,11],[55,12,55,13],[54,14,54,15],[63,16,63,17],[63,20,63,21],[96,0,96,1],[96,2,96,3],[96,4,96,5],[96,6,96,7],[151,20,151,21],[150,14,150,15],[150,0,150,1],[150,2,150,3],[150,4,150,5],[150,6,150,7],[96,18,96,19],[96,20,96,21],[96,16,96,17],[151,12,151,13],[151,18,151,19],[96,14,96,15],[96,12,96,13],[96,10,96,11],[96,8,96,9],[150,20,150,21],[150,8,150,9],[152,20,152,21],[152,26,152,27],[152,2,152,3],[152,12,152,13],[152,14,152,15],[152,16,152,17],[152,18,152,19],[152,8,152,9],[151,0,151,1],[151,2,151,3],[152,10,152,11],[151,4,151,5],[151,6,151,7],[151,8,151,9],[151,10,151,11],[152,0,152,1],[152,4,152,5],[152,6,152,7],[151,24,151,25],[151,26,151,27],[151,28,151,29],[150,28,150,29],[150,30,150,31],[150,24,150,25],[150,26,150,27],[150,22,150,23],[152,30,152,31],[152,28,152,29],[152,22,152,23],[152,24,152,25],[63,18,63,19],[79,18,79,19],[54,30,54,31],[151,16,151,17],[151,14,151,15],[79,26,79,27],[79,28,79,29],[79,30,79,31],[55,30,55,31],[71,30,71,31],[72,30,72,31],[78,26,78,27],[54,28,54,29],[63,28,63,29],[78,30,78,31],[78,28,78,29],[96,30,96,31],[96,22,96,23],[96,24,96,25],[96,26,96,27],[96,28,96,29],[95,30,95,31],[151,30,151,31],[151,22,151,23],[95,28,95,29],[54,24,54,25],[54,26,54,27],[95,26,95,27],[63,30,63,31],[64,28,64,29],[71,28,71,29],[64,30,64,31],[72,26,72,27],[72,28,72,29],[55,28,55,29],[63,24,63,25],[71,26,71,27],[71,24,71,25],[55,24,55,25],[55,26,55,27],[63,26,63,27],[64,26,64,27],[54,18,54,19],[54,20,54,21],[54,22,54,23],[55,22,55,23],[150,10,150,11],[150,16,150,17],[150,18,150,19],[150,12,150,13],[95,22,95,23],[95,18,95,19],[95,20,95,21],[55,18,55,19],[54,16,54,17],[64,22,64,23],[64,16,64,17],[71,16,71,17],[71,18,71,19],[71,20,71,21],[72,10,72,11],[72,12,72,13],[72,14,72,15],[72,16,72,17],[55,20,55,21],[54,12,54,13],[71,14,71,15],[63,8,63,9],[63,10,63,11],[63,12,63,13],[64,2,64,3],[64,6,64,7],[71,4,71,5],[71,6,71,7],[71,8,71,9],[71,10,71,11],[64,8,64,9],[64,10,64,11],[64,12,64,13],[64,14,64,15],[71,12,71,13],[63,14,63,15],[72,8,72,9],[79,22,79,23],[79,24,79,25],[72,18,72,19],[72,20,72,21],[72,22,72,23],[72,24,72,25],[78,20,78,21],[79,10,79,11],[79,16,79,17],[79,2,79,3],[79,4,79,5],[79,6,79,7],[79,8,79,9],[79,20,79,21],[78,24,78,25],[78,22,78,23],[78,2,78,3],[78,4,78,5],[78,6,78,7],[78,8,78,9],[78,14,78,15]]}
[]
["File Name:",{"$f":"DataFileName","v":"SRCE_Cost_Data_File_1_12_Std_2024.xlsm"}]
["Date:",{"$f":"DataFileDate","v":"2024-08-01"}]
["Cost Basis:",{"$f":"DataCostBasis","v":"User Data"}]
["Author/Source:",{"$f":"AuthorSource","v":"Nevada Division of Environmental Protection (NDEP) & NV BLM"}]
[]
["MISCELLANEOUS COST TABLE"]
