{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["OH-Indirect Rate Certification","SUMMARY OF COSTS","Reclamation Funding - Labor","Other Labor - Hourly","Materials","Non-Reclamation Materials","Equipment","Non-Reclamation Equipment","Contracts","Non-Reclamation Contracts"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":6,"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":"OH-Indirect Rate Certification","index":0,"n_rows":39,"n_cols":9,"rows_kept":39,"cut":false,"hidden":false,"merged":[[27,1,31,7],[37,1,37,6],[1,1,2,8],[10,1,10,8],[12,1,12,8],[18,1,22,7],[25,1,25,5],[6,1,6,8],[4,1,4,8],[8,1,8,8],[9,1,9,8],[16,1,16,5]]}
[]
[null,"CERTIFICATION OF INDIRECT OR OVERHEAD RATES"]
[]
[]
[null,"This is to certify that the indirect or overhead rate(s) proposed by "]
[]
[null,"<enter the entity name >"]
[]
[null,"have been developed in accordance with applicable government policies"]
[null," and procedures, are acceptable for use with other government agencies, "]
[null,"and have been correctly applied in the proposed budget for the project called:"]
[]
[null,"<enter the title of the project>"]
[]
[null,"Proposed Rates:"]
[null,null,null,null,null,null,null,"Rate:"]
[null,"<enter name/description of rate>"]
[]
[null,"<Provide a description of how this rate is applied; what is included in the base, and what is excluded from the base."]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Rate:"]
[null,"<enter name/description of rate>"]
[]
[null,"<Provide a description of how this rate is applied; what is included in the base, and what is excluded from the base."]
[]
[]
[]
[]
[]
[]
[null,"Authorized Entity Official Signature:"]
[]
[]
[]
[null,"Name:",null,null,null,null,null,null,"Date:"]

{"sheet":"SUMMARY OF COSTS","index":1,"n_rows":34,"n_cols":14,"rows_kept":34,"cut":false,"hidden":false,"merged":[[5,13,8,13],[0,1,0,17],[2,2,2,15],[8,1,8,2],[6,1,6,2],[3,2,3,15]]}
[null,"SUMMARY OF PROPOSED COSTS"]
[]
[null,"Name of Servicing Agency:"]
[null,"Project Name:"]
[]
[null,null,null,"YEAR 1",null,"YEAR 2",null,"YEAR 3",null,"YEAR 4",null,"YEAR 5",null,"TOTAL"]
[null,"Enter the BEGINNING dates for each year ------>",null,"2023-10-01",null,"2024-10-01",null,"2025-10-01",null,"2026-10-01",null,"2027-10-01"]
[null,null,null,"Through",null,"Through",null,"Through",null,"Through",null,"Through"]
[null,"Enter the ENDING dates for each year ------->",null,{"$f":"+D7+365","v":"2024-09-30"},null,{"$f":"+F7+364","v":"2025-09-30"},null,{"$f":"+H7+364","v":"2026-09-30"},null,{"$f":"+J7+364","v":"2027-09-30"},null,{"$f":"+L7+365","v":"2028-09-30"}]
[null,"DIRECT LABOR AND FRINGE BENEFIT COSTS:",null,{"$f":"D6","v":"YEAR 1"},null,{"$f":"F6","v":"YEAR 2"},null,{"$f":"H6","v":"YEAR 3"},null,{"$f":"J6","v":"YEAR 4"},null,{"$f":"L6","v":"YEAR 5"},null,{"$f":"N6","v":"TOTAL"}]
[null,"Direct Labor - Hourly",null,{"$f":"+'Reclamation Funding - Labor'!J39","v":0},null,{"$f":"+'Reclamation Funding - Labor'!P39","v":0},null,{"$f":"+'Reclamation Funding - Labor'!V39","v":0},null,{"$f":"+'Reclamation Funding - Labor'!AB39","v":0},null,{"$f":"+'Reclamation Funding - Labor'!AH39","v":0},null,{"$f":"+L11+J11+H11+F11+D11","v":0}]
[null,"Other Labor - Hourly",null,{"$f":"+'Other Labor - Hourly'!J39","v":0},null,{"$f":"+'Other Labor - Hourly'!P39","v":0},null,{"$f":"+'Other Labor - Hourly'!V39","v":0},null,{"$f":"+'Other Labor - Hourly'!AB39","v":0},null,{"$f":"+'Other Labor - Hourly'!AH39","v":0},null,{"$f":"+L12+J12+H12+F12+D12","v":0}]
[null,"Fringe Benefits - Hourly",null,{"$f":"+'Reclamation Funding - Labor'!L39+'Other Labor - Hourly'!L39","v":0},null,{"$f":"+'Reclamation Funding - Labor'!N39+'Other Labor - Hourly'!N39","v":0},null,{"$f":"+'Reclamation Funding - Labor'!P39+'Other Labor - Hourly'!P39","v":0},null,{"$f":"+'Reclamation Funding - Labor'!R39+'Other Labor - Hourly'!R39","v":0},null,{"$f":"+'Reclamation Funding - Labor'!T39+'Other Labor - Hourly'!T39","v":0},null,{"$f":"+L13+J13+H13+F13+D13","v":0}]
