{"text_format":"1","workbook":"xlsx","n_sheets":20,"sheets":["Data Entry","WO       ","1st Event","2nd Event","3rd Event","4th Event","5th Event","6th Event","Invoice","Forfeited Retainage","Release of Claim","Lab Sum","Backup Spreadsheet","CO Worksheet","CO Sampling Table","CO Spreadsheet","RAC Worksheet","Monitoring Plan","Delegation Memo","Risk Assessment"],"not_rendered":{"charts":0,"images":5,"macros":1,"external_links":3,"defined_names":306,"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":"Data Entry","index":0,"n_rows":44,"n_cols":3,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
["DATA ENTRY"]
[]
["Template Information Entered by Site Manager"]
[]
["Work Order Number :"]
["Fac. ID # :"]
["Score :"]
["Eligibility :"]
["Contract # :"]
["Contractor ID # :"]
["FDEP/LP Site Manager :"]
["Site Manager Phone # :"]
["Facility Name (per STCM) :"]
["Facility Address :"]
["Facility City :"]
["Facility County :"]
["Contractor Name:"]
["Contractor Address :"]
["Contractor City, State, Zip Code :"]
["Contractor FEID # :"]
["Contractor Representative :"]
["Contractor Representative Phone # :"]
["Period of Service End Date :"]
["Cost Center # :"]
["Category/Fiscal Year/EO :"]
[]
["Invoice and Release of Claim Information Entered by Contractor"]
[]
["Invoice # :",null,"Must be updated for each successive invoice "]
["Invoice Date :",null,"Must be updated for each successive invoice "]
["Period of Service Start Date :",null,"Date work order signed by contractor representative"]
["Period of Service Extended To :",null,"Enter only if Period of Service is or has been extended"]
["Remit Payment to - Company Name :"]
["Address 1 :"]
["Address 2 :"]
["City, State, Zip Code :"]
["Contractor FEID # :",{"$f":"B20","v":0}]
["Telephone :"]
["Agent :",null,"Person to contact if corrections are necessary to invoice"]
["Name of Person Signing Invoice :",null,"Must be updated for each successive invoice "]
["Name of Person Signing Release of Claim :",null,"Only necessary for final invoice"]
["Title of Person Signing Release of Claim :",null,"Only necessary for final invoice"]
["Real Property Owner Name :",null,"Only necessary for final invoice"]
["Template-050118-Standard.xlt"]

{"sheet":"WO       ","index":1,"n_rows":540,"n_cols":19,"rows_kept":540,"cut":false,"hidden":false,"merged":[[11,0,19,8],[196,0,196,8],[246,0,246,8],[298,0,298,8],[140,0,140,8],[30,7,30,8],[31,7,31,8],[23,1,23,5],[40,2,40,6],[41,2,41,6],[42,2,42,6],[24,1,24,5],[25,1,25,5],[28,1,28,5],[29,1,29,5],[26,1,26,5],[27,1,27,5],[31,2,31,4],[39,2,39,6],[554,0,554,8],[367,0,367,8],[425,0,425,8],[483,0,483,8],[58,0,83,8],[252,0,252,8],[47,0,47,8],[57,0,57,8],[309,0,309,8]]}
["Work Order Number:",null,{"$f":"Work_Order_Number","v":0},null,"Cost Center #:",null,{"$f":"Cost_Center_Number","v":0},"Category:",{"$f":"Fiscal_Year","v":0},null,null,"Phase",null,"SR ACT","SA ACT","RA ACT","PBC ACT","SC ACT","NA ACT"]
["FDEP Facility ID#:",null,{"$f":"Facility_ID","v":0},null,"Score:",null,{"$f":"Score","v":0},"Contract #:",{"$f":"Contract_Number","v":0},null,2,"SR",null,"CSR","REC","SSA","VS","WA","NAP"]
["Site Name:",null,{"$f":"Facility_Name","v":0},null,null,null,null,"Eligibility:",{"$f":"Eligibility","v":0},null,null,"SA",null,"FPR","ISA","NAP",null," ","NAM"]
["Address (Street, City):",null,{"$f":"Facility_Address","v":0},null,{"$f":"Facility_City","v":0},null,null,"County:",{"$f":"Facility_County","v":0},null,null,"RA",null,"FSI","SA","NAM"," "," "]
["Contractor Name:",null,{"$f":"'Data Entry'!B17","v":0},null,null,null,null,"CID #:",{"$f":"Contractor_ID","v":0},null,null,"PBC",null,null,"SSA","PT"," "," "]
["Contractor Address:",null,{"$f":"Contractor_Address","v":0},null,null,null,null,"FEID #:",{"$f":"Contractor_FEID","v":0},null,null,"NA",null," ","SC","LSRAP"," "," "]
["Contractor Representative:",null,{"$f":"Contractor_Represenative","v":0},null,null,null,null,"Phone #:",{"$f":"Contractor_Rep_Phone","v":0},null,null,"SC",null," ","WA","RAP"," "," "]
["FDEP Site Manager:",null,{"$f":"Site_Manager","v":0},null,null,null,null,"Phone #:",{"$f":"Site_Manager_Phone","v":0},null,null,"Activity",null," ","FSI","MOD"," "," "]
["Cleanup Phase:",null,{"$f":"INDEX(L2:L7,K2)","v":"SA"},null,null,null,null,null,null,null,null," ",null," ","SCS","CSR"," "," "," "]
["Cleanup Activity:",null,{"$f":"INDEX(L10:L17,K10)&IF(INDEX(L9:L17,K11)<>\" \",\", \"&INDEX(L9:L17,K11),\"\")&IF(INDEX(L9:L17,K12)<>\" \",\", \"&INDEX(L9:L17,K12),\"\")&IF(INDEX(L9:L17,K13)<>\" \",\", \"&INDEX(L9:L17,K13),\"\")&IF(INDEX(L9:L17,K14)<>\" \",\", \"&INDEX(L9:L17,K14),\"\")","v":"SSA"},null,null,null,null,null,null,null,4,{"$f":"INDEX($N$2:$S$18,1,$K$2)","v":"REC"},null,null,null,"FPR"]
["Work Order Description:",null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($N$2:$S$18,2,$K$2)","v":"ISA"},null,null,null,"FSI"]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($N$2:$S$18,3,$K$2)","v":"SA"},null,null,null,"LSRA"]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($N$2:$S$18,4,$K$2)","v":"SSA"},null,null,null,"RAC"]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($N$2:$S$18,5,$K$2)","v":"SC"},null,null,null,"O&M"]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($N$2:$S$18,6,$K$2)","v":"WA"},null,null,null,"PRM"]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($N$2:$S$18,7,$K$2)","v":"FSI"},null,null,null,"SC"]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($N$2:$S$18,8,$K$2)","v":"SCS"},null,null,null,"WA"]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($N$2:$S$18,9,$K$2)","v":0},null,null,null,"LTNAM"]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($N$2:$S$18,10,$K$2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($N$2:$S$18,11,$K$2)","v":0}]
[]
[]
[]
["Deliverable 1:",{"$f":"IF('1st Event'!$C$136>0,'1st Event'!D136,\"\")","v":""},null,null,null,null,null,"Due Date 1:",{"$f":"IF('1st Event'!$C$136>0,IF('1st Event'!$C$136>TODAY(),'1st Event'!$C$136,\"Check Due Date\"),\"\")","v":""},null,1,{"$f":"INDEX($N$2:$S$18,12,$K$2)","v":0}]
["Deliverable 2:",{"$f":"IF('2nd Event'!$C$136>0,'2nd Event'!$D$136,\"\")","v":""},null,null,null,null,null,"Due Date 2:",{"$f":"IF('2nd Event'!$C$136>0,IF('2nd Event'!$C$136>TODAY(),'2nd Event'!$C$136,\"Check Due Date\"),\"\")","v":""},null,1,{"$f":"INDEX($N$2:$S$18,13,$K$2)","v":0}]
["Deliverable 3:",{"$f":"IF('3rd Event'!$C$136>0,'3rd Event'!$D$136,\"\")","v":""},null,null,null,null,null,"Due Date 3:",{"$f":"IF('3rd Event'!$C$136>0,IF('3rd Event'!$C$136>TODAY(),'3rd Event'!$C$136,\"Check Due Date\"),\"\")","v":""},null,1,{"$f":"INDEX($N$2:$S$18,14,$K$2)","v":0}]
["Deliverable 4:",{"$f":"IF('4th Event'!$C$136>0,'4th Event'!$D$136,\"\")","v":""},null,null,null,null,null,"Due Date 4:",{"$f":"IF('4th Event'!$C$136>0,IF('4th Event'!$C$136>TODAY(),'4th Event'!$C$136,\"Check Due Date\"),\"\")","v":""},null,1,{"$f":"INDEX($N$2:$S$18,15,$K$2)","v":0}]
["Deliverable 5:",{"$f":"IF('5th Event'!$C$136>0,'5th Event'!$D$136,\"\")","v":""},null,null,null,null,null,"Due Date 5:",{"$f":"IF('5th Event'!$C$136>0,IF('5th Event'!$C$136>TODAY(),'5th Event'!$C$136,\"Check Due Date\"),\"\")","v":""},null,1,{"$f":"INDEX($N$2:$S$18,16,$K$2)","v":0}]
["Deliverable 6:",{"$f":"IF('6th Event'!$C$136>0,'6th Event'!$D$136,\"\")","v":""},null,null,null,null,null,"Due Date 6:",{"$f":"IF('6th Event'!$C$136>0,IF('6th Event'!$C$136>TODAY(),'6th Event'!$C$136,\"Check Due Date\"),\"\")","v":""},null,1,{"$f":"INDEX($N$2:$S$18,17,$K$2)","v":0}]
["Final Deliv.:",{"$f":"'6th Event'!D138","v":""},null,null,null,null,null,"Final Due Date:",{"$f":"IF('6th Event'!$C$139>0,IF('6th Event'!$C$139>TODAY(),'6th Event'!$C$139,\"Check Due Date\"),\"\")","v":""}]
["Period of Service:",null,null,null,"Work Order Return Date",null,"To",{"$f":"'6th Event'!C140","v":""}]
["Amount (incl. retainage):",null,{"$f":"Invoice!F45","v":0},null,null,null,{"$f":"\"Retainage (\"&TEXT(RetainPCT,\"0%\")&\"):\"","v":"Retainage (5%):"},{"$f":"Invoice!F43","v":0}]
[]
[]
[]
[]
[]
[{"$f":"\"-- Additional Terms And Conditions On Following Pages --\"","v":"-- Additional Terms And Conditions On Following Pages --"}]
[]
[]
[]
[]
[]
[]
[]
["FDEP Use Only:",null,"Technical Review:",null,"Initials:",null,null,"Date:"]
[null,null,"Fiscal Review:",null,"Initials:",null,null,"Date:"]
[]
["Work Order Number:",null,{"$f":"Work_Order_Number","v":0},null,"Cost Center #:",null,{"$f":"Cost_Center_Number","v":0},"Category:",{"$f":"Fiscal_Year","v":0}]
["FDEP Facility ID#:",null,{"$f":"Facility_ID","v":0},null,"Score:",null,{"$f":"Score","v":0},"Contract #:",{"$f":"Contract_Number","v":0}]
["Site Name:",null,{"$f":"Facility_Name","v":0},null,null,null,null,"Eligibility:",{"$f":"Eligibility","v":0}]
["Address (Street, City):",null,{"$f":"Facility_Address","v":0},null,{"$f":"Facility_City","v":0},null,null,"County:",{"$f":"Facility_County","v":0}]
["Contractor Name:",null,{"$f":"'Data Entry'!B65","v":0},null,null,null,null,"CID #:",{"$f":"Contractor_ID","v":0}]
["Contractor Address:",null,{"$f":"Contractor_Address","v":0},null,null,null,null,"FEID #:",{"$f":"Contractor_FEID","v":0}]
["Contractor Representative:",null,{"$f":"Contractor_Represenative","v":0},null,null,null,null,"Phone #:",{"$f":"Contractor_Rep_Phone","v":0}]
["FDEP Site Manager:",null,{"$f":"Site_Manager","v":0},null,null,null,null,"Phone #:",{"$f":"Site_Manager_Phone","v":0}]
[]
["Work Order Description"]
["Per proposal rec'd {Date} and information received through {Date}, {Contractor} will conduct LSSI work. All work must stop if it is determined a closure can not be obtained. E1:  {Contractor} to oversee up to (X) day(s) of DPT to include soil borings per the attached figure to 2' into the current water table, screening continuously for OVA and lithology. OVA threshold of {50 or 500} ppm to be used to during assessment of eligible discharge. {Contractor} must contact FDEP site manager to discuss where to re-collect soil for lab samples and possible step-out borings. Up to (X) soil samples to be collected from dry vadose soils (at least one from top 2'), representing the most impacted native soil and extra soil to be collected for contingent SPLP and TRPH speciation (discuss with FDEP once initial results received).  Up to (X) wells to be installed (locations and depths to be discussed with FDEP site manager). MW screens must bracket the WT.  {Contractor} to collect GW samples from new wells and sample per the Sampling Table. Submit Letter Report to include soil boring logs, MW construction logs, GW sampling logs, chains of custody, lab reports and field notes for invoicing. **{CONTRACTOR} MUST DISCUSS ANALYTICAL RESULTS AND SCOPE OF WORK FOR EVENT 2 PRIOR TO CONTINUING WITH EVENT 2.** E2: {Contractor} to collect groundwater samples from (X) wells and sample per the lab table. Submit Letter Report to include GW sampling logs, chains of custody, lab reports and field notes for invoicing. Final Deliverable: Submit LSSI SAR documenting data supporting the conclusions and recommendations. Submit tables and figs in excel & CAD, SCS worksheet. All work is subject to change based on field conditions and must be performed per current DEP, PRP and WMD rules, SOP and guidance. {Contractor} is required to process and submit the ADaPT EDDs for laboratory data, error logs and field data and validate the data using ADaPT, then export the field and lab EDDs to create a text file for submittal to DEP. Please refer to the DWM ADaPT User Guide on the DWM website for step by step instructions and requirements for PRP ADaPT submittals. Send all electronic submittals to Team5LSSIDeliverable@northstar.com and copy the Site Manager."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"\"Work Order # \"&C1","v":"Work Order # 0"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"'Data Entry'!A44","v":"Template-050118-Standard.xlt"}]