["JOB DESCRIPTION",null,"Basis 1",null,"Basis 2",null,"Basis 3",null,"Basis 4",null,"Basis 5",null,"Basis 6",null,"Basis 7",null,"Basis 8",null,"Basis 9",null,"Basis 10",null,"Basis 11",null,"Basis 12",null,"Basis 13",null,"Basis 14",null,"Basis 15"]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP(C8,RegionNames,2,FALSE)),\"\",VLOOKUP(C8,RegionNames,2,FALSE))","v":"Northern Nevada"},null,{"$f":"IF(ISBLANK(VLOOKUP(E8,RegionNames,2,FALSE)),\"\",VLOOKUP(E8,RegionNames,2,FALSE))","v":"Southern Nevada"},null,{"$f":"IF(ISBLANK(VLOOKUP(G8,RegionNames,2,FALSE)),\"\",VLOOKUP(G8,RegionNames,2,FALSE))","v":"N. Nevada Notice Level"},null,{"$f":"IF(ISBLANK(VLOOKUP(I8,RegionNames,2,FALSE)),\"\",VLOOKUP(I8,RegionNames,2,FALSE))","v":"S. Nevada Notice Level"},null,{"$f":"IF(ISBLANK(VLOOKUP(K8,RegionNames,2,FALSE)),\"\",VLOOKUP(K8,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(M8,RegionNames,2,FALSE)),\"\",VLOOKUP(M8,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(O8,RegionNames,2,FALSE)),\"\",VLOOKUP(O8,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(Q8,RegionNames,2,FALSE)),\"\",VLOOKUP(Q8,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(S8,RegionNames,2,FALSE)),\"\",VLOOKUP(S8,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(U8,RegionNames,2,FALSE)),\"\",VLOOKUP(U8,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(W8,RegionNames,2,FALSE)),\"\",VLOOKUP(W8,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(Y8,RegionNames,2,FALSE)),\"\",VLOOKUP(Y8,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(AA8,RegionNames,2,FALSE)),\"\",VLOOKUP(AA8,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(AC8,RegionNames,2,FALSE)),\"\",VLOOKUP(AC8,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(AE8,RegionNames,2,FALSE)),\"\",VLOOKUP(AE8,RegionNames,2,FALSE))","v":""}]
["REVEGETATION"]
["Item","Units","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip"]
["Seeding - Broadcast Manual (1)",{"$f":"IF(Metric,\"$/Ha\",\"$/acres\")","v":"$/acres"},175,100,175,100,175,100,175,100]
["Seeding - Broadcast Mechanical (1)",{"$f":"IF(Metric,\"$/Ha\",\"$/acres\")","v":"$/acres"},175,100,175,100,175,100,175,100]
["Seeding - Drill (1)",{"$f":"IF(Metric,\"$/Ha\",\"$/acres\")","v":"$/acres"},175,175,175,175,175,175,175,175]
["Seeding - Hydroseeding (1)",{"$f":"IF(Metric,\"$/Ha\",\"$/acres\")","v":"$/acres"},338,275,338,275,338,275,338,275]
["Item","Units","Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials"]
["Shrub Planting - bare root 6-10 in (150- 250mm) (2)","ea."]
["Tree Planting - bare root 11-16 in (270- 400mm) (3)","ea."]
["Cactus Planting (4)","ea."]
[]
["NOTES:"]
["(1) Seeding Source: ","(1) Seeding Source: ","Source: Kelley Erosion Control (2024).",0,"Source: Kelley Erosion Control (2024).",0,"Source: Kelley Erosion Control (2024).",0,"Source: Kelley Erosion Control (2024).",0]
["(2) Shrub Source: ","(2) Shrub Source: "]
["(3) Tree Source: ","(3) Tree Source: "]
["(4) Cactus Source: ","(4) Cactus Source: "]
["BUILDING and WALL DEMOLITION"]
["Item","Units",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium"]
["Building Demolition"]
["Lg. steel",{"$f":"IF(Metric,\"m3\",\"C.F.\")","v":"C.F."}]
["Lg. concrete","C.F."]
["Lg. masonry","C.F."]
["Lg. mixed","C.F."]
["Sm. steel","C.F."]
["Sm. concrete","C.F."]
["Sm. masonry","C.F."]
["Sm. wood","C.F."]