[null,"Subtotal of Direct Labor & Fringe Benefits:",null,{"$f":"SUM(D11:D13)","v":0},null,{"$f":"SUM(F11:F13)","v":0},null,{"$f":"SUM(H11:H13)","v":0},null,{"$f":"SUM(J11:J13)","v":0},null,{"$f":"SUM(L11:L13)","v":0},null,{"$f":"+L14+J14+H14+F14+D14","v":0}]
[]
[null,"OTHER DIRECT COSTS:",null,{"$f":"D6","v":"YEAR 1"},null,{"$f":"F6","v":"YEAR 2"},null,{"$f":"H6","v":"YEAR 3"},null,{"$f":"J6","v":"YEAR 4"},null,{"$f":"L6","v":"YEAR 5"},null,{"$f":"N6","v":"TOTAL"}]
[null,"Materials and Supplies",null,{"$f":"+Materials!G37","v":0},null,{"$f":"+Materials!J37","v":0},null,{"$f":"+Materials!M37","v":0},null,{"$f":"+Materials!P37","v":0},null,{"$f":"+Materials!S37","v":0},null,{"$f":"+L17+J17+H17+F17+D17","v":0}]
[null,"Non-Reclamation funded Materials and Supplies",null,{"$f":"+'Non-Reclamation Materials'!G37","v":0},null,{"$f":"+'Non-Reclamation Materials'!J37","v":0},null,{"$f":"+'Non-Reclamation Materials'!M37","v":0},null,{"$f":"+'Non-Reclamation Materials'!P37","v":0},null,{"$f":"+'Non-Reclamation Materials'!S37","v":0},null,0]
[null,"Equipment",null,{"$f":"+Equipment!G37","v":0},null,{"$f":"+Equipment!J37","v":0},null,{"$f":"+Equipment!M37","v":0},null,{"$f":"+Equipment!P37","v":0},null,{"$f":"+Equipment!S37","v":0},null,0]
[null,"Non-Reclamation funded Equipment",null,{"$f":"+'Non-Reclamation Equipment'!G37","v":0},null,{"$f":"+'Non-Reclamation Equipment'!J37","v":0},null,{"$f":"+'Non-Reclamation Equipment'!M37","v":0},null,{"$f":"+'Non-Reclamation Equipment'!P37","v":0},null,{"$f":"+'Non-Reclamation Equipment'!S37","v":0},null,0]
[null,"Contractors",null,{"$f":"+Contracts!F10","v":0},null,{"$f":"+Contracts!G10","v":0},null,{"$f":"+Contracts!H10","v":0},null,{"$f":"+Contracts!I10","v":0},null,{"$f":"+Contracts!J10","v":0},null,0]
[null,"Non-Reclamation funded Contracts",null,{"$f":"+'Non-Reclamation Contracts'!F10","v":0},null,{"$f":"+'Non-Reclamation Contracts'!G10","v":0},null,{"$f":"+'Non-Reclamation Contracts'!H10","v":0},null,{"$f":"+'Non-Reclamation Contracts'!I10","v":0},null,{"$f":"+'Non-Reclamation Contracts'!J10","v":0},null,0]
[null,"Subtotal of Other Direct Costs:",null,{"$f":"SUM(D17:D21)","v":0},null,{"$f":"SUM(F17:F21)","v":0},null,{"$f":"SUM(H17:H21)","v":0},null,{"$f":"SUM(J17:J21)","v":0},null,{"$f":"SUM(L17:L21)","v":0},null,0]
[]
[null,"INDIRECT/OVERHEAD COSTS:",null,{"$f":"D16","v":"YEAR 1"},null,{"$f":"F16","v":"YEAR 2"},null,{"$f":"H16","v":"YEAR 3"},null,{"$f":"J16","v":"YEAR 4"},null,{"$f":"L16","v":"YEAR 5"},null,{"$f":"N6","v":"TOTAL"}]
[null,"Subtotal of Labor and Other Direct Costs:",null,{"$f":"D23+D14","v":0},null,{"$f":"F23+F14","v":0},null,{"$f":"H23+H14","v":0},null,{"$f":"J23+J14","v":0},null,{"$f":"L23+L14","v":0}]
[null,"Total dollars exempt from indirect/overhead base:"]
[null,"<Enter Description of Indirect/OH Cost #1>",null,{"$f":"C28*(D26-D27)","v":0},{"$f":"C28","v":0},{"$f":"E28*(F26-F27)","v":0},{"$f":"E28","v":0},{"$f":"G28*(H26-H27)","v":0},{"$f":"G28","v":0},{"$f":"I28*(J26-J27)","v":0},{"$f":"I28","v":0},{"$f":"K28*(L26-L27)","v":0},null,{"$f":"D28+F28+H28+J28+L28","v":0}]
[null,"Total dollars exempt from indirect/overhead base:",null,0,null,0,null,0,null,0,null,0]
[null,"<Enter Description of Indirect/OH Cost #2>",null,{"$f":"C30*(D26-D29)","v":0},{"$f":"C30","v":0},{"$f":"E30*(F26-F29)","v":0},{"$f":"E30","v":0},{"$f":"G30*(H26-H29)","v":0},{"$f":"G30","v":0},{"$f":"I30*(J26-J29)","v":0},{"$f":"I30","v":0},{"$f":"K30*(L26-L29)","v":0},null,{"$f":"D30+F30+H30+J30+L30","v":0}]
[null,"Subtotal of Indirect/Overhead Costs:",null,{"$f":"D30+D28","v":0},null,{"$f":"F30+F28","v":0},null,{"$f":"H30+H28","v":0},null,{"$f":"J30+J28","v":0},null,{"$f":"L30+L28","v":0},null,{"$f":"+L31+J31+H31+F31+D31","v":0}]