[{"$f":"\"Work Order # \"&C1","v":"Work Order # 0"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"'Data Entry'!A44","v":"Template-050118-Standard.xlt"}]
[]
[{"$f":"\"Work Order # \"&C1","v":"Work Order # 0"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"'Data Entry'!A44","v":"Template-050118-Standard.xlt"}]
[]
[{"$f":"\"Work Order # \"&C1","v":"Work Order # 0"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"'Data Entry'!A44","v":"Template-050118-Standard.xlt"}]
[]
[{"$f":"\"Work Order # \"&C1","v":"Work Order # 0"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"'Data Entry'!A44","v":"Template-050118-Standard.xlt"}]
[]
[{"$f":"\"Work Order # \"&C59","v":"Work Order # "}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"'Data Entry'!A44","v":"Template-050118-Standard.xlt"}]
[]
[{"$f":"\"Work Order # \"&C117","v":"Work Order # "}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"'Data Entry'!A44","v":"Template-050118-Standard.xlt"}]
[]
[{"$f":"\"Work Order # \"&C178","v":"Work Order # "}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"'Data Entry'!A44","v":"Template-050118-Standard.xlt"}]

{"sheet":"1st Event","index":2,"n_rows":149,"n_cols":40,"rows_kept":149,"cut":false,"hidden":false,"merged":[[135,16,135,23],[137,16,137,19],[138,16,138,19],[139,16,139,19],[147,4,147,5],[142,4,142,5],[146,4,146,5],[145,4,145,5],[144,4,144,5],[143,4,143,5],[141,0,141,5],[133,0,133,5],[141,7,141,13],[9,3,9,4],[73,0,73,3],[78,3,78,4],[135,7,135,13],[137,3,138,4],[78,1,78,2],[77,11,77,12],[9,1,9,2],[77,8,77,9],[9,27,9,29],[10,28,10,29],[0,0,0,13],[2,11,2,13],[8,8,8,9],[8,11,8,12],[7,2,7,13]]}
["First Event"]
[]
[null,"Work Order #:",{"$f":"Work_Order_Number","v":0},null,"FDEP/LP Site Mgr:",null,{"$f":"Site_Manager","v":0},null,null,null,null,"Cost Share Information"]
[null,"Facility Id #:",{"$f":"Facility_ID","v":0},null,"Site Name:",null,{"$f":"Facility_Name","v":0},null,null,null,null,null,"FDEP Share:",1]
[null,"Contractor #:",{"$f":"Contractor_ID","v":0},null,"Contractor Name:",null,{"$f":"Contractor_Name","v":0},null,null,null,null,null,"Applicant/Owner Share:",{"$f":"1-FDEPShare","v":0}]
[null,"Date:",{"$f":"TODAY()","v":"2019-03-20"},null,"FDEP Contract #:",null,{"$f":"Contract_Number","v":0},null,null,null,null,null,"Total:",{"$f":"FDEPShare+N5","v":1}]
[]
["Work Description: "]
[null,null,null,null,null,null,null,null,"Original",null,null,"Change"]
[null,"Template",null,"Comments / Notes",null,null,"Allowed Cost",null,"Number of Items","Item Cost",null,"Change Amount","Change Costs","Template Total Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfieted Retainage Worksheet"]
["Section A: Packaged Work Scopes ",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,"Quantity","Forfeited Amount"]
[1,"Pumping Test or Multi-phase Pilot Test (using in-house personnel)",null,null,null,null,2681.26,null,null,{"$f":"G12*I12","v":0},null,null,{"$f":"G12*L12","v":0},{"$f":"J12+M12","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section A",1,null,{"$f":"AK12*AB12","v":0},null,null,null,null,null,null,null,{"$f":"IF(N12>0, ROUND((N12/(I12+L12))*RetainPCT,5), 1)","v":1},{"$f":"ROUND((N12/(I12+L12))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"I12+L12","v":0},{"$f":"ROUND(IF(AM12>0,AL12*AM12,0),2)","v":0}]
[2,"Air Sparging and/or Vapor Extraction Pilot Test (using in-house personnel)",null,null,null,null,2491.81,null,null,{"$f":"G13*I13","v":0},null,null,{"$f":"G13*L13","v":0},{"$f":"J13+M13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[3,"Monthly O&M Visit",null,null,null,null,929.04,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,3,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[4,"Monthly Telemetry Allowance (Non RAI)",null,null,null,null,60,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,4,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[5,"RAI Monthly O&M Allowance - Small System",null,null,null,null,3029.9,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,5,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[6,"RAI Monthly O&M Allowance - Medium System",null,null,null,null,3550.8,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,6,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[7,"RAI Monthly O&M Allowance - Large System",null,null,null,null,4180.8100000000004,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,7,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[8,"RAI Supplemental O&M Monthly Allowance - Thermox/Catox Treatment",null,null,null,null,519.4,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,8,null,0,null,"Retainage",null,{"$f":"SUM(AN12:AN19)","v":0},null,null,null,1,{"$error":"#DIV/0!"},0,0]
[null,null,null,null,null,null,null,null,"Section A Subtotals:",{"$f":"SUM(J12:J19)","v":0},null,null,{"$f":"SUM(M12:M19)","v":0},{"$f":"SUM(N12:N19)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited ",{"$f":"SUM($AC$12:$AC$19)","v":0}]
["Section B: Office Activities, Part I",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remaining",{"$f":"AG19-AG20","v":0}]
[1,"Proposal Preparation",null,null,null,null,584.88,null,null,{"$f":"G22*I22","v":0},null,null,{"$f":"G22*L22","v":0},{"$f":"J22+M22","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section B",1,null,{"$f":"AK22*AB22","v":0},null,null,null,null,null,null,null,{"$f":"IF(N22>0, ROUND((N22/(I22+L22))*RetainPCT,5), 1)","v":1},{"$f":"ROUND((N22/(I22+L22))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},0,0]
[2,"File Review",null,null,null,null,636.20000000000005,null,null,{"$f":"G23*I23","v":0},null,null,{"$f":"G23*L23","v":0},{"$f":"J23+M23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$f":"AK23*AB23","v":0},null,null,null,null,null,null,null,{"$f":"IF(N23>0, ROUND((N23/(I23+L23))*RetainPCT,5), 1)","v":1},{"$f":"ROUND((N23/(I23+L23))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},0,0]
[3,"Permits ",null,null,null,null,796.95,null,null,{"$f":"G24*I24","v":0},null,null,{"$f":"G24*L24","v":0},{"$f":"J24+M24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,3,null,{"$f":"AK24*AB24","v":0},null,null,null,null,null,null,null,{"$f":"IF(N24>0, ROUND((N24/(I24+L24))*RetainPCT,5), 1)","v":1},{"$f":"ROUND((N24/(I24+L24))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},0,0]
[4,"Site Health & Safety Plan",null,null,null,null,372.81,null,null,{"$f":"G25*I25","v":0},null,null,{"$f":"G25*L25","v":0},{"$f":"J25+M25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,4,null,{"$f":"AK25*AB25","v":0},null,null,null,null,null,null,null,{"$f":"IF(N25>0, ROUND((N25/(I25+L25))*RetainPCT,5), 1)","v":1},{"$f":"ROUND((N25/(I25+L25))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},0,0]
[5,"Notice of Discovery of Contamination Package (Initial or TPOC)",null,null,null,null,295.27,null,null,{"$f":"G26*I26","v":0},null,null,{"$f":"G26*L26","v":0},{"$f":"J26+M26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,5,null,{"$f":"AK26*AB26","v":0},null,"Retainage",null,{"$f":"SUM(AN22:AN26)","v":0},null,null,null,{"$f":"IF(N26>0, ROUND((N26/(I26+L26))*RetainPCT,5), 1)","v":1},{"$f":"ROUND((N26/(I26+L26))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},0,0]
[null,null,null,null,null,null,null,null," Section B Subtotals:",{"$f":"SUM(J22:J26)","v":0},null,null,{"$f":"SUM(M22:M26)","v":0},{"$f":"SUM(N22:N26)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited ",{"$f":"SUM($AC$22:$AC$26)","v":0}]
["Section C: Field Activities    ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remaining",{"$f":"AG26-AG27","v":0}]
[1,"Mobilization (2 person)",null,null,null,null,884.62,null,null,{"$f":"G29*(ROUND(I29,1))","v":0},null,null,{"$f":"G29*(ROUND(L29,1))","v":0},{"$f":"J29+M29","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section C",1,null,{"$f":"AB29*AK29","v":0},null,null,null,null,null,null,null,{"$f":"IF(N29>0, ROUND((N29/(I29+L29))*RetainPCT,5), 1)","v":1},{"$f":"ROUND((N29/(I29+L29))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"I29+L29","v":0},{"$f":"ROUND(IF(AM29>0,AL29*AM29,0),2)","v":0}]
[2,"Mobilization  (1 person)",null,null,null,null,494.33,null,null,{"$f":"G30*(ROUND(I30,1))","v":0},null,null,{"$f":"G30*(ROUND(L30,1))","v":0},{"$f":"J30+M30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$f":"AK30*AB30","v":0},null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},{"$f":"I30+L30","v":0},{"$f":"ROUND(IF(AM30>0,AL30*AM30,0),2)","v":0}]
[3,"Drilling Setup (2 person)",null,null,null,null,264.19,null,null,{"$f":"G31*I31","v":0},null,null,{"$f":"G31*L31","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,3,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[4,"Drilling Setup (1 person)",null,null,null,null,160.79,null,null,{"$f":"G32*I32","v":0},null,null,{"$f":"G32*L32","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,4,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[5,"SB for Soil Screening or Piezometer Install (≤ 10 ft) (2 person)",null,null,null,null,258.20999999999998,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,5,null,0,null,null,null,null,null,null,null,{"$f":"IF(N33>0, ROUND((N33/(I33+L33))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[6,"SB for Soil Screening or Piezometer Install (≤ 10 ft) (1 person)",null,null,null,null,154.82,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,6,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[7,"SB for Soil Screening or Piezometer Install (> 10 ft to ≤ 30 ft) (2 person)",null,null,null,null,387.32,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,7,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[8,"SB for Soil Screening or Piezometer Install (> 10 ft to ≤ 30 ft) (1 person)",null,null,null,null,232.23,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,8,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[9,"SB for Soil Screening or Piezometer Install (> 30 ft) (2 person)",null,null,null,null,516.41999999999996,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,9,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[10,"SB for Soil Screening or Piezometer Install (> 30 ft) (1 person)",null,null,null,null,309.64,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,10,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[11,"Well Install (≤ 20 ft) (2 person)",null,null,null,null,528.38,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,11,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[12,"Well Install (≤ 20 ft) (1 person)",null,null,null,null,321.58999999999997,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,12,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[13,"Well Install (> 20 ft to ≤ 40 ft) (2 person)",null,null,null,null,792.56,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,13,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[14,"Well Install (> 20 ft to ≤ 40 ft) (1 person)",null,null,null,null,482.38,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,14,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[15,"Well Install, double cased (≤ 40 ft) (2 person)",null,null,null,null,1585.13,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,15,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[16,"Well Install, double cased (≤ 40 ft) (1 person)",null,null,null,null,964.76,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,16,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[17,"Recovery or Multi-Phase Well Install (≤ 40 ft) (2 person)",null,null,null,null,1040.08,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,17,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[18,"Recovery or Multi-Phase Well Install (≤ 40 ft) (1 person)",null,null,null,null,626.51,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,18,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[19,"Air Sparging/Injection Well Install (≤ 40 ft) (2 person)",null,null,null,null,390.03,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,19,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[20,"Air Sparging/Injection Well Install (≤ 40 ft) (1 person)",null,null,null,null,234.94,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,20,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[21,"Soil VE Well Install (≤ 40 ft) (2 person)",null,null,null,null,258.20999999999998,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,21,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[22,"Soil VE Well Install (≤ 40 ft) (1 person)",null,null,null,null,154.82,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,22,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[23,"Well or Piezometer Abandonment (1 person)",null,null,null,null,107.73,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,23,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[24,"Recovery or Multi-phase Well Abandonment (1 person)",null,null,null,null,236.75,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,24,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[25,"Well Sampling with Water Level (2 person)",null,null,null,null,263.77,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,25,null,0,null,null,null,null,null,null,null,{"$f":"IF(N53>0, ROUND((N53/(I53+L53))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[26,"Well Sampling with Water Level (1 person)",null,null,null,null,160.38,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,26,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[27,"Water Level or Free Product Gauging (1 person)",null,null,null,null,24.39,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,27,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[28,"Free Product Gauging & Bailing (per well) (1 person)",null,null,null,null,126.72,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,28,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[29,"Area Survey (2 person)",null,null,null,null,1056.75,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,29,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[30,"Area Survey (1 person)",null,null,null,null,643.16999999999996,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,30,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[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,{"$error":"#DIV/0!"},0,0]
[31,"Whole Day Oversight (1 or 2 person)",null,null,null,null,975.73,null,null,{"$f":"G60*(ROUND(I60,1))","v":0},null,null,{"$f":"G60*(ROUND(L60,1))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,31,null,{"$f":"AK60*AB60","v":0},null,null,null,null,null,null,null,{"$f":"IF(N60>0, ROUND((N60/(I60+L60))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[32,"Oversight Kit (with equipment) (1 or 2 person)",null,null,null,null,373.23,null,null,{"$f":"G61*(ROUND(I61,1))","v":0},null,null,{"$f":"G61*(ROUND(L61,1))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,32,null,{"$f":"AK61*AB61","v":0},null,null,null,null,null,null,null,{"$f":"IF(N61>0, ROUND((N61/(I61+L61))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[33,"Oversight Allowance (no equipment) (1 or 2 person)",null,null,null,null,120.13,null,null,{"$f":"G62*(ROUND(I62,1))","v":0},null,null,{"$f":"G62*(ROUND(L62,1))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,33,null,{"$f":"AK62*AB62","v":0},null,null,null,null,null,null,null,{"$f":"IF(N62>0, ROUND((N62/(I62+L62))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[34,"Per Diem",null,null,null,null,128.71,null,null,{"$f":"G63*(ROUND(I63,1))","v":0},null,null,{"$f":"G63*(ROUND(L63,1))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,34,null,{"$f":"AK63*AB63","v":0},null,"Retainage",null,{"$f":"SUM(AN29:AN63)","v":0},null,null,null,{"$f":"IF(N63>0, ROUND((N63/(I63+L63))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[null,null,null,null,null,null,null,null," Section C Subtotals:",{"$f":"SUM(J29:J63)","v":0},null,null,{"$f":"SUM(M29:M63)","v":0},{"$f":"SUM(N29:N63)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited ",{"$f":"SUM($AC$29:$AC$58,$AC$60:$AC$63)","v":0}]
["Section D: Other Field Work ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remaining",{"$f":"AG63-AG64","v":0}]
[1,"Other Field Work",null,null,null,null,null,null,null,{"$f":"G66","v":0},null,null,{"$f":"L66","v":0},{"$f":"J66+M66","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section D",1,null,{"$f":"IF(AB66>1, AK66*AB66, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N66>0,(N66/(G66+L66))*RetainPCT,1)","v":1},{"$f":"ROUND((N66/(G66+L66))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G66+L66","v":0},0]
[2,"Other Field Work",null,null,null,null,null,null,null,{"$f":"G67","v":0},null,null,{"$f":"L67","v":0},{"$f":"J67+M67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$f":"IF(AB67>1, AK67*AB67, 0)","v":0},null,"Retainage",null,{"$f":"SUM(AN66:AN67)","v":0},null,null,null,{"$f":"IF(N67>0,(N67/(G67+L67))*RetainPCT,1)","v":1},{"$f":"ROUND((N67/(G67+L67))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G67+L67","v":0},0]
[null,null,null,null,null,null,null,null,"Section D Subtotals:",{"$f":"SUM(J66:J67)","v":0},null,null,{"$f":"SUM(M66:M67)","v":0},{"$f":"SUM(N66:N67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited ",{"$f":"SUM($AC$66:$AC$67)","v":0}]
["Section E: Other Equip. Rental Cost(s)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remaining",{"$f":"AG67-AG68","v":0}]
[1,"Other Equipment",null,null,null,null,null,null,null,{"$f":"G70","v":0},null,null,{"$f":"L70","v":0},{"$f":"J70+M70","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section E",1,null,{"$f":"IF(AB70>1, AK70*AB70, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N70>0,(N70/(G70+L70))*RetainPCT,1)","v":1},{"$f":"ROUND((N70/(G70+L70))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G70+L70","v":0},{"$f":"ROUND(IF(AM70>0,AL70*AM70,0),2)","v":0}]
[2,"Other Equipment",null,null,null,null,null,null,null,{"$f":"G71","v":0},null,null,{"$f":"L71","v":0},{"$f":"J71+M71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$f":"IF(AB71>1, AK71*AB71, 0)","v":0},null,"Retainage ",null,{"$f":"SUM(AN70:AN71)","v":0},null,null,null,{"$f":"IF(N71>0,(N71/(G71+L71))*RetainPCT,1)","v":1},{"$f":"ROUND((N71/(G71+L71))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G71+L71","v":0},0]
[null,null,null,null,null,null,null,null,"Section E Subtotals:",{"$f":"SUM(J70:J71)","v":0},null,null,{"$f":"SUM(M70:M71)","v":0},{"$f":"SUM(N70:N71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited",{"$f":"SUM($AC$70:$AC71)","v":0}]
[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,"Remaining",{"$f":"AG71-AG72","v":0}]
[{"$f":"A1","v":"First Event"},null,null,null,{"$f":"IF(C8<>\"\",C8,\"\")","v":""}]
[]
[null,"Work Order #:",{"$f":"Work_Order_Number","v":0},"Facility Id #:",{"$f":"Facility_ID","v":0},null,{"$f":"E4","v":"Site Name:"},null,{"$f":"Facility_Name","v":0},null,null,null,"Date:",{"$f":"TODAY()","v":"2019-03-20"}]
[]
[null,null,null,null,null,null,null,null,{"$f":"I9","v":"Original"},null,null,{"$f":"L9","v":"Change"}]
[null,{"$f":"B10","v":"Template"},null,{"$f":"D10","v":"Comments / Notes"},null,null,{"$f":"G10","v":"Allowed Cost"},null,{"$f":"I10","v":"Number of Items"},{"$f":"J10","v":"Item Cost"},null,{"$f":"L10","v":"Change Amount"},{"$f":"M10","v":"Change Costs"},{"$f":"N10","v":"Template Total Cost"}]
[]
["Section F: In-house Service Cost(s)"]
[1,"Laboratory",null,null,null,null,null,null,null,{"$f":"G82","v":0},null,null,{"$f":"L82","v":0},{"$f":"J82+M82","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section F",1,null,{"$f":"IF(AB82>1, AK82*AB82, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N82>0,(N82/(G82+L82))*RetainPCT,1)","v":1},{"$f":"ROUND((N82/(G82+L82))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G82+L82","v":0},0]
[2,"Drilling",null,null,null,null,null,null,null,{"$f":"G83","v":0},null,null,{"$f":"L83","v":0},{"$f":"J83+M83","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$f":"IF(AB83>1, AK83*AB83, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N83>0,(N83/(G83+L83))*RetainPCT,1)","v":1},{"$f":"ROUND((N83/(G83+L83))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G83+L83","v":0},0]
[3,"Direct Push",null,null,null,null,null,null,null,{"$f":"G84","v":0},null,null,{"$f":"L84","v":0},{"$f":"J84+M84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,3,null,{"$f":"IF(AB84>1, AK84*AB84, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N84>0,(N84/(G84+L84))*RetainPCT,1)","v":1},{"$f":"ROUND((N84/(G84+L84))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G84+L84","v":0},0]
[4,"Construction",null,null,null,null,null,null,null,{"$f":"G85","v":0},null,null,{"$f":"L85","v":0},{"$f":"J85+M85","v":0},null,null,null,null,null,null,null,null,null,null,null,null,4,null,{"$f":"IF(AB85>1, AK85*AB85, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N85>0,(N85/(G85+L85))*RetainPCT,1)","v":1},{"$f":"ROUND((N85/(G85+L85))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G85+L85","v":0},0]
[5,"Other",null,null,null,null,null,null,null,{"$f":"G86","v":0},null,null,{"$f":"L86","v":0},{"$f":"J86+M86","v":0},null,null,null,null,null,null,null,null,null,null,null,null,5,null,{"$f":"IF(AB86>1, AK86*AB86, 0)","v":0},null,"Retainage ",null,{"$f":"SUM(AN82:AN86)","v":0},null,null,null,{"$f":"IF(N86>0,(N86/(G86+L86))*RetainPCT,1)","v":1},{"$f":"ROUND((N86/(G86+L86))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G86+L86","v":0},0]
[null,null,null,null,null,null,null,null,"Section F Subtotals:",{"$f":"SUM(J82:J86)","v":0},null,null,{"$f":"SUM(M82:M86)","v":0},{"$f":"SUM(N82:N86)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited",{"$f":"SUM($AC$82:$AC$86)","v":0}]
["Section G: Subcontractor Cost(s)",null,null,"Sub Markup =",0.1,null,"Unit Cost",null,null,null,null,"Do not include markup",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remaining",{"$f":"AG86-AG87","v":0}]
[1,"Laboratory  (from worksheet)",null,null,null,null,{"$f":"'Lab Sum'!Event1Lab","v":0},null,null,{"$f":"G89*(1+Sub_Markup)","v":0},null,null,{"$f":"L89*(1+Sub_Markup)","v":0},{"$f":"J89+M89","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section G",1,null,{"$f":"IF(AB89>1, AK89*AB89, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N89>0,(N89/(G89+L89))*RetainPCT,1)","v":1},{"$f":"ROUND((N89/(G89+L89))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G89+L89","v":0},0]