["Wall Demolition"]
[{"$f":"IF(Metric,\"Block 100 mm thick\",\"Block 4 in thick\")","v":"Block 4 in thick"},{"$f":"IF(Metric,\"m2\",\"S.F.\")","v":"S.F."},null,0.2,null,0.2,null,0.2,null,0.2]
[{"$f":"IF(Metric,\"Block 150 mm thick\",\"Block 6 in thick\")","v":"Block 6 in thick"},"S.F.",null,0.2,null,0.2,null,0.2,null,0.2]
[{"$f":"IF(Metric,\"Block 200 mm thick\",\"Block 8 in thick\")","v":"Block 8 in thick"},"S.F.",null,0.2,null,0.2,null,0.2,null,0.2]
[{"$f":"IF(Metric,\"Block 300 mm thick\",\"Block 12 in thick\")","v":"Block 12 in thick"},"S.F.",null,0.2,null,0.2,null,0.2,null,0.2]
[{"$f":"IF(Metric,\"Conc 150 mm thick\",\"Conc 6 in thick\")","v":"Conc 6 in thick"},"S.F.",null,0.1,null,0.1,null,0.1,null,0.1]
[{"$f":"IF(Metric,\"Conc 200 mm thick\",\"Conc 8 in thick\")","v":"Conc 8 in thick"},"S.F.",null,0.1,null,0.1,null,0.1,null,0.1]
[{"$f":"IF(Metric,\"Conc 250 mm thick\",\"Conc 10 in thick\")","v":"Conc 10 in thick"},"S.F.",null,0.1,null,0.1,null,0.1,null,0.1]
[{"$f":"IF(Metric,\"Conc 300 mm thick\",\"Conc 12 in thick\")","v":"Conc 12 in thick"},"S.F.",null,0.1,null,0.1,null,0.1,null,0.1]
["WASTE DISPOSAL"]
["Item","Units","Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials","Premium","Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials"]
["Rubbish and Waste Handling"]
["Dumpster delivery (average for all sizes)","ea.",51.5,null,51.5,null,51.5,null,51.5]
["Haul (average for all sizes)","ea.",161,null,161,null,161,null,161]
["Rent per month (average for all sizes)","ea.",55,null,55,null,55,null,55]
["Disposal fee per ton (tonne) (average for all sizes)",{"$f":"IF(Metric,\"tonne\",\"ton\")","v":"ton"},60.5,null,60.5,null,60.5,null,60.5]
[]
["NOTES:"]
[null,"Dumpster Cost Source","R.S. Means Heavy Construction (2024 Q2).",0,"R.S. Means Heavy Construction (2024 Q2).",0,"R.S. Means Heavy Construction (2024 Q2).",0,"R.S. Means Heavy Construction (2024 Q2).",0]
[null,"Disposal Fee Source:","R.S. Means Heavy Construction (2024 Q2).",0,"R.S. Means Heavy Construction (2024 Q2).",0,"R.S. Means Heavy Construction (2024 Q2).",0,"R.S. Means Heavy Construction (2024 Q2).",0]
["Hazardous Material Handling - Solids"]
["Pickup fees 55 gal. drums","ea.",243,null,243,null,243,null,243]
["Bulk material (average)",{"$f":"IF(Metric,\"tonne\",\"ton\")","v":"ton"},396.5,null,396.5,null,396.5,null,396.5]
["Transport - truck load (80 drums, 25 cy (m3), 18 tons)",{"$f":"IF(Metric,\"km\",\"mile\")","v":"mile"},5.6899999999999995,null,5.6899999999999995,null,5.6899999999999995,null,5.6899999999999995]
["Dump site disposal fee",{"$f":"IF(Metric,\"tonne\",\"ton\")","v":"ton"},278.5,null,278.5,null,278.5,null,278.5]
[]
["NOTES:"]
[null,"Solid Handling Cost Source","R.S. Means Heavy Construction (2024 Q2).",0,"R.S. Means Heavy Construction (2024 Q2).",0,"R.S. Means Heavy Construction (2024 Q2).",0,"R.S. Means Heavy Construction (2024 Q2).",0]
[null,"Solid Disposal Fee Source:","2024 Q2 R.S. Means Heavy Const. ave. 02 81",0,"2024 Q2 R.S. Means Heavy Const. ave. 02 81",0,"2024 Q2 R.S. Means Heavy Const. ave. 02 81",0,"2024 Q2 R.S. Means Heavy Const. ave. 02 81",0]
["Hazardous Material Handling - Liquids"]
["Vacuum Truck Pickup (2200 gal or 9,700 litres)","hr.",142,null,142,null,142,null,142]
["Vacuum Truck Pickup (5000 gal or 2,000 litres)","hr.",206,null,206,null,206,null,206]