[]
[null,null,null,{"$f":"D25","v":"YEAR 1"},null,{"$f":"F25","v":"YEAR 2"},null,{"$f":"H25","v":"YEAR 3"},null,{"$f":"J25","v":"YEAR 4"},null,{"$f":"L25","v":"YEAR 5"},null,{"$f":"N25","v":"TOTAL"}]
[null,"GRAND TOTAL:",null,{"$f":"D31+D23+D14","v":0},null,{"$f":"F31+F23+F14","v":0},null,{"$f":"H31+H23+H14","v":0},null,{"$f":"J31+J23+J14","v":0},null,{"$f":"L31+L23+L14","v":0},null,{"$f":"N31+N23+N14","v":0}]

{"sheet":"Reclamation Funding - Labor","index":2,"n_rows":39,"n_cols":41,"rows_kept":39,"cut":false,"hidden":false,"merged":[[0,0,0,8],[1,2,1,3],[4,38,6,38],[4,36,6,36],[4,37,6,37],[1,13,1,14],[1,19,1,20],[1,25,1,26],[1,31,1,32],[4,13,4,14],[4,19,4,20],[4,16,4,17],[4,34,4,35],[4,31,4,32],[4,28,4,29],[4,25,4,26],[3,31,3,35],[5,31,6,31],[5,32,6,32],[5,33,6,33],[5,34,6,34],[5,35,6,35],[5,28,6,28],[5,29,6,29],[3,7,3,11],[3,13,3,17],[3,19,3,23],[3,25,3,29],[4,7,4,8],[4,10,4,11],[5,26,6,26],[5,19,6,19],[5,20,6,20],[5,21,6,21],[5,22,6,22],[5,23,6,23],[5,27,6,27],[5,25,6,25],[1,9,1,12],[1,40,16,51],[5,17,6,17],[5,5,6,5],[5,7,6,7],[5,8,6,8],[5,9,6,9],[5,10,6,10],[5,11,6,11],[5,13,6,13],[5,14,6,14],[5,15,6,15],[5,16,6,16]]}
["SUMMARY OF DIRECT LABOR & FRINGE BENEFITS"]
[null,null,"Reclamation Funding",null,null,null,null,null,null,"Enter Escalation Rates ------->",null,null,null,"Yr 2 Escalation Rate",null,0.02,null,null,null,"Yr 3 Escalation Rate",null,0.02,null,null,null,"Yr 4 Escalation Rate",null,0.02,null,null,null,"Yr 5 Escalation Rate",null,0.02,null,null,null,null,null,null,"Please explain rationale for the escalation rates applied here."]
[]
[null,null,null,null,null,null,null,{"$f":"'SUMMARY OF COSTS'!D6","v":"YEAR 1"},null,null,null,null,null,{"$f":"'SUMMARY OF COSTS'!F6","v":"YEAR 2"},null,null,null,null,null,{"$f":"'SUMMARY OF COSTS'!H6","v":"YEAR 3"},null,null,null,null,null,{"$f":"'SUMMARY OF COSTS'!J6","v":"YEAR 4"},null,null,null,null,null,{"$f":"'SUMMARY OF COSTS'!L6","v":"YEAR 5"}]
[null,null,null,null,null,null,null,{"$f":"'SUMMARY OF COSTS'!D7","v":"2023-10-01"},null,"Through",{"$f":"'SUMMARY OF COSTS'!D9","v":"2024-09-30"},null,null,{"$f":"'SUMMARY OF COSTS'!F7","v":"2024-10-01"},null,"Through",{"$f":"'SUMMARY OF COSTS'!F9","v":"2025-09-30"},null,null,{"$f":"'SUMMARY OF COSTS'!H7","v":"2025-10-01"},null,"Through",{"$f":"'SUMMARY OF COSTS'!H9","v":"2026-09-30"},null,null,{"$f":"'SUMMARY OF COSTS'!J7","v":"2026-10-01"},null,"Through",{"$f":"'SUMMARY OF COSTS'!J9","v":"2027-09-30"},null,null,{"$f":"'SUMMARY OF COSTS'!L7","v":"2027-10-01"},null,"Through",{"$f":"'SUMMARY OF COSTS'!L9","v":"2028-09-30"},null,"Total Salary Cost","Total Fringe Cost","Total Labor Cost"]
[null,null,null,null,null,"Current \nHourly Rate",null,"# of Hours","Hourly Rate","Salary Cost","Fringe Rate","Fringe Cost",null,"# of Hours","Hourly Rate","Salary Cost","Fringe Rate","Fringe Cost",null,"# of Hours","Hourly Rate","Salary Cost","Fringe Rate","Fringe Cost",null,"# of Hours","Hourly Rate","Salary Cost","Fringe Rate","Fringe Cost",null,"# of Hours","Hourly Rate","Salary Cost","Fringe Rate","Fringe Cost"]
[null,null,"Task # or Description"," Employee Name","Position Title"]
[null,1,null,null,null,0,null,0,{"$f":"F8","v":0},{"$f":"F8*H8","v":0},0,{"$f":"(+K8*J8)","v":0},null,0,{"$f":"I8*(1+P$2)","v":0},{"$f":"O8*N8","v":0},0,{"$f":"(+Q8*P8)","v":0},null,0,{"$f":"O8*(1+V$2)","v":0},{"$f":"T8*(O8*(1+V$2))","v":0},0,{"$f":"(+W8*V8)","v":0},null,0,{"$f":"U8*(1+AB$2)","v":0},{"$f":"Z8*(U8*(1+AB$2))","v":0},0,{"$f":"(+AC8*AB8)","v":0},null,null,{"$f":"AA8*(1+AH$2)","v":0},{"$f":"AF8*(AA8*(1+AH$2))","v":0},0,{"$f":"(+AI8*AH8)","v":0},{"$f":"+AH8+AB8+V8+P8+J8","v":0},{"$f":"+AJ8+AD8+X8+R8+L8","v":0},{"$f":"AK8+AL8","v":0}]