[2,null,null,null,null,null,null,null,null,0,null,null,{"$f":"L90*(1+Sub_Markup)","v":0},{"$f":"J90+M90","v":0},"Laboratory",null,null,null,null,null,null,null,null,null,null,null,2,null,{"$f":"IF(AB90>1, AK90*AB90, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N90>0,(N90/(G90+L90))*RetainPCT,1)","v":1},{"$error":"#DIV/0!"},{"$f":"G90+L90","v":0},0]
[3,null,null,null,null,null,null,null,null,0,null,null,0,0,"Mobile Lab",null,null,null,null,null,null,null,null,null,null,null,3,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[4,null,null,null,null,null,null,null,null,0,null,null,0,0,"Drilling",null,null,null,null,null,null,null,null,null,null,null,4,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[5,null,null,null,null,null,null,null,null,0,null,null,0,0,"Direct Push",null,null,null,null,null,null,null,null,null,null,null,5,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[6,null,null,null,null,null,null,null,null,0,null,null,0,0,"Construction",null,null,null,null,null,null,null,null,null,null,null,6,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,{"$f":"ROUND(IF(AM94>0,AL94*AM94,0),2)","v":0}]
[7,null,null,null,null,null,null,null,null,0,null,null,0,0,"Non-Capital Equip. and/or Materials",null,null,null,null,null,null,null,null,null,null,null,7,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[8,null,null,null,null,null,null,null,null,0,null,null,{"$f":"L96*(1+Sub_Markup)","v":0},0,"Remedial Equip./System Lease",null,null,null,null,null,null,null,null,null,null,null,8,null,0,null,null,null,null,null,null,null,{"$f":"IF(N96>0,(N96/(G96+L96))*RetainPCT,1)","v":1},{"$error":"#DIV/0!"},0,0]
[9,null,null,null,null,null,null,null,null,0,null,null,0,0,"Disposal",null,null,null,null,null,null,null,null,null,null,null,9,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[10,null,null,null,null,null,null,null,null,0,null,null,0,0,"Other (Describe)",null,null,null,null,null,null,null,null,null,null,null,10,null,0,null,"Retainage ",null,{"$f":"SUM(AN89:AN98)","v":0},null,null,null,1,{"$error":"#DIV/0!"},0,0]
[null,null,null,null,null,null,null,null,"Section G Subtotals:",{"$f":"SUM(J89:J98)","v":0},null,null,{"$f":"SUM(M89:M98)","v":0},{"$f":"SUM(N89:N98)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited ",{"$f":"SUM($AC$89:$AC$98)","v":0}]
["Section G1: Remedial System Purchase",null,null,null,null,null,null,null,null,null,null,"Do not include markup",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remaining",{"$f":"AG98-AG99","v":0}]
[1,"Remedial System Costs",null,null,null,null,null,null,null,{"$f":"G101*(1+Sub_Markup)","v":0},null,null,{"$f":"L101*(1+Sub_Markup)","v":0},{"$f":"J101+M101","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section G1",1,null,0,null,null,null,null,null,null,null,{"$f":"IF(N101>0,(N101/(G101+L101))*RetainPCT,1)","v":1},{"$f":"ROUND((N101/(G101+L101))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G101+L101","v":0},0]
[2,"PAC Remedial System Costs ",null,null,null,null,null,null,null,{"$f":"G102*(1+Sub_Markup)","v":0},null,null,{"$f":"L102*(1+Sub_Markup)","v":0},{"$f":"J102+M102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,0,null,"Retainage ",null,{"$f":"SUM(AN101:AN102)","v":0},null,null,null,{"$f":"IF(N102>0,(N102/(G102+L102))*RetainPCT,1)","v":1},{"$f":"ROUND((N102/(G102+L102))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G102+L102","v":0},0]
[null,null,null,null,null,null,null,null,"Remedial System Subtotals:",{"$f":"SUM(J101:J102)","v":0},null,null,{"$f":"SUM(M101:M102)","v":0},{"$f":"SUM(N101:N102)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited",{"$f":"SUM($AC$101:$AC$102)","v":0}]
["Section H: Office Activities, Part II",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remaining",{"$f":"AG102-AG103","v":0}]
[1,"General / SA Report",null,"Field Work","x Multiplier",null,null,null,null,null,null,"Field Work =",{"$f":"M64+M68","v":0}]
[null,"Field Work Costs (Secs C & D) =",null,{"$f":"(SUM(J29:J63))+(SUM(J66:J67))","v":0},0.2,null,{"$f":"FldWrk1*ReptMult","v":0},null,null,{"$f":"IF(I106=1,FldWrk1*ReptMult,0)","v":0},null,{"$f":"IF(I106=1,1,\"\")","v":""},{"$f":"IF(L106=-1,-G106,IF(AND(I106=1,L106=1),FldWrk1c*ReptMult,IF(AND(I106=\"\",L106=1),(FldWrk1c*ReptMult),0)))","v":0},{"$f":"IF(AND(I106=1,L106=1),J106+M106,IF(AND(I106=1,L106=\"\"),G106,IF(AND(I106=\"\",L106=1),M106,IF(OR(I106=0,L106=-1),0))))","v":0},null,null,"Section H",1,null,{"$f":"AK106*S106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N106>0,ROUND(N106/L106*RetainPCT,5),1)","v":1},{"$f":"ROUND((N106/(I106+L106))*RetainPCT,5)","v":{"$error":"#VALUE!"}},{"$f":"IF(L106=\"\",0,I106+L106)","v":0},{"$f":"ROUND(IF(AM106>0,AK106,0),2)","v":0}]
[2,"Letter / NPDES Report",null,null,null,null,308,null,null,{"$f":"G107*I107","v":0},null,null,{"$f":"G107*L107","v":0},{"$f":"J107+M107","v":0},null,null,null,2,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N107>0, ROUND((N107/(I107+L107))*RetainPCT,2), 1)","v":1},{"$f":"ROUND((N107/(I107+L107))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"I107+L107","v":0},0]
[3,"O&M Quarterly Report",null,null,null,null,1795.41,null,null,{"$f":"G108*I108","v":0},null,null,{"$f":"G108*L108","v":0},{"$f":"J108+M108","v":0},null,null,null,3,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N108>0, ROUNDUP((N108/(I108+L108))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[4,"O&M Annual Report",null,null,null,null,3312.95,null,null,0,null,null,0,0,null,null,null,4,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N109>0, ROUNDDOWN((N109/(I109+L109))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[5,"Pilot Test Plan",null,null,null,null,796.67,null,null,0,null,null,0,0,null,null,null,5,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N110>0, ROUND((N110/(I110+L110))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[6,"Pilot Test Report",null,null,null,null,1391.37,null,null,0,null,null,0,0,null,null,null,6,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[7,"Level 1 LSRAP or RAP Modification",null,null,null,null,1528.63,null,null,0,null,null,0,0,null,null,null,7,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[8,"Level 2 LSRAP or RAP Modification",null,null,null,null,2992.72,null,null,0,null,null,0,0,null,null,null,8,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[9,"Level 3 LSRAP or RAP Modification",null,null,null,null,5309.45,null,null,0,null,null,0,0,null,null,null,9,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[10,"Level 4 LSRAP or RAP Modification",null,null,null,null,8770.31,null,null,0,null,null,0,0,null,null,null,10,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[11,"Level 1 Remedial Action Plan",null,null,null,null,13171.6,null,null,0,null,null,0,0,null,null,null,11,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[12,"Level 2 Remedial Action Plan",null,null,null,null,17540.62,null,null,0,null,null,0,0,null,null,null,12,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[13,"As-built Drawings (P.E. red lined)",null,null,null,null,674.13,null,null,0,null,null,0,0,null,null,null,13,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[14,"Construction Drawings and Specs",null,null,null,null,3707.61,null,null,0,null,null,0,0,null,null,null,14,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[15,"RAC Bid Package Solicitation/Evaluation",null,null,null,null,2091.2399999999998,null,null,0,null,null,0,0,null,null,null,15,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[16,"RA Startup Report",null,null,null,null,2604.0700000000002,null,null,0,null,null,0,0,null,null,null,16,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[17,"Soil Source Removal or Site Characterization Screening Report",null,null,null,null,1929.93,null,null,0,null,null,0,0,null,null,null,17,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[18,"Natural Attenuation Plan",null,null,null,null,1178.26,null,null,0,null,null,0,0,null,null,null,18,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[19,"Long Term Natural Attenuation Plan",null,null,null,null,308,null,null,0,null,null,0,0,null,null,null,19,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[20,"Remedial Action Interim Report",null,null,null,null,578.38,null,null,0,null,null,0,0,null,null,null,20,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[21,"General Remedial Action Report",null,null,null,null,1178.26,null,null,0,null,null,0,0,null,null,null,21,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[22,"NA or Post RA Monitoring Quarterly Report",null,null,null,null,578.38,null,null,0,null,null,0,0,null,null,null,22,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[23,"NA or Post RA Monitoring Annual Report",null,null,null,null,1445.04,null,null,0,null,null,0,0,null,null,null,23,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[24,"Well Abandonment Report",null,null,null,null,266.77999999999997,null,null,0,null,null,0,0,null,null,null,24,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[25,"Initial Map & Table Generation",null,null,null,null,2032.96,null,null,0,null,null,0,0,null,null,null,25,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N130>0, ROUND((N130/(I130+L130))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[26,"Other Report Type  (backup spreadsheet)",null,null,null,null,null,null,null,{"$f":"G131","v":0},null,null,{"$f":"L131","v":0},0,null,null,null,26,null,{"$f":"IF(S131>1, AK131*S131, 0)","v":0},null,"Retainage ",null,{"$f":"IF(N132>0,SUM(AN106:AN131),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N131>0,(N131/(G131+L131))*RetainPCT,1)","v":1},{"$f":"ROUND((N131/(G131+L131))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G131+L131","v":0},0]
[null,null,null,null,null,null,null,null,"Section H Subtotals:",{"$f":"SUM(J106:J131)","v":0},null,null,{"$f":"SUM(M106:M131)","v":0},{"$f":"SUM(N106:N131)","v":0},null,null,null,null,null,null,null,null,"Forfeited",{"$f":"SUM($T$106:$T$131)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remaining",{"$f":"X131-X132","v":0}]
["Deliverables"]
[null,null,"Due Date","Deliverable / Documentation"]
[null,"Interim Deliverable",null,null,null,null,null,"This Event Template Totals",null,null,null,null,null,null,null,null,{"$f":"IF(FDEPShare=1,\"Event 1 Total Retainage\",\"Event 1 Total Retainage (FDEP Share Applied)\")","v":"Event 1 Total Retainage"}]
["Final Deliverable Information (Specify only if selected for this event)",null,null,null,null,null,null,null,null,null,null,{"$f":"I9","v":"Original"},{"$f":"L9","v":"Change"},"Total",null,null,null,null,null,null,null,"Original","Change","Total"]
[null,"Deliverable #",0,{"$f":"IF(C138>0,VLOOKUP(C138,A105:B131,2,FALSE),\"\")","v":""},null,null,null,null,null," Event Total:",null,{"$f":"J20+J27+J64+J68+J72+J87+J99+J103+J132","v":0},{"$f":"M20+M27+M64+M68+M72+M87+M99+M103+M132","v":0},{"$f":"N20+N27+N64+N68+N72+N87+N99+N103+N132","v":0},null,null,"Event 1 Total Retainage",null,null,null,null,{"$f":"L147","v":0},{"$f":"$X$138-$V$138","v":0},{"$f":"N147","v":0}]
[null,"Deliverable Due","00:00:00",null,null,null,null,null,null,"Subtotal (less retainage):",null,{"$f":"L138-L140","v":0},{"$f":"N139-L139","v":0},{"$f":"N138-N140","v":0},null,null,"Forfeited Report Retainage",null,null,null,null,null,null,{"$f":"(E1RetainRemaining-X138)*FDEPShare","v":0}]
["Period of Service to: ",null,{"$f":"IF(C139>0,C139+180,\"\")","v":""},null,null,null,null,null,"Retainage:",0.05,null,{"$f":"L138*RetainPCT","v":0},{"$f":"N140-L140","v":0},{"$f":"N138*RetainPCT","v":0},null,null,"Retainage Remaining",null,null,null,null,null,null,{"$f":"$X$138-$X$132","v":0}]
