{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["RFP Budget Detail"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":1756,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":"RFP Budget Detail","index":0,"n_rows":28,"n_cols":14,"rows_kept":28,"cut":false,"hidden":false,"merged":[[4,1,4,13],[0,1,0,13],[1,1,1,13],[2,1,2,13],[3,1,3,13],[6,13,7,13],[22,0,23,12],[17,2,17,3],[7,2,7,3],[7,10,7,11],[17,10,17,11],[7,6,7,7],[17,6,17,7],[6,1,6,4],[6,5,6,8],[6,9,6,12]]}
["RFP No. ","NARUC-2026-RFP145-DE0925"]
["Prime Cooperative Agreement No. ","DE-OE0000925"]
["Date: "]
["Consultant:"]
[]
[]
[null,"Task 1: Identify typical types of relationships",null,null,null,"Task 2: Conduct and summarize interviews",null,null,null,"Task 3: Draft and finalize mini guide",null,null,null,"Total Hours by Labor Category"]
[null,"unit cost ","units",null,"cost","unit cost ","units",null,"cost","unit cost","units",null,"cost"]
["Consultant Labor"]
["Job Category 1",1,1,"hours",{"$f":"B10*C10","v":1},0,0,"hours",{"$f":"F10*G10","v":0},0,0,"hours",{"$f":"J10*K10","v":0},{"$f":"SUM(C10,G10,K10)","v":1}]
["Job Category 2",0,0,"hours",0,1,1,"hours",1,0,0,"hours",{"$f":"J11*K11","v":0},{"$f":"SUM(C11,G11,K11)","v":1}]
["Job Category 3",0,0,"hours",0,0,0,"hours",0,1,1,"hours",1,{"$f":"SUM(C12,G12,K12)","v":1}]
["Subtotal Labor",null,{"$f":"SUM(C10:C12)","v":1},null,{"$f":"SUM(E10:E12)","v":1},null,{"$f":"SUM(G10:G12)","v":1},null,{"$f":"SUM(I10:I12)","v":1},null,{"$f":"SUM(K10:K12)","v":1},null,{"$f":"SUM(M10:M12)","v":1},{"$f":"SUM(N10:N12)","v":3}]
["Direct Costs (non-labor, non-travel)"]
["If applicable, describe"]
["Total Other Direct Costs"]
["Indirect Costs"]
["If applicable, described (see note below*)",0,{"$f":"SUM(E13,E16)","v":1},null,{"$f":"C18*B18","v":0},0,{"$f":"SUM(I13,I16)","v":1},null,{"$f":"G18*F18","v":0},0,{"$f":"SUM(M13,M16)","v":1},null,{"$f":"K18*J18","v":0}]
["Total Indirect Costs",null,null,null,{"$f":"SUM(E18:E18)","v":0},null,null,null,{"$f":"SUM(I18:I18)","v":0},null,null,null,{"$f":"SUM(M18:M18)","v":0}]
["TOTAL ESTIMATED COST",null,null,null,{"$f":"SUM(E19,E16,E13)","v":1},null,null,null,{"$f":"SUM(I19,I16,I13)","v":1},null,null,null,{"$f":"SUM(M19,M16,,M13)","v":1}]
["Level of effort (%)",null,null,null,{"$f":"E20/M22","v":0.33333333333333331},null,null,null,{"$f":"I20/M22","v":0.33333333333333331},null,null,null,{"$f":"M20/M22","v":0.33333333333333331}]
[{"$nulls":9},"Total",null,null,{"$f":"E20+I20+M20","v":3}]
["*Includes any indirect rates, such as: Fringe, Overhead, G&A. If including any indirect rates, provide written justification for how those rates are calculated and approved. Submit NICRA if approved by any U.S. Federal Agencies. "]
[]
[]
["Summary"]
["Total hours",{"$f":"N13","v":3}]
["Average hourly rate",{"$f":"M22/B27","v":1}]