[null,2,null,null,null,0,null,0,{"$f":"F9","v":0},{"$f":"F9*H9","v":0},0,{"$f":"(+K9*J9)","v":0},null,0,{"$f":"I9*(1+P$2)","v":0},{"$f":"N9*(I9*(1+P$2))","v":0},0,{"$f":"(+Q9*P9)","v":0},null,0,{"$f":"O9*(1+V$2)","v":0},{"$f":"T9*(O9*(1+V$2))","v":0},0,{"$f":"(+W9*V9)","v":0},null,0,{"$f":"U9*(1+AB$2)","v":0},{"$f":"Z9*(U9*(1+AB$2))","v":0},0,{"$f":"(+AC9*AB9)","v":0},null,null,{"$f":"AA9*(1+AH$2)","v":0},{"$f":"AF9*(AA9*(1+AH$2))","v":0},0,{"$f":"(+AI9*AH9)","v":0},{"$f":"+AH9+AB9+V9+P9+J9","v":0},{"$f":"+AJ9+AD9+X9+R9+L9","v":0},{"$f":"AK9+AL9","v":0}]
[null,3,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0]
[null,4,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,5,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,6,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,7,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,8,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,9,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,10,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,11,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,12,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,13,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,14,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,15,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,16,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,17,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,18,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,19,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,20,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,21,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,22,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,23,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,24,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,25,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,26,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,27,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,28,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,29,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,30,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,31,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(H8:H38)","v":0},null,{"$f":"SUM(J8:J38)","v":0},null,{"$f":"SUM(L8:L38)","v":0},null,{"$f":"SUM(N8:N38)","v":0},null,{"$f":"SUM(P8:P38)","v":0},null,{"$f":"SUM(R8:R38)","v":0},null,{"$f":"SUM(T8:T38)","v":0},null,{"$f":"SUM(V8:V38)","v":0},null,{"$f":"SUM(X8:X38)","v":0},null,{"$f":"SUM(Z8:Z38)","v":0},null,{"$f":"SUM(AB8:AB38)","v":0},null,{"$f":"SUM(AD8:AD38)","v":0},null,{"$f":"SUM(AF8:AF38)","v":0},null,{"$f":"SUM(AH8:AH38)","v":0},null,{"$f":"SUM(AJ8:AJ38)","v":0},0,0,{"$f":"SUM(AK39:AL39)","v":0}]

{"sheet":"Other Labor - Hourly","index":3,"n_rows":39,"n_cols":41,"rows_kept":39,"cut":false,"hidden":false,"merged":[[5,34,6,34],[5,35,6,35],[1,2,1,4],[5,27,6,27],[5,28,6,28],[5,29,6,29],[5,31,6,31],[5,32,6,32],[5,33,6,33],[5,15,6,15],[5,16,6,16],[5,17,6,17],[5,19,6,19],[5,20,6,20],[5,21,6,21],[4,37,6,37],[4,38,6,38],[5,5,6,5],[5,7,6,7],[5,8,6,8],[5,9,6,9],[5,10,6,10],[5,11,6,11],[5,13,6,13],[5,14,6,14],[4,19,4,20],[4,25,4,26],[4,28,4,29],[4,31,4,32],[4,34,4,35],[4,36,6,36],[5,22,6,22],[5,23,6,23],[5,25,6,25],[5,26,6,26],[1,40,16,51],[3,7,3,11],[3,13,3,17],[3,19,3,23],[3,25,3,29],[3,31,3,35],[4,7,4,8],[4,10,4,11],[4,13,4,14],[4,16,4,17],[0,0,0,8],[1,9,1,12],[1,13,1,14],[1,19,1,20],[1,25,1,26],[1,31,1,32]]}
["SUMMARY OF DIRECT LABOR & FRINGE BENEFITS"]
[null,null,"Other Funding (Non-Reclamation)",null,null,null,null,null,null,"Enter Escalation Rates ------->",null,null,null,"Yr 2 Escalation Rate",null,0.02,null,null,null,"Yr 3 Escalation Rate",null,0.02,null,null,null,"Yr 4 Escalation Rate",null,0.02,null,null,null,"Yr 5 Escalation Rate",null,0.02,null,null,null,null,null,null,"Please explain rationale for the escalation rates applied here."]