[]
[{"$f":"IF(FDEPShare=1,\"Cumulative Work Order Totals (less Retainage)\",\"Cumulative Work Order Totals (less Retainage, FDEP Share applied*)\")","v":"Cumulative Work Order Totals (less Retainage)"},null,null,null,null,null,null,{"$f":"IF(FDEPShare=1,\"This Event Template Invoice Totals (less Retainage)\",\"This Event Invoice Totals (less Retainage, FDEP Share applied*)\")","v":"This Event Template Invoice Totals (less Retainage)"}]
[null,"Invoice","Previous","This Event","Total",null,null,null,"Invoice",null,null,{"$f":"L137","v":"Original"},{"$f":"M137","v":"Change"},{"$f":"N137","v":"Total"}]
["# 1-6 Events",null,"n/a",{"$f":"N144","v":0},{"$f":"D144","v":0},null,null,null,"# 1 1st Event",null,null,{"$f":"((J20+J27+J64+J68+J72+J87+J99+J132)-IF(AND(C138>0,OffAct1=J106),(INDEX(J106:J131,C138,1)-(OffAct1*RetainPCT))+L140,IF(C138>0,OffAct1-(OffAct1*RetainPCT)+L138*RetainPCT,L138*RetainPCT)))*FDEPShare","v":0},{"$f":"(M20+M27+M64+M68+M72+M87+M99+M132-(IF(AND(C138>0,OffAct1c=M106),(INDEX(M106:M131,C138,1)-(M106*RetainPCT))+M140,IF(C138>0,OffAct1c-(OffAct1c*RetainPCT),0)+M140)))*FDEPShare","v":0},{"$f":"L144+M144","v":0}]
["# 7 Remedial Systems",null,"n/a",{"$f":"N145","v":0},{"$f":"D145","v":0},null,null,null,{"$f":"A145","v":"# 7 Remedial Systems"},null,null,{"$f":"((RemSys1)-(RemSys1*RetainPCT))*FDEPShare","v":0},{"$f":"((RemSys1c)-(RemSys1c*RetainPCT))*FDEPShare","v":0},{"$f":"L145+M145","v":0}]
["# 8 Final Deliverable",null,"n/a",{"$f":"N146","v":0},{"$f":"D146","v":0},null,null,null,{"$f":"A146","v":"# 8 Final Deliverable"},null,null,{"$f":"(IF(AND(C138>0,OffAct1=J106),(INDEX(J106:J131,C138,1)-(J106*RetainPCT)),IF(C138>0,OffAct1-(OffAct1*RetainPCT),0)))*FDEPShare","v":0},{"$f":"(IF(AND(C138>0,OffAct1c=M106),INDEX(M106:M131,C138,1)-(M106*RetainPCT),IF(C138>0,OffAct1c-(OffAct1c*RetainPCT),0)))*FDEPShare","v":0},{"$f":"L146+M146","v":0}]
["# 9 Retainage",null,"n/a",{"$f":"N147","v":0},{"$f":"D147","v":0},null,null,null,{"$f":"A147","v":"# 9 Retainage"},null,null,{"$f":"L140*FDEPShare","v":0},{"$f":"M140*FDEPShare","v":0},{"$f":"L147+M147","v":0}]
["Work Order Total",null,null,{"$f":"SUM(D144:D147)","v":0},{"$f":"SUM(E144:E147)","v":0},null,null,null,"Event Template Total",null,null,{"$f":"SUM(L144:L147)","v":0},{"$f":"SUM(M144:M147)","v":0},{"$f":"SUM(N144:N147)","v":0}]
[{"$f":"'Data Entry'!A44","v":"Template-050118-Standard.xlt"}]

{"sheet":"2nd Event","index":3,"n_rows":149,"n_cols":40,"rows_kept":149,"cut":false,"hidden":false,"merged":[[9,27,9,29],[10,28,10,29],[135,16,135,23],[137,16,137,19],[138,16,138,19],[0,0,0,13],[73,0,73,3],[9,3,9,4],[2,11,2,13],[9,1,9,2],[8,11,8,12],[8,8,8,9],[7,2,7,13],[78,3,78,4],[137,3,138,4],[77,11,77,12],[77,8,77,9],[135,7,135,13],[133,0,133,5],[78,1,78,2],[139,16,139,19],[141,7,141,13],[141,0,141,5],[147,4,147,5],[142,4,142,5],[143,4,143,5],[144,4,144,5],[145,4,145,5],[146,4,146,5]]}
["Second Event"]
[]
[null,"Work Order #:",{"$f":"Work_Order_Number","v":0},null,"FDEP/LP Site Mgr:",null,{"$f":"Site_Manager","v":0},null,null,null,null,"Cost Share Information"]
[null,"Facility Id #:",{"$f":"Facility_ID","v":0},null,"Site Name:",null,{"$f":"Facility_Name","v":0},null,null,null,null,null,"FDEP Share:",{"$f":"FDEPShare","v":1}]
[null,"Contractor #:",{"$f":"Contractor_ID","v":0},null,"Contractor Name:",null,{"$f":"Contractor_Name","v":0},null,null,null,null,null,"Applicant/Owner Share:",{"$f":"1-FDEPShare","v":0}]
[null,"Date:",{"$f":"'1st Event'!C6","v":"2019-03-20"},null,"FDEP Contract #:",null,{"$f":"Contract_Number","v":0},null,null,null,null,null,"Total:",{"$f":"FDEPShare+N5","v":1}]
[]
["Work Description: "]
[null,null,null,null,null,null,null,null,"Original",null,null,"Change"]
[null,"Template",null,"Comments / Notes",null,null,"Allowed Cost",null,"Number of Items","Item Cost",null,"Change Amount","Change Costs","Template Total Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfieted Retainage Worksheet"]
[{"$f":"'1st Event'!A11","v":"Section A: Packaged Work Scopes "},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,"Quantity","Forfeited Amount"]
[{"$f":"'1st Event'!A12","v":1},{"$f":"'1st Event'!B12","v":"Pumping Test or Multi-phase Pilot Test (using in-house personnel)"},null,null,null,null,{"$f":"'1st Event'!G12","v":2681.26},null,null,{"$f":"G12*I12","v":0},null,null,{"$f":"G12*L12","v":0},{"$f":"J12+M12","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section A",1,null,{"$f":"AK12*AB12","v":0},null,null,null,null,null,null,null,{"$f":"IF(N12>0, ROUND((N12/(I12+L12))*RetainPCT,5), 1)","v":1},{"$f":"ROUND((N12/(I12+L12))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"I12+L12","v":0},{"$f":"ROUND(IF(AM12>0,AL12*AM12,0),2)","v":0}]
[{"$f":"'1st Event'!A13","v":2},{"$f":"'1st Event'!B13","v":"Air Sparging and/or Vapor Extraction Pilot Test (using in-house personnel)"},null,null,null,null,{"$f":"'1st Event'!G13","v":2491.81},null,null,{"$f":"G13*I13","v":0},null,null,{"$f":"G13*L13","v":0},{"$f":"J13+M13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A14","v":3},{"$f":"'1st Event'!B14","v":"Monthly O&M Visit"},null,null,null,null,{"$f":"'1st Event'!G14","v":929.04},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,3,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A15","v":4},{"$f":"'1st Event'!B15","v":"Monthly Telemetry Allowance (Non RAI)"},null,null,null,null,{"$f":"'1st Event'!G15","v":60},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,4,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A16","v":5},{"$f":"'1st Event'!B16","v":"RAI Monthly O&M Allowance - Small System"},null,null,null,null,{"$f":"'1st Event'!G16","v":3029.9},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,5,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A17","v":6},{"$f":"'1st Event'!B17","v":"RAI Monthly O&M Allowance - Medium System"},null,null,null,null,{"$f":"'1st Event'!G17","v":3550.8},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,6,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A18","v":7},{"$f":"'1st Event'!B18","v":"RAI Monthly O&M Allowance - Large System"},null,null,null,null,{"$f":"'1st Event'!G18","v":4180.8100000000004},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,7,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A19","v":8},{"$f":"'1st Event'!B19","v":"RAI Supplemental O&M Monthly Allowance - Thermox/Catox Treatment"},null,null,null,null,{"$f":"'1st Event'!G19","v":519.4},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,8,null,0,null,"Retainage",null,{"$f":"SUM(AN12:AN19)","v":0},null,null,null,1,{"$error":"#DIV/0!"},0,0]
[null,null,null,null,null,null,null,null,{"$f":"'1st Event'!I20","v":"Section A Subtotals:"},{"$f":"SUM(J12:J19)","v":0},null,null,{"$f":"SUM(M12:M19)","v":0},{"$f":"SUM(N12:N19)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited ",{"$f":"SUM($AC$12:$AC$19)","v":0}]
[{"$f":"'1st Event'!A21","v":"Section B: Office Activities, Part I"},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,"Remaining",{"$f":"AG19-AG20","v":0}]
[{"$f":"'1st Event'!A22","v":1},{"$f":"'1st Event'!B22","v":"Proposal Preparation"},null,null,null,null,{"$f":"'1st Event'!G22","v":584.88},null,null,{"$f":"G22*I22","v":0},null,null,{"$f":"G22*L22","v":0},{"$f":"J22+M22","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section B",1,null,{"$f":"AK22*AB22","v":0},null,null,null,null,null,null,null,{"$f":"IF(N22>0, ROUND((N22/(I22+L22))*RetainPCT,5), 1)","v":1},{"$f":"ROUND((N22/(I22+L22))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},0,0]
[{"$f":"'1st Event'!A23","v":2},{"$f":"'1st Event'!B23","v":"File Review"},null,null,null,null,{"$f":"'1st Event'!G23","v":636.20000000000005},null,null,{"$f":"G23*I23","v":0},null,null,{"$f":"G23*L23","v":0},{"$f":"J23+M23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$f":"AK23*AB23","v":0},null,null,null,null,null,null,null,{"$f":"IF(N23>0, ROUND((N23/(I23+L23))*RetainPCT,5), 1)","v":1},{"$f":"ROUND((N23/(I23+L23))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},0,0]
[{"$f":"'1st Event'!A24","v":3},{"$f":"'1st Event'!B24","v":"Permits "},null,null,null,null,{"$f":"'1st Event'!G24","v":796.95},null,null,{"$f":"G24*I24","v":0},null,null,{"$f":"G24*L24","v":0},{"$f":"J24+M24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,3,null,{"$f":"AK24*AB24","v":0},null,null,null,null,null,null,null,{"$f":"IF(N24>0, ROUND((N24/(I24+L24))*RetainPCT,5), 1)","v":1},{"$f":"ROUND((N24/(I24+L24))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},0,0]
[{"$f":"'1st Event'!A25","v":4},{"$f":"'1st Event'!B25","v":"Site Health & Safety Plan"},null,null,null,null,{"$f":"'1st Event'!G25","v":372.81},null,null,{"$f":"G25*I25","v":0},null,null,{"$f":"G25*L25","v":0},{"$f":"J25+M25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,4,null,{"$f":"AK25*AB25","v":0},null,null,null,null,null,null,null,{"$f":"IF(N25>0, ROUND((N25/(I25+L25))*RetainPCT,5), 1)","v":1},{"$f":"ROUND((N25/(I25+L25))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},0,0]
[{"$f":"'1st Event'!A26","v":5},{"$f":"'1st Event'!B26","v":"Notice of Discovery of Contamination Package (Initial or TPOC)"},null,null,null,null,{"$f":"'1st Event'!G26","v":295.27},null,null,{"$f":"G26*I26","v":0},null,null,{"$f":"G26*L26","v":0},{"$f":"J26+M26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,5,null,{"$f":"AK26*AB26","v":0},null,"Retainage",null,{"$f":"SUM(AN22:AN26)","v":0},null,null,null,{"$f":"IF(N26>0, ROUND((N26/(I26+L26))*RetainPCT,5), 1)","v":1},{"$f":"ROUND((N26/(I26+L26))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},0,0]
[null,null,null,null,null,null,null,null," Section B Subtotals:",{"$f":"SUM(J22:J26)","v":0},null,null,{"$f":"SUM(M22:M26)","v":0},{"$f":"SUM(N22:N26)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited ",{"$f":"SUM($AC$22:$AC$26)","v":0}]
[{"$f":"'1st Event'!A28","v":"Section C: Field Activities    "},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,"Remaining",{"$f":"AG26-AG27","v":0}]
[{"$f":"'1st Event'!A29","v":1},{"$f":"'1st Event'!B29","v":"Mobilization (2 person)"},null,null,null,null,{"$f":"'1st Event'!G29","v":884.62},null,null,{"$f":"G29*(ROUND(I29,1))","v":0},null,null,{"$f":"G29*(ROUND(L29,1))","v":0},{"$f":"J29+M29","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section C",1,null,{"$f":"AB29*AK29","v":0},null,null,null,null,null,null,null,{"$f":"IF(N29>0, ROUND((N29/(I29+L29))*RetainPCT,5), 1)","v":1},{"$f":"ROUND((N29/(I29+L29))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"I29+L29","v":0},{"$f":"ROUND(IF(AM29>0,AL29*AM29,0),2)","v":0}]
[{"$f":"'1st Event'!A30","v":2},{"$f":"'1st Event'!B30","v":"Mobilization  (1 person)"},null,null,null,null,{"$f":"'1st Event'!G30","v":494.33},null,null,{"$f":"G30*(ROUND(I30,1))","v":0},null,null,{"$f":"G30*(ROUND(L30,1))","v":0},{"$f":"J30+M30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$f":"AK30*AB30","v":0},null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},{"$f":"I30+L30","v":0},{"$f":"ROUND(IF(AM30>0,AL30*AM30,0),2)","v":0}]