["Dump site disposal fee",{"$f":"IF(Metric,\"tonne\",\"ton\")","v":"ton"},278.5,null,278.5,null,278.5,null,278.5]
[]
["NOTES:"]
[null,"Liquid Handling Cost Source","R.S. Means Heavy Construction (2024 Q2).",0,"R.S. Means Heavy Construction (2024 Q2).",0,"R.S. Means Heavy Construction (2024 Q2).",0,"R.S. Means Heavy Construction (2024 Q2).",0]
[null,"Liquid Disposal Fee Source:","2024 Q2 R.S. Means Heavy Const. ave. 02 81",0,"2024 Q2 R.S. Means Heavy Const. ave. 02 81",0,"2024 Q2 R.S. Means Heavy Const. ave. 02 81",0,"2024 Q2 R.S. Means Heavy Const. ave. 02 81",0]
["Hydrocarbon Contaminated Soils (HCS)"]
["Insitu Biotreatment",{"$f":"IF(Metric,\"m3\",\"C.Y\")","v":"C.Y"},19.545000000000002,null,19.545000000000002,null,19.545000000000002,null,19.545000000000002]
["HCS disposal fee",{"$f":"IF(Metric,\"m3\",\"C.Y\")","v":"C.Y"},271.5,null,271.5,null,271.5,null,271.5]
[]
["NOTES:"]
[null,"Insitu Treatement Cost Source","2024 Q2 R.S. Means Heavy Const., ave. 02 65",0,"2024 Q2 R.S. Means Heavy Const., ave. 02 65",0,"2024 Q2 R.S. Means Heavy Const., ave. 02 65",0,"2024 Q2 R.S. Means Heavy Const., ave. 02 65",0]
[null,"HCS Disposal Fee Source:","2024 Q2 R.S. Means Heavy Const., ave. 02 65",0,"2024 Q2 R.S. Means Heavy Const., ave. 02 65",0,"2024 Q2 R.S. Means Heavy Const., ave. 02 65",0,"2024 Q2 R.S. Means Heavy Const., ave. 02 65",0]
["UNDERGROUND OPENING CLOSURE"]
["Item","Units","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium"]
["Reinforced Concrete Bulkheads and Shaft Covers"]
[{"$f":"IF(Metric,\"Grade walls - 400 mm thick, 2.5 m high\",\"Grade walls - 15 in thick, 8 ft high\")","v":"Grade walls - 15 in thick, 8 ft high"},{"$f":"IF(Metric,\"m3\",\"C.Y\")","v":"C.Y"},208,null,208,null,208,null,208]
[{"$f":"IF(Metric,\"Grade walls - 400 mm thick, 4.5 m high\",\"Grade walls - 15 in thick, 12 ft high\")","v":"Grade walls - 15 in thick, 12 ft high"},{"$f":"IF(Metric,\"m3\",\"C.Y\")","v":"C.Y"},208,null,208,null,208,null,208]
[{"$f":"CONCATENATE(\"Elevated conc, 1-way beam & slab - \" & IF(Metric,\"4.5m span\",\"15ft span\"))","v":"Elevated conc, 1-way beam & slab - 15ft span"},{"$f":"IF(Metric,\"m3\",\"C.Y\")","v":"C.Y"},390,null,390,null,390,null,390]
[{"$f":"CONCATENATE(\"Elevated conc, 1-way beam & slab - \" & IF(Metric,\"7.5m span\",\"25ft span\"))","v":"Elevated conc, 1-way beam & slab - 25ft span"},{"$f":"IF(Metric,\"m3\",\"C.Y\")","v":"C.Y"},360,null,360,null,360,null,360]
["Item","Units","Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials"]
["Small Adit Plugging"]
["Bat Gate (5)","ea.",4057.74647887324,null,4057.74647887324,null,4057.74647887324,null,4057.74647887324]
["Culvert Gate (5)",{"$f":"IF(Metric,\"m3\",\"C.Y\")","v":"C.Y"},8115.49295774648,null,8115.49295774648,null,8115.49295774648,null,8115.49295774648]
["Adit Foam Plug (6)",{"$f":"IF(Metric,\"m3\",\"C.Y\")","v":"C.Y"},405.77464788732402,null,405.77464788732402,null,405.77464788732402,null,405.77464788732402]
["Production Opening Foam Plug (6)",{"$f":"IF(Metric,\"m3\",\"C.Y\")","v":"C.Y"},405.77464788732402,null,405.77464788732402,null,405.77464788732402,null,405.77464788732402]
[]
["NOTES:"]
["(5) Bat Gate Source: ",null,"NV BLM, 2/2006: 8 hr + 1hr mob/demob + 1hr setup per gate (adjusted to 2024)",0,"NV BLM, 2/2006: 8 hr + 1hr mob/demob + 1hr setup per gate (adjusted to 2024)",0,"NV BLM, 2/2006: 8 hr + 1hr mob/demob + 1hr setup per gate (adjusted to 2024)",0,"NV BLM, 2/2006: 8 hr + 1hr mob/demob + 1hr setup per gate (adjusted to 2024)",0]