[]
[null,null,null,null,null,null,null,{"$f":"'SUMMARY OF COSTS'!D6","v":"YEAR 1"},null,null,null,null,null,{"$f":"'SUMMARY OF COSTS'!F6","v":"YEAR 2"},null,null,null,null,null,{"$f":"'SUMMARY OF COSTS'!H6","v":"YEAR 3"},null,null,null,null,null,{"$f":"'SUMMARY OF COSTS'!J6","v":"YEAR 4"},null,null,null,null,null,{"$f":"'SUMMARY OF COSTS'!L6","v":"YEAR 5"}]
[null,null,null,null,null,null,null,{"$f":"'SUMMARY OF COSTS'!D7","v":"2023-10-01"},null,"Through",{"$f":"'SUMMARY OF COSTS'!D9","v":"2024-09-30"},null,null,{"$f":"'SUMMARY OF COSTS'!F7","v":"2024-10-01"},null,"Through",{"$f":"'SUMMARY OF COSTS'!F9","v":"2025-09-30"},null,null,{"$f":"'SUMMARY OF COSTS'!H7","v":"2025-10-01"},null,"Through",{"$f":"'SUMMARY OF COSTS'!H9","v":"2026-09-30"},null,null,{"$f":"'SUMMARY OF COSTS'!J7","v":"2026-10-01"},null,"Through",{"$f":"'SUMMARY OF COSTS'!J9","v":"2027-09-30"},null,null,{"$f":"'SUMMARY OF COSTS'!L7","v":"2027-10-01"},null,"Through",{"$f":"'SUMMARY OF COSTS'!L9","v":"2028-09-30"},null,"Total Salary Cost","Total Fringe Cost","Total Labor Cost"]
[null,null,null,null,null,"Current \nHourly Rate",null,"# of Hours","Hourly Rate","Salary Cost","Fringe Rate","Fringe Cost",null,"# of Hours","Hourly Rate","Salary Cost","Fringe Rate","Fringe Cost",null,"# of Hours","Hourly Rate","Salary Cost","Fringe Rate","Fringe Cost",null,"# of Hours","Hourly Rate","Salary Cost","Fringe Rate","Fringe Cost",null,"# of Hours","Hourly Rate","Salary Cost","Fringe Rate","Fringe Cost"]
[null,null,"Entity"," Employee Name","Position Title"]
[null,1,null,null,null,0,null,null,{"$f":"F8","v":0},{"$f":"F8*H8","v":0},0,{"$f":"(+K8*J8)","v":0},null,0,{"$f":"I8*(1+P$2)","v":0},{"$f":"O8*N8","v":0},0,{"$f":"(+Q8*P8)","v":0},null,0,{"$f":"O8*(1+V$2)","v":0},{"$f":"T8*(O8*(1+V$2))","v":0},0,{"$f":"(+W8*V8)","v":0},null,0,{"$f":"U8*(1+AB$2)","v":0},{"$f":"Z8*(U8*(1+AB$2))","v":0},0,{"$f":"(+AC8*AB8)","v":0},null,0,{"$f":"AA8*(1+AH$2)","v":0},{"$f":"AF8*(AA8*(1+AH$2))","v":0},0,{"$f":"(+AI8*AH8)","v":0},{"$f":"+AH8+AB8+V8+P8+J8","v":0},{"$f":"+AJ8+AD8+X8+R8+L8","v":0},{"$f":"AK8+AL8","v":0}]
[null,2,null,null,null,0,null,null,{"$f":"F9","v":0},{"$f":"F9*H9","v":0},0,{"$f":"(+K9*J9)","v":0},null,0,{"$f":"I9*(1+P$2)","v":0},{"$f":"N9*(I9*(1+P$2))","v":0},0,{"$f":"(+Q9*P9)","v":0},null,0,{"$f":"O9*(1+V$2)","v":0},{"$f":"T9*(O9*(1+V$2))","v":0},0,{"$f":"(+W9*V9)","v":0},null,0,{"$f":"U9*(1+AB$2)","v":0},{"$f":"Z9*(U9*(1+AB$2))","v":0},0,{"$f":"(+AC9*AB9)","v":0},null,0,{"$f":"AA9*(1+AH$2)","v":0},{"$f":"AF9*(AA9*(1+AH$2))","v":0},0,{"$f":"(+AI9*AH9)","v":0},{"$f":"+AH9+AB9+V9+P9+J9","v":0},{"$f":"+AJ9+AD9+X9+R9+L9","v":0},{"$f":"AK9+AL9","v":0}]
[null,3,null,null,null,0,null,null,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,4,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,5,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,6,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,7,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,8,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,9,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,10,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,11,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,12,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,13,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,14,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,15,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,16,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,17,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,18,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,19,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,20,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,21,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,22,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,23,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,24,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,25,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,26,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,27,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,28,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,29,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,30,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,31,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(H8:H38)","v":0},null,{"$f":"SUM(J8:J38)","v":0},null,{"$f":"SUM(L8:L38)","v":0},null,{"$f":"SUM(N8:N38)","v":0},null,{"$f":"SUM(P8:P38)","v":0},null,{"$f":"SUM(R8:R38)","v":0},null,{"$f":"SUM(T8:T38)","v":0},null,{"$f":"SUM(V8:V38)","v":0},null,{"$f":"SUM(X8:X38)","v":0},null,{"$f":"SUM(Z8:Z38)","v":0},null,{"$f":"SUM(AB8:AB38)","v":0},null,{"$f":"SUM(AD8:AD38)","v":0},null,{"$f":"SUM(AF8:AF38)","v":0},null,{"$f":"SUM(AH8:AH38)","v":0},null,{"$f":"SUM(AJ8:AJ38)","v":0},0,0,{"$f":"SUM(AK39:AL39)","v":0}]

{"sheet":"Materials","index":4,"n_rows":42,"n_cols":22,"rows_kept":42,"cut":false,"hidden":false,"merged":[[1,1,1,3],[1,7,1,8],[1,10,1,11],[1,13,1,14],[1,16,1,17],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[36,4,36,5],[36,7,36,8],[36,10,36,11],[36,13,36,14],[36,16,36,17],[1,21,16,32],[3,4,3,6],[3,7,3,9],[3,10,3,12],[3,13,3,15],[3,16,3,18],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14]]}
[]
[null,"SUMMARY OF MATERIALS, SUPPLIES, AND SERVICES",null,null,null,null,null,"Yr 2 Escalation Rate",null,0.02,"Yr 3 Escalation Rate",null,2.5000000000000001E-2,"Yr 4 Escalation Rate",null,0.03,"Yr 5 Escalation Rate",null,3.5000000000000003E-2,null,null,"Please explain rationale for the escalation rates applied here."]