[{"$f":"'1st Event'!A31","v":3},{"$f":"'1st Event'!B31","v":"Drilling Setup (2 person)"},null,null,null,null,{"$f":"'1st Event'!G31","v":264.19},null,null,{"$f":"G31*I31","v":0},null,null,{"$f":"G31*L31","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,3,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A32","v":4},{"$f":"'1st Event'!B32","v":"Drilling Setup (1 person)"},null,null,null,null,{"$f":"'1st Event'!G32","v":160.79},null,null,{"$f":"G32*I32","v":0},null,null,{"$f":"G32*L32","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,4,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A33","v":5},{"$f":"'1st Event'!B33","v":"SB for Soil Screening or Piezometer Install (≤ 10 ft) (2 person)"},null,null,null,null,{"$f":"'1st Event'!G33","v":258.20999999999998},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,5,null,0,null,null,null,null,null,null,null,{"$f":"IF(N33>0, ROUND((N33/(I33+L33))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A34","v":6},{"$f":"'1st Event'!B34","v":"SB for Soil Screening or Piezometer Install (≤ 10 ft) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G34","v":154.82},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,6,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A35","v":7},{"$f":"'1st Event'!B35","v":"SB for Soil Screening or Piezometer Install (> 10 ft to ≤ 30 ft) (2 person)"},null,null,null,null,{"$f":"'1st Event'!G35","v":387.32},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,7,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A36","v":8},{"$f":"'1st Event'!B36","v":"SB for Soil Screening or Piezometer Install (> 10 ft to ≤ 30 ft) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G36","v":232.23},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,8,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A37","v":9},{"$f":"'1st Event'!B37","v":"SB for Soil Screening or Piezometer Install (> 30 ft) (2 person)"},null,null,null,null,{"$f":"'1st Event'!G37","v":516.41999999999996},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,9,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A38","v":10},{"$f":"'1st Event'!B38","v":"SB for Soil Screening or Piezometer Install (> 30 ft) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G38","v":309.64},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,10,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A39","v":11},{"$f":"'1st Event'!B39","v":"Well Install (≤ 20 ft) (2 person)"},null,null,null,null,{"$f":"'1st Event'!G39","v":528.38},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,11,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A40","v":12},{"$f":"'1st Event'!B40","v":"Well Install (≤ 20 ft) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G40","v":321.58999999999997},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,12,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A41","v":13},{"$f":"'1st Event'!B41","v":"Well Install (> 20 ft to ≤ 40 ft) (2 person)"},null,null,null,null,{"$f":"'1st Event'!G41","v":792.56},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,13,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A42","v":14},{"$f":"'1st Event'!B42","v":"Well Install (> 20 ft to ≤ 40 ft) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G42","v":482.38},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,14,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A43","v":15},{"$f":"'1st Event'!B43","v":"Well Install, double cased (≤ 40 ft) (2 person)"},null,null,null,null,{"$f":"'1st Event'!G43","v":1585.13},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,15,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A44","v":16},{"$f":"'1st Event'!B44","v":"Well Install, double cased (≤ 40 ft) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G44","v":964.76},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,16,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A45","v":17},{"$f":"'1st Event'!B45","v":"Recovery or Multi-Phase Well Install (≤ 40 ft) (2 person)"},null,null,null,null,{"$f":"'1st Event'!G45","v":1040.08},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,17,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A46","v":18},{"$f":"'1st Event'!B46","v":"Recovery or Multi-Phase Well Install (≤ 40 ft) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G46","v":626.51},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,18,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A47","v":19},{"$f":"'1st Event'!B47","v":"Air Sparging/Injection Well Install (≤ 40 ft) (2 person)"},null,null,null,null,{"$f":"'1st Event'!G47","v":390.03},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,19,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A48","v":20},{"$f":"'1st Event'!B48","v":"Air Sparging/Injection Well Install (≤ 40 ft) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G48","v":234.94},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,20,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A49","v":21},{"$f":"'1st Event'!B49","v":"Soil VE Well Install (≤ 40 ft) (2 person)"},null,null,null,null,{"$f":"'1st Event'!G49","v":258.20999999999998},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,21,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A50","v":22},{"$f":"'1st Event'!B50","v":"Soil VE Well Install (≤ 40 ft) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G50","v":154.82},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,22,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A51","v":23},{"$f":"'1st Event'!B51","v":"Well or Piezometer Abandonment (1 person)"},null,null,null,null,{"$f":"'1st Event'!G51","v":107.73},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,23,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A52","v":24},{"$f":"'1st Event'!B52","v":"Recovery or Multi-phase Well Abandonment (1 person)"},null,null,null,null,{"$f":"'1st Event'!G52","v":236.75},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,24,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A53","v":25},{"$f":"'1st Event'!B53","v":"Well Sampling with Water Level (2 person)"},null,null,null,null,{"$f":"'1st Event'!G53","v":263.77},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,25,null,0,null,null,null,null,null,null,null,{"$f":"IF(N53>0, ROUND((N53/(I53+L53))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A54","v":26},{"$f":"'1st Event'!B54","v":"Well Sampling with Water Level (1 person)"},null,null,null,null,{"$f":"'1st Event'!G54","v":160.38},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,26,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A55","v":27},{"$f":"'1st Event'!B55","v":"Water Level or Free Product Gauging (1 person)"},null,null,null,null,{"$f":"'1st Event'!G55","v":24.39},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,27,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A56","v":28},{"$f":"'1st Event'!B56","v":"Free Product Gauging & Bailing (per well) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G56","v":126.72},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,28,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A57","v":29},{"$f":"'1st Event'!B57","v":"Area Survey (2 person)"},null,null,null,null,{"$f":"'1st Event'!G57","v":1056.75},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,29,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A58","v":30},{"$f":"'1st Event'!B58","v":"Area Survey (1 person)"},null,null,null,null,{"$f":"'1st Event'!G58","v":643.16999999999996},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,30,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A60","v":31},{"$f":"'1st Event'!B60","v":"Whole Day Oversight (1 or 2 person)"},null,null,null,null,{"$f":"'1st Event'!G60","v":975.73},null,null,{"$f":"G60*(ROUND(I60,1))","v":0},null,null,{"$f":"G60*(ROUND(L60,1))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,31,null,{"$f":"AK60*AB60","v":0},null,null,null,null,null,null,null,{"$f":"IF(N60>0, ROUND((N60/(I60+L60))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A61","v":32},{"$f":"'1st Event'!B61","v":"Oversight Kit (with equipment) (1 or 2 person)"},null,null,null,null,{"$f":"'1st Event'!G61","v":373.23},null,null,{"$f":"G61*(ROUND(I61,1))","v":0},null,null,{"$f":"G61*(ROUND(L61,1))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,32,null,{"$f":"AK61*AB61","v":0},null,null,null,null,null,null,null,{"$f":"IF(N61>0, ROUND((N61/(I61+L61))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A62","v":33},{"$f":"'1st Event'!B62","v":"Oversight Allowance (no equipment) (1 or 2 person)"},null,null,null,null,{"$f":"'1st Event'!G62","v":120.13},null,null,{"$f":"G62*(ROUND(I62,1))","v":0},null,null,{"$f":"G62*(ROUND(L62,1))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,33,null,{"$f":"AK62*AB62","v":0},null,null,null,null,null,null,null,{"$f":"IF(N62>0, ROUND((N62/(I62+L62))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A63","v":34},{"$f":"'1st Event'!B63","v":"Per Diem"},null,null,null,null,{"$f":"'1st Event'!G63","v":128.71},null,null,{"$f":"G63*(ROUND(I63,1))","v":0},null,null,{"$f":"G63*(ROUND(L63,1))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,34,null,{"$f":"AK63*AB63","v":0},null,"Retainage",null,{"$f":"SUM(AN29:AN63)","v":0},null,null,null,{"$f":"IF(N63>0, ROUND((N63/(I63+L63))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[null,null,null,null,null,null,null,null," Section C Subtotals:",{"$f":"SUM(J29:J63)","v":0},null,null,{"$f":"SUM(M29:M63)","v":0},{"$f":"SUM(N29:N63)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited ",{"$f":"SUM($AC$29:$AC$58,$AC$60:$AC$63)","v":0}]
[{"$f":"'1st Event'!A65","v":"Section D: Other Field Work "},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,"Remaining",{"$f":"AG63-AG64","v":0}]
[{"$f":"'1st Event'!A66","v":1},{"$f":"'1st Event'!B66","v":"Other Field Work"},null,null,null,null,null,null,null,{"$f":"G66","v":0},null,null,{"$f":"L66","v":0},{"$f":"J66+M66","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section D",1,null,{"$f":"IF(AB66>1, AK66*AB66, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N66>0,(N66/(G66+L66))*RetainPCT,1)","v":1},{"$f":"ROUND((N66/(G66+L66))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G66+L66","v":0},0]
[{"$f":"'1st Event'!A67","v":2},{"$f":"'1st Event'!B67","v":"Other Field Work"},null,null,null,null,null,null,null,{"$f":"G67","v":0},null,null,{"$f":"L67","v":0},{"$f":"J67+M67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$f":"IF(AB67>1, AK67*AB67, 0)","v":0},null,"Retainage",null,{"$f":"SUM(AN66:AN67)","v":0},null,null,null,{"$f":"IF(N67>0,(N67/(G67+L67))*RetainPCT,1)","v":1},{"$f":"ROUND((N67/(G67+L67))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G67+L67","v":0},0]
[null,null,null,null,null,null,null,null,"Section D Subtotals:",{"$f":"SUM(J66:J67)","v":0},null,null,{"$f":"SUM(M66:M67)","v":0},{"$f":"SUM(N66:N67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited ",{"$f":"SUM($AC$66:$AC$67)","v":0}]
[{"$f":"'1st Event'!A69","v":"Section E: Other Equip. Rental Cost(s)"},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,"Remaining",{"$f":"AG67-AG68","v":0}]
[{"$f":"'1st Event'!A70","v":1},{"$f":"'1st Event'!B70","v":"Other Equipment"},null,null,null,null,null,null,null,{"$f":"G70","v":0},null,null,{"$f":"L70","v":0},{"$f":"J70+M70","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section E",1,null,{"$f":"IF(AB70>1, AK70*AB70, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N70>0,(N70/(G70+L70))*RetainPCT,1)","v":1},{"$f":"ROUND((N70/(G70+L70))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G70+L70","v":0},{"$f":"ROUND(IF(AM70>0,AL70*AM70,0),2)","v":0}]