["(6) Foam Plug Source: ",null,"NV BLM, 2/2006: 8 hr+ 1hr mob/demob + 1hr setup per adit; 16 hrs per production opening (adjusted to 2024)",0,"NV BLM, 2/2006: 8 hr+ 1hr mob/demob + 1hr setup per adit; 16 hrs per production opening (adjusted to 2024)",0,"NV BLM, 2/2006: 8 hr+ 1hr mob/demob + 1hr setup per adit; 16 hrs per production opening (adjusted to 2024)",0,"NV BLM, 2/2006: 8 hr+ 1hr mob/demob + 1hr setup per adit; 16 hrs per production opening (adjusted to 2024)",0]
["MISC. LINEAR PROJECTS"]
["Item","Units","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium"]
["Fencing Installation"]
["Barbed 3-strand",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},0.69000000000000006,null,0.69000000000000006,null,0.69000000000000006,null,0.69000000000000006]
["Barbed 4-strand","ft",0.92,null,0.92,null,0.92,null,0.92]
["Barbed 5-strand","ft",1.1500000000000001,null,1.1500000000000001,null,1.1500000000000001,null,1.1500000000000001]
[{"$f":"CONCATENATE(\"Chain link \"&IF(Metric,\"2.5 m - 3.0 m\",\"8 ft -10 ft\")&\" Install\")","v":"Chain link 8 ft -10 ft Install"},"ft",50.5,null,50.5,null,50.5,null,50.5]
[{"$f":"CONCATENATE(\"Wood stockade fence \"&IF(Metric,\"2 m\",\"6 ft\")&\" high - Install\")","v":"Wood stockade fence 6 ft high - Install"},"ft",18.350000000000001,null,18.350000000000001,null,18.350000000000001,null,18.350000000000001]
[null,"ft"]
[null,"ft"]
[]
[]
["Fencing Removal"]
["Barbed 3-strand Removal",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"}]
["Barbed 4-strand Removal","ft"]
["Barbed 5-strand Removal","ft"]
[{"$f":"CONCATENATE(\"Chain link \" & IF(Metric,\"2.5 m - 3.0 m\",\"8 ft -10 ft\") & \" Removal\")","v":"Chain link 8 ft -10 ft Removal"},"ft"]
[{"$f":"CONCATENATE(\"Wood, all types \" & IF(Metric,\"1.5 m - 2.0 m\",\"4 ft -6 ft high\") & \" Removal\")","v":"Wood, all types 4 ft -6 ft high Removal"},"ft"]
[null,"ft"]
[null,"ft"]
[]
[]
["Culvert Removal"]
["12 in (300 mm ) Diameter",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"}]
["18 in (450 mm) Diameter",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"}]
["24 in (600 mm) Diameter",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"}]
["36 in (1m) Diameter",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"}]
["Pipeline Removal"]
["Plastic Pipe 3/4 in (mm) - 4 in (100 mm) diameter",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"}]
["6 in (150 mm) - 8 in (200 mm)",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"}]
["10 in (250 mm) - 18 in (450 mm)",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"}]
["20 in (500 mm) - 36 in (1 m)",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"}]
["Pipe and Drainpipe Installation"]
["Water 4in (100mm ) 40ft (12m) length, welded HDPE",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},1.27,null,1.27,null,1.27,null,1.27]
["Water 6in (150mm) 40ft (12m) length, welded HDPE","ft",2.76,null,2.76,null,2.76,null,2.76]
["Water 12in (300mm) 40ft (12m) length, welded HDPE","ft"]
["Drain 4in (100mm) perforated PVC","ft",4.7300000000000004,null,4.7300000000000004,null,4.7300000000000004,null,4.7300000000000004]
["Drain 6in (150mm) perforated PVC","ft",9.25,null,9.25,null,9.25,null,9.25]
["Drain 4in (100mm) corrugated, perf or plain","ft",1.62,null,1.62,null,1.62,null,1.62]