[null,"Reclamation Funded"]
[null,null,null,null,"Year 1",null,null,"Year 2",null,null,"Year 3",null,null,"Year 4",null,null,"Year 5"]
[null,null,null,null,"Unit Price","Unit Quantity","Subtotal","Unit Price","Unit Quantity","Subtotal","Unit Price","Unit Quantity","Subtotal","Unit Price","Unit Quantity","Subtotal","Unit Price","Unit Quantity","Subtotal"]
[null,"Task # or Description","Item Description","Rationale for Proposed Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL"]
[1,null,null,null,0,0,{"$f":"ROUND((+F7*E7),2)","v":0},{"$f":"E7*(1+J$2)","v":0},0,{"$f":"ROUND((+I7*H7),2)","v":0},{"$f":"H7*(1+M$2)","v":0},0,{"$f":"ROUND((+L7*K7),2)","v":0},{"$f":"K7*(1+P$2)","v":0},0,{"$f":"ROUND((+O7*N7),2)","v":0},{"$f":"N7*(1+S$2)","v":0},0,{"$f":"ROUND((+R7*Q7),2)","v":0},{"$f":"+S7+P7+M7+J7+G7","v":0}]
[2,null,null,null,0,0,{"$f":"ROUND((+F8*E8),2)","v":0},{"$f":"E8*(1+J$2)","v":0},0,{"$f":"ROUND((+I8*H8),2)","v":0},{"$f":"H8*(1+M$2)","v":0},0,{"$f":"ROUND((+L8*K8),2)","v":0},{"$f":"K8*(1+P$2)","v":0},0,{"$f":"ROUND((+O8*N8),2)","v":0},{"$f":"N8*(1+S$2)","v":0},0,{"$f":"ROUND((+R8*Q8),2)","v":0},{"$f":"+S8+P8+M8+J8+G8","v":0}]
[3,null,null,null,0,0,{"$f":"ROUND((+F9*E9),2)","v":0},0,0,{"$f":"ROUND((+I9*H9),2)","v":0},0,0,0,0,0,0,0,0,0,0]
[4,null,null,null,0,0,{"$f":"ROUND((+F10*E10),2)","v":0},0,0,{"$f":"ROUND((+I10*H10),2)","v":0},0,0,0,0,0,0,0,0,0,0]
[5,null,null,null,0,0,{"$f":"ROUND((+F11*E11),2)","v":0},0,0,{"$f":"ROUND((+I11*H11),2)","v":0},0,0,0,0,0,0,0,0,0,0]
[6,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,0,0,{"$f":"ROUND((+F24*E24),2)","v":0},0,0,{"$f":"ROUND((+I24*H24),2)","v":0},0,0,{"$f":"ROUND((+L24*K24),2)","v":0},0,0,{"$f":"ROUND((+O24*N24),2)","v":0},0,0,{"$f":"ROUND((+R24*Q24),2)","v":0},0]
[19,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL:",null,null,{"$f":"SUM(G7:G36)","v":0},null,null,{"$f":"SUM(J7:J36)","v":0},null,null,{"$f":"SUM(M7:M36)","v":0},null,null,{"$f":"SUM(P7:P36)","v":0},null,null,{"$f":"SUM(S7:S36)","v":0},0]
[]
[]
[]
[null,null,"Please use current catalog, historical documentation, or vendor quotes.  "]
[null,null,"Supporting documentation may be requested at a later date"]

{"sheet":"Non-Reclamation Materials","index":5,"n_rows":42,"n_cols":22,"rows_kept":42,"cut":false,"hidden":false,"merged":[[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[36,4,36,5],[36,7,36,8],[36,10,36,11],[36,13,36,14],[36,16,36,17],[1,16,1,17],[1,21,16,32],[3,4,3,6],[3,7,3,9],[3,10,3,12],[3,13,3,15],[3,16,3,18],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[1,1,1,3],[1,7,1,8],[1,10,1,11],[1,13,1,14],[4,13,5,13],[4,14,5,14]]}
[]
[null,"SUMMARY OF MATERIALS, SUPPLIES, AND SERVICES",null,null,null,null,null,"Yr 2 Escalation Rate",null,0.02,"Yr 3 Escalation Rate",null,2.5000000000000001E-2,"Yr 4 Escalation Rate",null,0.03,"Yr 5 Escalation Rate",null,3.5000000000000003E-2,null,null,"Please explain rationale for the escalation rates applied here."]