[{"$f":"'1st Event'!A71","v":2},{"$f":"'1st Event'!B71","v":"Other Equipment"},null,null,null,null,null,null,null,{"$f":"G71","v":0},null,null,{"$f":"L71","v":0},{"$f":"J71+M71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$f":"IF(AB71>1, AK71*AB71, 0)","v":0},null,"Retainage ",null,{"$f":"SUM(AN70:AN71)","v":0},null,null,null,{"$f":"IF(N71>0,(N71/(G71+L71))*RetainPCT,1)","v":1},{"$f":"ROUND((N71/(G71+L71))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G71+L71","v":0},0]
[null,null,null,null,null,null,null,null,"Section E Subtotals:",{"$f":"SUM(J70:J71)","v":0},null,null,{"$f":"SUM(M70:M71)","v":0},{"$f":"SUM(N70:N71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited",{"$f":"SUM($AC$70:$AC71)","v":0}]
[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,"Remaining",{"$f":"AG71-AG72","v":0}]
[{"$f":"A1","v":"Second Event"},null,null,null,{"$f":"IF(C8<>\"\",C8,\"\")","v":""}]
[]
[null,"Work Order #:",{"$f":"Work_Order_Number","v":0},"Facility Id #:",{"$f":"Facility_ID","v":0},null,{"$f":"E4","v":"Site Name:"},null,{"$f":"Facility_Name","v":0},null,null,null,"Date:",{"$f":"TODAY()","v":"2019-03-20"}]
[]
[null,null,null,null,null,null,null,null,{"$f":"I9","v":"Original"},null,null,{"$f":"L9","v":"Change"}]
[null,{"$f":"B10","v":"Template"},null,{"$f":"D10","v":"Comments / Notes"},null,null,{"$f":"G10","v":"Allowed Cost"},null,{"$f":"I10","v":"Number of Items"},{"$f":"J10","v":"Item Cost"},null,{"$f":"L10","v":"Change Amount"},{"$f":"M10","v":"Change Costs"},{"$f":"N10","v":"Template Total Cost"}]
[]
[{"$f":"'1st Event'!A81","v":"Section F: In-house Service Cost(s)"}]
[{"$f":"'1st Event'!A82","v":1},{"$f":"'1st Event'!B82","v":"Laboratory"},null,null,null,null,null,null,null,{"$f":"G82","v":0},null,null,{"$f":"L82","v":0},{"$f":"J82+M82","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section F",1,null,{"$f":"IF(AB82>1, AK82*AB82, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N82>0,(N82/(G82+L82))*RetainPCT,1)","v":1},{"$f":"ROUND((N82/(G82+L82))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G82+L82","v":0},0]
[{"$f":"'1st Event'!A83","v":2},{"$f":"'1st Event'!B83","v":"Drilling"},null,null,null,null,null,null,null,{"$f":"G83","v":0},null,null,{"$f":"L83","v":0},{"$f":"J83+M83","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$f":"IF(AB83>1, AK83*AB83, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N83>0,(N83/(G83+L83))*RetainPCT,1)","v":1},{"$f":"ROUND((N83/(G83+L83))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G83+L83","v":0},0]
[{"$f":"'1st Event'!A84","v":3},{"$f":"'1st Event'!B84","v":"Direct Push"},null,null,null,null,null,null,null,{"$f":"G84","v":0},null,null,{"$f":"L84","v":0},{"$f":"J84+M84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,3,null,{"$f":"IF(AB84>1, AK84*AB84, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N84>0,(N84/(G84+L84))*RetainPCT,1)","v":1},{"$f":"ROUND((N84/(G84+L84))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G84+L84","v":0},0]
[{"$f":"'1st Event'!A85","v":4},{"$f":"'1st Event'!B85","v":"Construction"},null,null,null,null,null,null,null,{"$f":"G85","v":0},null,null,{"$f":"L85","v":0},{"$f":"J85+M85","v":0},null,null,null,null,null,null,null,null,null,null,null,null,4,null,{"$f":"IF(AB85>1, AK85*AB85, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N85>0,(N85/(G85+L85))*RetainPCT,1)","v":1},{"$f":"ROUND((N85/(G85+L85))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G85+L85","v":0},0]
[{"$f":"'1st Event'!A86","v":5},{"$f":"'1st Event'!B86","v":"Other"},null,null,null,null,null,null,null,{"$f":"G86","v":0},null,null,{"$f":"L86","v":0},{"$f":"J86+M86","v":0},null,null,null,null,null,null,null,null,null,null,null,null,5,null,{"$f":"IF(AB86>1, AK86*AB86, 0)","v":0},null,"Retainage ",null,{"$f":"SUM(AN82:AN86)","v":0},null,null,null,{"$f":"IF(N86>0,(N86/(G86+L86))*RetainPCT,1)","v":1},{"$f":"ROUND((N86/(G86+L86))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G86+L86","v":0},0]
[null,null,null,null,null,null,null,null,"Section F Subtotals:",{"$f":"SUM(J82:J86)","v":0},null,null,{"$f":"SUM(M82:M86)","v":0},{"$f":"SUM(N82:N86)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited",{"$f":"SUM($AC$82:$AC$86)","v":0}]
[{"$f":"'1st Event'!A88","v":"Section G: Subcontractor Cost(s)"},null,null,"Sub Markup =",{"$f":"Sub_Markup","v":0.1},null,{"$f":"'1st Event'!G88","v":"Unit Cost"},null,null,null,null,{"$f":"'1st Event'!L88","v":"Do not include markup"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remaining",{"$f":"AG86-AG87","v":0}]
[{"$f":"'1st Event'!A89","v":1},{"$f":"'1st Event'!B89","v":"Laboratory  (from worksheet)"},null,null,null,null,{"$f":"'Lab Sum'!Event2Lab","v":0},null,null,{"$f":"G89*(1+Sub_Markup)","v":0},null,null,{"$f":"L89*(1+Sub_Markup)","v":0},{"$f":"J89+M89","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section G",1,null,{"$f":"IF(AB89>1, AK89*AB89, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N89>0,(N89/(G89+L89))*RetainPCT,1)","v":1},{"$f":"ROUND((N89/(G89+L89))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G89+L89","v":0},0]
[{"$f":"'1st Event'!A90","v":2},null,null,null,null,null,null,null,null,0,null,null,{"$f":"L90*(1+Sub_Markup)","v":0},{"$f":"J90+M90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$f":"IF(AB90>1, AK90*AB90, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N90>0,(N90/(G90+L90))*RetainPCT,1)","v":1},{"$error":"#DIV/0!"},{"$f":"G90+L90","v":0},0]
[{"$f":"'1st Event'!A91","v":3},null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,3,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A92","v":4},null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,4,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A93","v":5},null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,5,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A94","v":6},null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,6,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,{"$f":"ROUND(IF(AM94>0,AL94*AM94,0),2)","v":0}]
[{"$f":"'1st Event'!A95","v":7},null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,7,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A96","v":8},null,null,null,null,null,null,null,null,0,null,null,{"$f":"L96*(1+Sub_Markup)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,8,null,0,null,null,null,null,null,null,null,{"$f":"IF(N96>0,(N96/(G96+L96))*RetainPCT,1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A97","v":9},null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,9,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A98","v":10},null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,10,null,0,null,"Retainage ",null,{"$f":"SUM(AN89:AN98)","v":0},null,null,null,1,{"$error":"#DIV/0!"},0,0]
[null,null,null,null,null,null,null,null,"Section G Subtotals:",{"$f":"SUM(J89:J98)","v":0},null,null,{"$f":"SUM(M89:M98)","v":0},{"$f":"SUM(N89:N98)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited ",{"$f":"SUM($AC$89:$AC$98)","v":0}]
["Section G1: Remedial System Purchase",null,null,null,null,null,null,null,null,null,null,"Do not include markup",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remaining",{"$f":"AG98-AG99","v":0}]
[{"$f":"'1st Event'!A101","v":1},{"$f":"'1st Event'!B101","v":"Remedial System Costs"},null,null,null,null,null,null,null,{"$f":"G101*(1+Sub_Markup)","v":0},null,null,{"$f":"L101*(1+Sub_Markup)","v":0},{"$f":"J101+M101","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section G1",1,null,0,null,null,null,null,null,null,null,{"$f":"IF(N101>0,(N101/(G101+L101))*RetainPCT,1)","v":1},{"$f":"ROUND((N101/(G101+L101))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G101+L101","v":0},0]
[{"$f":"'1st Event'!A102","v":2},{"$f":"'1st Event'!B102","v":"PAC Remedial System Costs "},null,null,null,null,null,null,null,{"$f":"G102*(1+Sub_Markup)","v":0},null,null,{"$f":"L102*(1+Sub_Markup)","v":0},{"$f":"J102+M102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,0,null,"Retainage ",null,{"$f":"SUM(AN101:AN102)","v":0},null,null,null,{"$f":"IF(N102>0,(N102/(G102+L102))*RetainPCT,1)","v":1},{"$f":"ROUND((N102/(G102+L102))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G102+L102","v":0},0]
[null,null,null,null,null,null,null,null,"Remedial System Subtotals:",{"$f":"SUM(J101:J102)","v":0},null,null,{"$f":"SUM(M101:M102)","v":0},{"$f":"SUM(N101:N102)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited",{"$f":"SUM($AC$101:$AC$102)","v":0}]
[{"$f":"'1st Event'!A104","v":"Section H: Office Activities, Part II"},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,"Remaining",{"$f":"AG102-AG103","v":0}]
[{"$f":"'1st Event'!A105","v":1},{"$f":"'1st Event'!B105","v":"General / SA Report"},null,"Field Work","x Multiplier",null,null,null,null,null,null,"Field Work =",{"$f":"M64+M68","v":0}]
[null,{"$f":"'1st Event'!B106","v":"Field Work Costs (Secs C & D) ="},null,{"$f":"(ROUND(SUM(J29:J63),2))+(ROUND(SUM(J66:J67),2))","v":0},{"$f":"ReptMult","v":0.2},null,{"$f":"FldWrk2*ReptMult","v":0},null,null,{"$f":"IF(I106=1,FldWrk2*ReptMult,0)","v":0},null,{"$f":"IF(I106=1,1,\"\")","v":""},{"$f":"IF(L106=-1,-G106,IF(AND(I106=1,L106=1),FldWrk2c*ReptMult,IF(AND(I106=\"\",L106=1),(FldWrk2c*ReptMult),0)))","v":0},{"$f":"IF(AND(I106=1,L106=1),J106+M106,IF(AND(I106=1,L106=\"\"),G106,IF(AND(I106=\"\",L106=1),M106,IF(OR(I106=0,L106=-1),0))))","v":0},null,null,"Section H",1,null,{"$f":"AK106*S106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N106>0,ROUND(N106/L106*RetainPCT,5),1)","v":1},{"$f":"ROUND((N106/(I106+L106))*RetainPCT,5)","v":{"$error":"#VALUE!"}},{"$f":"IF(L106=\"\",0,I106+L106)","v":0},0]
[{"$f":"'1st Event'!A107","v":2},{"$f":"'1st Event'!B107","v":"Letter / NPDES Report"},null,null,null,null,{"$f":"'1st Event'!G107","v":308},null,null,{"$f":"G107*I107","v":0},null,null,{"$f":"G107*L107","v":0},{"$f":"J107+M107","v":0},null,null,null,2,null,{"$f":"AK107*S107","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N107>0, ROUND((N107/(I107+L107))*RetainPCT,2), 1)","v":1},{"$f":"ROUND((N107/(I107+L107))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"I107+L107","v":0},0]