["Drain 6in (150mm) corrugated., perf or plain","ft",4.21,null,4.21,null,4.21,null,4.21]
["Drain Rock Preparation"]
["Item","Units",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total"]
["Crushing",{"$f":"IF(Metric,\"m3\",\"C.Y\")","v":"C.Y"},null,0.5,null,0.5,null,0.5,null,0.5]
["Screening",{"$f":"IF(Metric,\"m3\",\"C.Y\")","v":"C.Y"},null,0.5,null,0.5,null,0.5,null,0.5]
["Misc."]
["Item","Units",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium"]
["Backhoe work",{"$f":"IF(Metric,\"m3\",\"C.Y\")","v":"C.Y"}]
["Powerline and Transformer Removal",null,null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total"]
["Single Pole Powerlines (7)",{"$f":"IF(Metric,\"km\",\"mile\")","v":"mile"},null,56395.413870246084,null,56395.413870246084,null,56395.413870246084,null,56395.413870246084]
["Double Pole Powerlines (8)",{"$f":"IF(Metric,\"km\",\"mile\")","v":"mile"},null,64451.901565995518,null,64451.901565995518,null,64451.901565995518,null,64451.901565995518]
["Substation (9)","unit",null,71087.931807985646,null,71087.931807985646,null,71087.931807985646,null,71087.931807985646]
[]
["NOTES:"]
["(7) Single Pole Source: ",null,"NV Energy estimate (2009) Adjusted to 2024",0,"NV Energy estimate (2009) Adjusted to 2024",0,"NV Energy estimate (2009) Adjusted to 2024",0,"NV Energy estimate (2009) Adjusted to 2024",0]
["(8) Double Pole Source: ",null,"NV Energy estimate (2009) Adjusted to 2024",0,"NV Energy estimate (2009) Adjusted to 2024",0,"NV Energy estimate (2009) Adjusted to 2024",0,"NV Energy estimate (2009) Adjusted to 2024",0]
["(9) Transformer Source: ",null,"NV Energy estimate (2018) adjusted to 2024",0,"NV Energy estimate (2018) adjusted to 2024",0,"NV Energy estimate (2018) adjusted to 2024",0,"NV Energy estimate (2018) adjusted to 2024",0]
["EROSION, EVAPORATION and SEDIMENTATION CONTROL"]
["Item","Units","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium"]
["Rip-Rap & Rock Lining"]
[{"$f":"CONCATENATE(\"Rip-Rap 3/8 to 1/4 \" & IF(Metric,\"m3\", \"C.Y.\") & \" pieces, grouted\")","v":"Rip-Rap 3/8 to 1/4 C.Y. pieces, grouted"},{"$f":"IF(Metric,\"m2\",\"S.Y.\")","v":"S.Y."},78,null,78,null,78,null,78]
[{"$f":"CONCATENATE(\"Rip-Rap \" & IF(Metric,\"450 mm\", \"18 in\") & \" min thick, no grout\")","v":"Rip-Rap 18 in min thick, no grout"},"S.Y.",6.9,null,6.9,null,6.9,null,6.9]
[{"$f":"IF(Metric,\"Gabions, 150 mm deep\",\"Gabions,  6 in deep\")","v":"Gabions,  6 in deep"},"S.Y.",8.6999999999999993,null,8.6999999999999993,null,8.6999999999999993,null,8.6999999999999993]
[{"$f":"IF(Metric,\"Gabions, 230 mm deep\",\"Gabions,  9 in deep\")","v":"Gabions,  9 in deep"},"S.Y.",10.35,null,10.35,null,10.35,null,10.35]
[{"$f":"IF(Metric,\"Gabions, 300 mm deep\",\"Gabions,  12 in deep\")","v":"Gabions,  12 in deep"},"S.Y.",10.75,null,10.75,null,10.75,null,10.75]
[{"$f":"IF(Metric,\"Gabions, 450 mm deep\",\"Gabions,  18 in deep\")","v":"Gabions,  18 in deep"},"S.Y.",20,null,20,null,20,null,20]
[{"$f":"IF(Metric,\"Gabions, 1 m deep\",\"Gabions,  36 in deep\")","v":"Gabions,  36 in deep"},"S.Y.",26.5,null,26.5,null,26.5,null,26.5]
["Liner Installation"]
["Item","Units","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium"]
["Site grading",{"$f":"IF(Metric,\"m2\",\"S.F.\")","v":"S.F."}]
["Compaction",{"$f":"IF(Metric,\"m2\",\"S.F.\")","v":"S.F."}]
["Item","Units",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials"]