[null,"Non-Reclamation Funded"]
[null,null,null,null,"Year 1",null,null,"Year 2",null,null,"Year 3",null,null,"Year 4",null,null,"Year 5"]
[null,null,null,null,"Unit Price","Unit Quantity","Subtotal","Unit Price","Unit Quantity","Subtotal","Unit Price","Unit Quantity","Subtotal","Unit Price","Unit Quantity","Subtotal","Unit Price","Unit Quantity","Subtotal"]
[null,"Task # or Description","Item Description","Rationale for Proposed Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL"]
[1,null,null,null,0,0,{"$f":"ROUND((+F7*E7),2)","v":0},{"$f":"E7*(1+J$2)","v":0},0,{"$f":"ROUND((+I7*H7),2)","v":0},{"$f":"H7*(1+M$2)","v":0},0,{"$f":"ROUND((+L7*K7),2)","v":0},{"$f":"K7*(1+P$2)","v":0},0,{"$f":"ROUND((+O7*N7),2)","v":0},{"$f":"N7*(1+S$2)","v":0},0,{"$f":"ROUND((+R7*Q7),2)","v":0},{"$f":"+S7+P7+M7+J7+G7","v":0}]
[2,null,null,null,0,0,{"$f":"ROUND((+F8*E8),2)","v":0},{"$f":"E8*(1+J$2)","v":0},0,{"$f":"ROUND((+I8*H8),2)","v":0},{"$f":"H8*(1+M$2)","v":0},0,{"$f":"ROUND((+L8*K8),2)","v":0},{"$f":"K8*(1+P$2)","v":0},0,{"$f":"ROUND((+O8*N8),2)","v":0},{"$f":"N8*(1+S$2)","v":0},0,{"$f":"ROUND((+R8*Q8),2)","v":0},{"$f":"+S8+P8+M8+J8+G8","v":0}]
[3,null,null,null,0,0,{"$f":"ROUND((+F9*E9),2)","v":0},0,0,{"$f":"ROUND((+I9*H9),2)","v":0},0,0,0,0,0,0,0,0,0,0]
[4,null,null,null,0,0,{"$f":"ROUND((+F10*E10),2)","v":0},0,0,{"$f":"ROUND((+I10*H10),2)","v":0},0,0,0,0,0,0,0,0,0,0]
[5,null,null,null,0,0,{"$f":"ROUND((+F11*E11),2)","v":0},0,0,{"$f":"ROUND((+I11*H11),2)","v":0},0,0,0,0,0,0,0,0,0,0]
[6,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL:",null,null,{"$f":"SUM(G7:G36)","v":0},null,null,{"$f":"SUM(J7:J36)","v":0},null,null,{"$f":"SUM(M7:M36)","v":0},null,null,{"$f":"SUM(P7:P36)","v":0},null,null,{"$f":"SUM(S7:S36)","v":0},0]
[]
[]
[]
[null,null,"Please use current catalog, historical documentation, or vendor quotes.  "]
[null,null,"Supporting documentation may be requested at a later date"]

{"sheet":"Equipment","index":6,"n_rows":42,"n_cols":22,"rows_kept":42,"cut":false,"hidden":false,"merged":[[36,10,36,11],[36,13,36,14],[36,16,36,17],[4,4,5,4],[4,5,5,5],[4,9,5,9],[36,4,36,5],[36,7,36,8],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,16,5,16],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[3,4,3,6],[3,7,3,9],[3,10,3,12],[3,13,3,15],[3,16,3,18],[4,14,5,14],[4,15,5,15],[1,21,16,32],[4,17,5,17],[4,18,5,18],[1,1,1,3],[1,7,1,8],[1,10,1,11],[1,13,1,14],[1,16,1,17],[1,4,1,6]]}
[]
[null,"SUMMARY OF EQUIPMENT",null,null,"Enter Escalation Rates ------->",null,null,"Yr 2 Escalation Rate",null,0.02,"Yr 3 Escalation Rate",null,2.2499999999999999E-2,"Yr 4 Escalation Rate",null,1.7500000000000002E-2,"Yr 5 Escalation Rate",null,0.01,null,null,"Please explain rationale for the escalation rates applied here."]
[null,"Reclamation Funded"]
[null,null,null,null,"Year 1",null,null,"Year 2",null,null,"Year 3",null,null,"Year 4",null,null,"Year 5"]
[null,null,null,null,"Unit Price","Unit Quantity","Subtotal","Unit Price","Unit Quantity","Subtotal","Unit Price","Unit Quantity","Subtotal","Unit Price","Unit Quantity","Subtotal","Unit Price","Unit Quantity","Subtotal"]
[null,"Task # or Description","Item Description","Rationale for Proposed Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL"]
[1,null,null,null,0,0,{"$f":"E7*F7","v":0},{"$f":"E7*(1+J$2)","v":0},0,{"$f":"H7*I7","v":0},{"$f":"H7*(1+M$2)","v":0},0,{"$f":"K7*L7","v":0},{"$f":"K7*(1+P$2)","v":0},0,{"$f":"N7*O7","v":0},{"$f":"N7*(1+S$2)","v":0},0,{"$f":"Q7*R7","v":0},{"$f":"+S7+P7+M7+J7+G7","v":0}]
[2,null,null,null,0,0,{"$f":"E8*F8","v":0},{"$f":"E8*(1+J$2)","v":0},0,{"$f":"H8*I8","v":0},{"$f":"H8*(1+M$2)","v":0},0,{"$f":"K8*L8","v":0},{"$f":"K8*(1+P$2)","v":0},0,{"$f":"N8*O8","v":0},{"$f":"N8*(1+S$2)","v":0},0,{"$f":"Q8*R8","v":0},{"$f":"+S8+P8+M8+J8+G8","v":0}]
[3,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL:",null,null,{"$f":"SUM(G7:G36)","v":0},null,null,{"$f":"SUM(J7:J36)","v":0},null,null,{"$f":"SUM(M7:M36)","v":0},null,null,{"$f":"SUM(P7:P36)","v":0},null,null,{"$f":"SUM(S7:S36)","v":0},0]
[]
[]
[]
[null,null,"Please use current catalog, historical documentation, or vendor quotes.  "]
[null,null,"Supporting documentation may be requested at a later date"]

{"sheet":"Non-Reclamation Equipment","index":7,"n_rows":42,"n_cols":22,"rows_kept":42,"cut":false,"hidden":false,"merged":[[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[36,4,36,5],[36,7,36,8],[36,10,36,11],[36,13,36,14],[36,16,36,17],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[1,21,16,32],[3,4,3,6],[3,7,3,9],[3,10,3,12],[3,13,3,15],[3,16,3,18],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[1,1,1,3],[1,4,1,6],[1,7,1,8],[1,10,1,11],[1,13,1,14],[1,16,1,17]]}
[]
[null,"SUMMARY OF EQUIPMENT",null,null,"Enter Escalation Rates ------->",null,null,"Yr 2 Escalation Rate",null,0.02,"Yr 3 Escalation Rate",null,2.2499999999999999E-2,"Yr 4 Escalation Rate",null,1.7500000000000002E-2,"Yr 5 Escalation Rate",null,0.01,null,null,"Please explain rationale for the escalation rates applied here."]
