{"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":29,"n_cols":18,"rows_kept":29,"cut":false,"hidden":false,"merged":[[5,1,5,17],[0,1,0,17],[1,1,1,17],[2,1,2,17],[3,1,3,17],[4,1,4,17],[7,17,8,17],[23,0,24,16],[7,1,7,4],[18,2,18,3],[8,2,8,3],[7,13,7,16],[8,14,8,15],[18,14,18,15],[7,9,7,12],[8,10,8,11],[18,10,18,11],[7,5,7,8],[8,6,8,7],[18,6,18,7]]}
["RFP No. ","NARUC-2023-RFP137-DE1893-DE0925"]
["Cooperative Agreement No. ","DE-FE0031893, DE-OE0000925"]
["Cost Proposal Detail:"]
["Date: "]
["Consultant:"]
[]
[]
[null,"Task A",null,null,null,"Task B",null,null,null,"Task C",null,null,null,"Task D",null,null,null,"Total Hours by Labor Category"]
[null,"unit cost ","units",null,"cost","unit cost","units",null,"cost","unit cost","units",null,"cost","unit cost","units",null,"cost"]
["Consultant Labor"]
["Job Category 1",1,1,"hours",{"$f":"B11*C11","v":1},{"$f":"B11","v":1},0,"hours",{"$f":"F11*G11","v":0},{"$f":"B11","v":1},0,"hours",{"$f":"J11*K11","v":0},{"$f":"B11","v":1},1,"hours",{"$f":"N11*O11","v":1},{"$f":"SUM(C11,G11,K11,O11)","v":2}]
["Job Category 2",1,0,"hours",{"$f":"B12*C12","v":0},{"$f":"B12","v":1},1,"hours",{"$f":"F12*G12","v":1},{"$f":"B12","v":1},0,"hours",{"$f":"J12*K12","v":0},{"$f":"B12","v":1},0,"hours",{"$f":"N12*O12","v":0},{"$f":"SUM(C12,G12,K12,O12)","v":1}]
["Job Category 3",1,0,"hours",0,{"$f":"B13","v":1},0,"hours",{"$f":"F13*G13","v":0},{"$f":"B13","v":1},1,"hours",{"$f":"J13*K13","v":1},{"$f":"B13","v":1},0,"hours",{"$f":"N13*O13","v":0},{"$f":"SUM(C13,G13,K13,O13)","v":1}]
["Subtotal Labor",null,{"$f":"SUM(C11:C13)","v":1},null,{"$f":"SUM(E11:E13)","v":1},null,{"$f":"SUM(G11:G13)","v":1},null,{"$f":"SUM(I11:I13)","v":1},null,{"$f":"SUM(K11:K13)","v":1},null,{"$f":"SUM(M11:M13)","v":1},null,{"$f":"SUM(O11:O13)","v":1},null,{"$f":"SUM(Q11:Q13)","v":1},{"$f":"SUM(R11:R13)","v":4}]
["Direct Costs (non-labor, non-travel)"]
["If applicable, described"]
["Total Other Direct Costs"]
["Indirect Costs"]
["If applicable, described (see note below*)",0,{"$f":"SUM(E14,E17)","v":1},null,{"$f":"C19*B19","v":0},0,{"$f":"SUM(I14,I17)","v":1},null,{"$f":"G19*F19","v":0},0,{"$f":"SUM(M14,M17)","v":1},null,{"$f":"K19*J19","v":0},0,{"$f":"SUM(Q14,Q17)","v":1},null,{"$f":"O19*N19","v":0}]
["Total Indirect Costs",null,null,null,{"$f":"SUM(E19:E19)","v":0},null,null,null,{"$f":"SUM(I19:I19)","v":0},null,null,null,{"$f":"SUM(M19:M19)","v":0},null,null,null,{"$f":"SUM(Q19:Q19)","v":0}]
["TOTAL ESTIMATED COST",null,null,null,{"$f":"SUM(E20,E17,E14)","v":1},null,null,null,{"$f":"SUM(I20,I17,,I14)","v":1},null,null,null,{"$f":"SUM(M20,M17,,M14)","v":1},null,null,null,{"$f":"SUM(Q20,Q17,,Q14)","v":1}]
["Level of effort (%)",null,null,null,{"$f":"E21/Q23","v":0.25},null,null,null,{"$f":"I21/Q23","v":0.25},null,null,null,{"$f":"M21/Q23","v":0.25},null,null,null,{"$f":"Q21/Q23","v":0.25}]
[{"$nulls":13},"Total",null,null,{"$f":"E21+I21+M21+Q21","v":4}]
["*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",{"$f":"R14","v":4}]
["Average hourly rate",{"$f":"Q23/B28","v":1}]