[{"$f":"IF(Metric,\"1.5mm HDEP Liner\",\"60 mil HDPE Liner\")","v":"60 mil HDPE Liner"},{"$f":"IF(Metric,\"m2\",\"S.F.\")","v":"S.F."},null,1.04,null,1.04,null,1.04,null,1.04]
["Construction Management Support"]
["Item","Units",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials"]
["Office Trailer, Furnished, no hook-ups","month",null,350,null,350,null,350,null,350]
["Toilet Portable, chemical","month",null,247,null,247,null,247,null,247]
[]
["PRODUCTION OR DEWATERING WELL PUMP REMOVAL"]
["Item","Units","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip"]
["Pump Type"]
["Submersible (10)",{"$f":"IF(Metric,\"m to pump\",\"ft to pump\")","v":"ft to pump"},15.17,37.29,15.17,37.29,15.17,37.29,15.17,37.29]
["Line Shaft (10)",{"$f":"IF(Metric,\"m to pump\",\"ft to pump\")","v":"ft to pump"},15.17,37.29,15.17,37.29,15.17,37.29,15.17,37.29]
[]
["NOTES:"]
["(10) Pump Removal Source: ",null,"Boart Longyear Quote: 2024",0,"Boart Longyear Quote: 2024",0,"Boart Longyear Quote: 2024",0,"Boart Longyear Quote: 2024",0]

{"sheet":"Indirect Costs","index":5,"n_rows":36,"n_cols":6,"rows_kept":36,"cut":false,"hidden":false,"merged":[[7,1,7,5],[22,0,22,4],[0,1,0,2],[1,1,1,2],[2,1,2,2]]}
["File Name:","CostData STD 3.xls"]
["Date:","2005-12-01"]
["Cost Basis:","Standardized Data"]
["Author/Source:",{"$f":"AuthorSource","v":"Nevada Division of Environmental Protection (NDEP) & NV BLM"}]
[]
[]
["Administrative Cost Rates (%)"]
[null,"Cost Ranges for Indirect Cost Percentages"]
[null,"<=","<=","<=",">"]
["1. Engineering, Design and Construction (ED&C) Plan (7)",1000000,25000000,null,25000000,"Small Plan"]
["Variable Rate",0.08,0.06,null,0.04]
[null,"<=","<=","<=",">"]
["2. Contingency (8)",500000,5000000,50000000,50000000,"Small Plan"]
["Variable Rate",0.1,0.08,0.06,0.04]
["3. Insurance (9)",1.4999999999999999E-2,"of labor costs"]
["4. Bond (10)",0.03,"of the O&M costs if O&M costs are >$100,000"]
["5. Contractor Profit (11)",0.1,"of the O&M costs"]
[null,"<=","<=","<=",">"]
["6. Contract Administration (12)",1000000,25000000,null,25000000]
["Variable Rate",0.1,0.08,null,0.06]
["Government Indirect Cost (13)",0.21,"of contract administration"]
[]
["RECLAMATION COST ESTIMATION SUMMARY SHEET FOOTNOTES"]
["1.  Federal construction contracts require Davis-Bacon wage rates for contracts over $2,000.  Wage rate estimates may include base pay, payroll loading, overhead and profit.  To avoid double counting of any of the identified administrative costs the operator must itemize the components of their labor cost estimates or provide BLM with a signed statement, under penalty of USC 1001, that identifies what specific administrative costs are included in the quoted hourly rate. "]
["2.  The reclamation cost estimate must include the estimated plugging cost of at least one drill hole for each active drill rig in the project area.  Where the submitted Notice or approved Plan of Operations calls for drill holes to be plugged, but doesn’t specifically require the drill holes be plugged before the drill rig has been moved from the drill pad, the reclamation cost estimate must include the plugging cost for those drill holes.  For all drill holes and wells scheduled to be left open, the estimated plugging cost must be included in the reclamation cost estimate.  Where the approved Plan of Operations proposes immediate mining through an area where the drilling is to occur, and the cost of the post-mining reclamation is included in the reclamation cost estimate, the cost estimate does not need to include the plugging costs for those drill holes."]