[null,"Non-Reclamation Funded"]
[null,null,null,null,"Year 1",null,null,"Year 2",null,null,"Year 3",null,null,"Year 4",null,null,"Year 5"]
[null,null,null,null,"Unit Price","Unit Quantity","Subtotal","Unit Price","Unit Quantity","Subtotal","Unit Price","Unit Quantity","Subtotal","Unit Price","Unit Quantity","Subtotal","Unit Price","Unit Quantity","Subtotal"]
[null,"Task # or Description","Item Description","Rationale for Proposed Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL"]
[1,null,null,null,0,0,{"$f":"E7*F7","v":0},{"$f":"E7*(1+J$2)","v":0},0,{"$f":"H7*I7","v":0},{"$f":"H7*(1+M$2)","v":0},0,{"$f":"K7*L7","v":0},{"$f":"K7*(1+P$2)","v":0},0,{"$f":"N7*O7","v":0},{"$f":"N7*(1+S$2)","v":0},0,{"$f":"Q7*R7","v":0},{"$f":"+S7+P7+M7+J7+G7","v":0}]
[2,null,null,null,0,0,{"$f":"E8*F8","v":0},{"$f":"E8*(1+J$2)","v":0},0,{"$f":"H8*I8","v":0},{"$f":"H8*(1+M$2)","v":0},0,{"$f":"K8*L8","v":0},{"$f":"K8*(1+P$2)","v":0},0,{"$f":"N8*O8","v":0},{"$f":"N8*(1+S$2)","v":0},0,{"$f":"Q8*R8","v":0},{"$f":"+S8+P8+M8+J8+G8","v":0}]
[3,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL:",null,null,{"$f":"SUM(G7:G36)","v":0},null,null,{"$f":"SUM(J7:J36)","v":0},null,null,{"$f":"SUM(M7:M36)","v":0},null,null,{"$f":"SUM(P7:P36)","v":0},null,null,{"$f":"SUM(S7:S36)","v":0},0]
[]
[]
[]
[null,null,"Please use current catalog, historical documentation, or vendor quotes.  "]
[null,null,"Supporting documentation may be requested at a later date"]

{"sheet":"Contracts","index":8,"n_rows":10,"n_cols":12,"rows_kept":10,"cut":false,"hidden":false,"merged":[[9,1,9,4],[3,11,3,19],[4,11,4,19],[5,11,5,19],[6,11,6,19],[7,11,7,19],[8,11,8,19],[9,11,9,19]]}
[null,"SUMMARY OF CONTRACTOR COSTS"]
[null,"Reclamation Funded"]
[]
[null,"Contractor:","Contractor Website:","Purpose:","Competitive Award?","Year 1","Year 2","Year 3","Year 4","Year 5","TOTAL","If not competitively awarded, how were prices deemed fair and reasonable?"]
[1,null,null,"NEPA Compliance and Cultural Resources ",null,null,null,null,null,null,{"$f":"SUM(F5:J5)","v":0}]
[2,null,null,"Construction Management ",null,0,0,0,0,0,{"$f":"SUM(F6:J6)","v":0}]
[3,null,null,null,null,0,0,0,0,0,{"$f":"SUM(F7:J7)","v":0}]
[4,null,null,null,null,0,0,0,0,0,{"$f":"SUM(F8:J8)","v":0}]
[5,null,null,null,null,0,0,0,0,0,{"$f":"SUM(F9:J9)","v":0}]
[null,"TOTAL  =  ",null,null,null,{"$f":"SUM(F5:F9)","v":0},0,0,0,0,0]

{"sheet":"Non-Reclamation Contracts","index":9,"n_rows":10,"n_cols":12,"rows_kept":10,"cut":false,"hidden":false,"merged":[[9,1,9,4],[9,11,9,19],[3,11,3,19],[4,11,4,19],[5,11,5,19],[6,11,6,19],[7,11,7,19],[8,11,8,19]]}
[null,"SUMMARY OF CONTRACTOR COSTS"]
[null,"Non-Reclamation Funded"]
[]
[null,"Contractor:","Contractor Website:","Purpose:","Competitive Award?","Year 1","Year 2","Year 3","Year 4","Year 5","TOTAL","If not competitively awarded, how were prices deemed fair and reasonable?"]
[1,null,null,"NEPA Compliance and Cultural Resources ",null,null,null,null,null,null,{"$f":"SUM(F5:J5)","v":0}]
[2,null,null,"Construction Management ",null,0,0,0,0,0,{"$f":"SUM(F6:J6)","v":0}]
[3,null,null,null,null,0,0,0,0,0,{"$f":"SUM(F7:J7)","v":0}]
[4,null,null,null,null,0,0,0,0,0,{"$f":"SUM(F8:J8)","v":0}]
[5,null,null,null,null,0,0,0,0,0,{"$f":"SUM(F9:J9)","v":0}]
[null,"TOTAL  =  ",null,null,null,{"$f":"SUM(F5:F9)","v":0},0,0,0,0,0]