["3.  Miscellaneous items should be itemized on accompanying worksheets."]
["4.  Fluid management should be calculated only when mineral processing activities are involved.  Fluid management represents the costs of maintaining proper fluid management to prevent overflow of solution ponds through premature cessation or abandonment of operations.  Calculate a minimum six month direct cost estimate which includes power, supplies, equipment, labor and maintenance. "]
["5.  Handling of hazardous materials includes the cost of decontaminating, neutralizing, disposing, treating and/or isolating all hazardous materials used, produced, or stored on the site."]
["6.  Any mitigation measures required in the Plan of Operations must be included in the reclamation cost estimate.  Mitigation may include measures to avoid, minimize, rectify and reduce or eliminate the impact, or compensate for the impact."]
["7.  Engineering, design and construction (ED&C) plans are often necessary to provide details on the reclamation needed to contract for the required work.  To estimate the cost to develop an ED&C plan use 4-8% of the O&M cost.  Calculate the ED&C cost as a percentage of the O&M cost as follows: up to and including $1 million, use 8%; over $1 million to $25 million, use 6%; and over $25 million, use 4%.  Inclusion of a line item for the development of an ED&C plan may not be necessary for small operations, such as notice-level exploration.  With small, uncomplicated reclamation efforts contracting may be able to proceed without developing an ED&C plan. [ED&C is automatically eliminated if \"Notice\" is selected on the Property Information Sheet]"]
["8.  A contingency cost is included in the reclamation cost estimation to cover unforeseen cost elements.  Calculate the contingency cost as a percentage of the O&M cost as follows: up to and including $500,000, use 10%; over $500,000 to $5 million, use 8%; over $5 million to $50 million, use 6%; and greater than $50 million, use 4%.  As with the ED&C cost, inclusion of a contingency cost may not be necessary for small operations, such as notice-level exploration.  "]
["9.  Insurance premiums are calculated at 1.5% of the total labor costs.  Enter the premium amount if liability insurance is not included in the itemized unit costs."]
["10.  Federal construction contracts exceeding $100,000 require both a performance and a payment bond (Miller Act, 40 USC 270et seq.).  Each bond premium is figured at 1.5% of the O&M cost.  Enter the sum of both premium costs on this line. "]
["11.  For Federal construction contracts, use 10% of estimated O&M cost for the contractor’s profit."]
["12.  To estimate the contract administration cost, use 6 to 10% of the operational and maintenance (O&M) cost.  Calculate the contract administration cost as a percentage of the O&M cost as follows: up to and including $1 million, use 10%; over $1 million to $25 million, use 8%; and greater than $25 million use 6%.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       "]
["13.  Government indirect cost rate is 21% of the contract administration costs."]