[{"$f":"'1st Event'!A108","v":3},{"$f":"'1st Event'!B108","v":"O&M Quarterly Report"},null,null,null,null,{"$f":"'1st Event'!G108","v":1795.41},null,null,{"$f":"G108*I108","v":0},null,null,{"$f":"G108*L108","v":0},{"$f":"J108+M108","v":0},null,null,null,3,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N108>0, ROUNDUP((N108/(I108+L108))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A109","v":4},{"$f":"'1st Event'!B109","v":"O&M Annual Report"},null,null,null,null,{"$f":"'1st Event'!G109","v":3312.95},null,null,0,null,null,0,0,null,null,null,4,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N109>0, ROUNDDOWN((N109/(I109+L109))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A110","v":5},{"$f":"'1st Event'!B110","v":"Pilot Test Plan"},null,null,null,null,{"$f":"'1st Event'!G110","v":796.67},null,null,0,null,null,0,0,null,null,null,5,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N110>0, ROUND((N110/(I110+L110))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A111","v":6},{"$f":"'1st Event'!B111","v":"Pilot Test Report"},null,null,null,null,{"$f":"'1st Event'!G111","v":1391.37},null,null,0,null,null,0,0,null,null,null,6,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A112","v":7},{"$f":"'1st Event'!B112","v":"Level 1 LSRAP or RAP Modification"},null,null,null,null,{"$f":"'1st Event'!G112","v":1528.63},null,null,0,null,null,0,0,null,null,null,7,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A113","v":8},{"$f":"'1st Event'!B113","v":"Level 2 LSRAP or RAP Modification"},null,null,null,null,{"$f":"'1st Event'!G113","v":2992.72},null,null,0,null,null,0,0,null,null,null,8,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A114","v":9},{"$f":"'1st Event'!B114","v":"Level 3 LSRAP or RAP Modification"},null,null,null,null,{"$f":"'1st Event'!G114","v":5309.45},null,null,0,null,null,0,0,null,null,null,9,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A115","v":10},{"$f":"'1st Event'!B115","v":"Level 4 LSRAP or RAP Modification"},null,null,null,null,{"$f":"'1st Event'!G115","v":8770.31},null,null,0,null,null,0,0,null,null,null,10,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A116","v":11},{"$f":"'1st Event'!B116","v":"Level 1 Remedial Action Plan"},null,null,null,null,{"$f":"'1st Event'!G116","v":13171.6},null,null,0,null,null,0,0,null,null,null,11,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A117","v":12},{"$f":"'1st Event'!B117","v":"Level 2 Remedial Action Plan"},null,null,null,null,{"$f":"'1st Event'!G117","v":17540.62},null,null,0,null,null,0,0,null,null,null,12,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A118","v":13},{"$f":"'1st Event'!B118","v":"As-built Drawings (P.E. red lined)"},null,null,null,null,{"$f":"'1st Event'!G118","v":674.13},null,null,0,null,null,0,0,null,null,null,13,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A119","v":14},{"$f":"'1st Event'!B119","v":"Construction Drawings and Specs"},null,null,null,null,{"$f":"'1st Event'!G119","v":3707.61},null,null,0,null,null,0,0,null,null,null,14,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A120","v":15},{"$f":"'1st Event'!B120","v":"RAC Bid Package Solicitation/Evaluation"},null,null,null,null,{"$f":"'1st Event'!G120","v":2091.2399999999998},null,null,0,null,null,0,0,null,null,null,15,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A121","v":16},{"$f":"'1st Event'!B121","v":"RA Startup Report"},null,null,null,null,{"$f":"'1st Event'!G121","v":2604.0700000000002},null,null,0,null,null,0,0,null,null,null,16,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A122","v":17},{"$f":"'1st Event'!B122","v":"Soil Source Removal or Site Characterization Screening Report"},null,null,null,null,{"$f":"'1st Event'!G122","v":1929.93},null,null,0,null,null,0,0,null,null,null,17,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A123","v":18},{"$f":"'1st Event'!B123","v":"Natural Attenuation Plan"},null,null,null,null,{"$f":"'1st Event'!G123","v":1178.26},null,null,0,null,null,0,0,null,null,null,18,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A124","v":19},{"$f":"'1st Event'!B124","v":"Long Term Natural Attenuation Plan"},null,null,null,null,{"$f":"'1st Event'!G124","v":308},null,null,0,null,null,0,0,null,null,null,19,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A125","v":20},{"$f":"'1st Event'!B125","v":"Remedial Action Interim Report"},null,null,null,null,{"$f":"'1st Event'!G125","v":578.38},null,null,0,null,null,0,0,null,null,null,20,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A126","v":21},{"$f":"'1st Event'!B126","v":"General Remedial Action Report"},null,null,null,null,{"$f":"'1st Event'!G126","v":1178.26},null,null,0,null,null,0,0,null,null,null,21,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A127","v":22},{"$f":"'1st Event'!B127","v":"NA or Post RA Monitoring Quarterly Report"},null,null,null,null,{"$f":"'1st Event'!G127","v":578.38},null,null,0,null,null,0,0,null,null,null,22,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A128","v":23},{"$f":"'1st Event'!B128","v":"NA or Post RA Monitoring Annual Report"},null,null,null,null,{"$f":"'1st Event'!G128","v":1445.04},null,null,0,null,null,0,0,null,null,null,23,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A129","v":24},{"$f":"'1st Event'!B129","v":"Well Abandonment Report"},null,null,null,null,{"$f":"'1st Event'!G129","v":266.77999999999997},null,null,0,null,null,0,0,null,null,null,24,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A130","v":25},{"$f":"'1st Event'!B130","v":"Initial Map & Table Generation"},null,null,null,null,{"$f":"'1st Event'!G130","v":2032.96},null,null,0,null,null,0,0,null,null,null,25,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N130>0, ROUND((N130/(I130+L130))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A131","v":26},{"$f":"'1st Event'!B131","v":"Other Report Type  (backup spreadsheet)"},null,null,null,null,null,null,null,{"$f":"G131","v":0},null,null,{"$f":"L131","v":0},0,null,null,null,26,null,{"$f":"IF(S131>1, AK131*S131, 0)","v":0},null,"Retainage ",null,{"$f":"IF(N132>0,SUM(AN106:AN131),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N131>0,(N131/(G131+L131))*RetainPCT,1)","v":1},{"$f":"ROUND((N131/(G131+L131))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G131+L131","v":0},0]
[null,null,null,null,null,null,null,null,"Section H Subtotals:",{"$f":"SUM(J106:J131)","v":0},null,null,{"$f":"SUM(M106:M131)","v":0},{"$f":"SUM(N106:N131)","v":0},null,null,null,null,null,null,null,null,"Forfeited",{"$f":"SUM($T$106:$T$131)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remaining",{"$f":"X131-X132","v":0}]
["Deliverables"]
[null,null,"Due Date","Deliverable / Documentation"]
[null,"Interim Deliverable",null,null,null,null,null,"This Event Template Totals",null,null,null,null,null,null,null,null,{"$f":"IF(FDEPShare=1,\"Event 2 Total Retainage\",\"Event 2 Total Retainage (FDEP Share Applied)\")","v":"Event 2 Total Retainage"}]
[{"$f":"'1st Event'!A137","v":"Final Deliverable Information (Specify only if selected for this event)"},null,null,null,null,null,null,null,null,null,null,{"$f":"I9","v":"Original"},{"$f":"L9","v":"Change"},"Total",null,null,null,null,null,null,null,"Original","Change","Total"]
[null,"Deliverable #",0,{"$f":"IF(C138>0,VLOOKUP(C138,A105:B131,2,FALSE),\"\")","v":""},null,null,null,null,null," Event Total:",null,{"$f":"J20+J27+J64+J68+J72+J87+J99+J103+J132","v":0},{"$f":"M20+M27+M64+M68+M72+M87+M99+M103+M132","v":0},{"$f":"N20+N27+N64+N68+N72+N87+N99+N103+N132","v":0},null,null,"Event 2 Total Retainage",null,null,null,null,{"$f":"L147","v":0},{"$f":"$X$138-$V$138","v":0},{"$f":"N147","v":0}]
[null,"Deliverable Due",{"$f":"'1st Event'!C139","v":"00:00:00"},null,null,null,null,null,null,"Subtotal (less retainage):",null,{"$f":"L138-L140","v":0},{"$f":"N139-L139","v":0},{"$f":"N138-N140","v":0},null,null,"Forfeited Report Retainage",null,null,null,null,null,null,{"$f":"(E2RetainRemaining-X138)*FDEPShare","v":0}]
["Period of Service to: ",null,{"$f":"IF(C139>0,C139+180,\"\")","v":""},null,null,null,null,null,null,{"$f":"\"Retainage (\"&TEXT(RetainPCT,\"0%\")&\"):\"","v":"Retainage (5%):"},null,{"$f":"L138*RetainPCT","v":0},{"$f":"N140-L140","v":0},{"$f":"N138*RetainPCT","v":0},null,null,"Retainage Remaining",null,null,null,null,null,null,{"$f":"$X$138-$X$132","v":0}]
[]
[{"$f":"IF(FDEPShare=1,\"Cumulative Work Order Totals (less Retainage)\",\"Cumulative Work Order Totals (less Retainage, FDEP Share applied)\")","v":"Cumulative Work Order Totals (less Retainage)"},null,null,null,null,null,null,{"$f":"IF(FDEPShare=1,\"This Event Template Invoice Totals (less Retainage)\",\"This Event Invoice Totals (less Retainage, FDEP Share applied)\")","v":"This Event Template Invoice Totals (less Retainage)"}]
[null,"Invoice","Previous","This Event","Total",null,null,null,"Invoice",null,null,{"$f":"L137","v":"Original"},{"$f":"M137","v":"Change"},{"$f":"N137","v":"Total"}]
["# 1-6 Events",null,{"$f":"'1st Event'!E144","v":0},{"$f":"N144","v":0},{"$f":"C144+D144","v":0},null,null,null,"# 2 2nd Event",null,null,{"$f":"((J20+J27+J64+J68+J72+J87+J99+J132)-IF(AND(C138>0,OffAct2=J106),(INDEX(J106:J131,C138,1)-(OffAct2*RetainPCT))+L140,IF(C138>0,OffAct2-(OffAct2*RetainPCT)+L138*RetainPCT,L138*RetainPCT)))*FDEPShare","v":0},{"$f":"(M20+M27+M64+M68+M72+M87+M99+M132-(IF(AND(C138>0,OffAct2c=M106),(INDEX(M106:M131,C138,1)-(M106*RetainPCT))+M140,IF(C138>0,OffAct2c-(OffAct2c*RetainPCT),0)+M140)))*FDEPShare","v":0},{"$f":"L144+M144","v":0}]
["# 7 Remedial Systems",null,{"$f":"'1st Event'!E145","v":0},{"$f":"N145","v":0},{"$f":"C145+D145","v":0},null,null,null,{"$f":"A145","v":"# 7 Remedial Systems"},null,null,{"$f":"((RemSys2)-(RemSys2*RetainPCT))*FDEPShare","v":0},{"$f":"((RemSys2c)-(RemSys2c*RetainPCT))*FDEPShare","v":0},{"$f":"L145+M145","v":0}]
["# 8 Final Deliverable",null,{"$f":"'1st Event'!E146","v":0},{"$f":"N146","v":0},{"$f":"C146+D146","v":0},null,null,null,{"$f":"A146","v":"# 8 Final Deliverable"},null,null,{"$f":"(IF(AND(C138>0,OffAct2=J106),(INDEX(J106:J131,C138,1)-(J106*RetainPCT)),IF(C138>0,OffAct2-(OffAct2*RetainPCT),0)))*FDEPShare","v":0},{"$f":"(IF(AND(C138>0,OffAct2c=M106),INDEX(M106:M131,C138,1)-(M106*RetainPCT),IF(C138>0,OffAct2c-(OffAct2c*RetainPCT),0)))*FDEPShare","v":0},{"$f":"L146+M146","v":0}]
["# 9 Retainage",null,{"$f":"'1st Event'!E147","v":0},{"$f":"N147","v":0},{"$f":"C147+D147","v":0},null,null,null,{"$f":"A147","v":"# 9 Retainage"},null,null,{"$f":"L140*FDEPShare","v":0},{"$f":"M140*FDEPShare","v":0},{"$f":"L147+M147","v":0}]
["Work Order Total",null,{"$f":"'1st Event'!E148","v":0},{"$f":"SUM(D144:D147)","v":0},{"$f":"SUM(E144:E147)","v":0},null,null,null,"Event Template Total",null,null,{"$f":"SUM(L144:L147)","v":0},{"$f":"SUM(M144:M147)","v":0},{"$f":"SUM(N144:N147)","v":0}]
[{"$f":"'Data Entry'!A44","v":"Template-050118-Standard.xlt"},null,null,null,null,null,null,{"$f":"IF(FDEPShare=1,\"\",\"*Cost Share Information:      FDEP \"&TEXT(FDEPShare,\"0.00%\")&\",  App./Own. \"&TEXT(1-FDEPShare,\"0.00%\"))","v":""}]

{"sheet":"3rd Event","index":4,"n_rows":149,"n_cols":40,"rows_kept":149,"cut":false,"hidden":false,"merged":[[9,27,9,29],[10,28,10,29],[135,16,135,23],[137,16,137,19],[138,16,138,19],[147,4,147,5],[146,4,146,5],[133,0,133,5],[145,4,145,5],[141,0,141,5],[144,4,144,5],[143,4,143,5],[142,4,142,5],[0,0,0,13],[8,8,8,9],[78,1,78,2],[9,1,9,2],[73,0,73,3],[9,3,9,4],[139,16,139,19],[141,7,141,13],[135,7,135,13],[2,11,2,13],[78,3,78,4],[8,11,8,12],[77,11,77,12],[77,8,77,9],[137,3,138,4],[7,2,7,13]]}
["Third Event"]
[]
[null,"Work Order #:",{"$f":"Work_Order_Number","v":0},null,"FDEP/LP Site Mgr:",null,{"$f":"Site_Manager","v":0},null,null,null,null,"Cost Share Information"]
[null,"Facility Id #:",{"$f":"Facility_ID","v":0},null,"Site Name:",null,{"$f":"Facility_Name","v":0},null,null,null,null,null,"FDEP Share:",{"$f":"FDEPShare","v":1}]
[null,"Contractor #:",{"$f":"Contractor_ID","v":0},null,"Contractor Name:",null,{"$f":"Contractor_Name","v":0},null,null,null,null,null,"Applicant/Owner Share:",{"$f":"1-FDEPShare","v":0}]
[null,"Date:",{"$f":"'1st Event'!C6","v":"2019-03-20"},null,"FDEP Contract #:",null,{"$f":"Contract_Number","v":0},null,null,null,null,null,"Total:",{"$f":"FDEPShare+N5","v":1}]
[]
["Work Description: "]
[null,null,null,null,null,null,null,null,"Original",null,null,"Change"]
[null,"Template",null,"Comments / Notes",null,null,"Allowed Cost",null,"Number of Items","Item Cost",null,"Change Amount","Change Costs","Template Total Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfieted Retainage Worksheet"]
[{"$f":"'1st Event'!A11","v":"Section A: Packaged Work Scopes "},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,"Quantity","Forfeited Amount"]
[{"$f":"'1st Event'!A12","v":1},{"$f":"'1st Event'!B12","v":"Pumping Test or Multi-phase Pilot Test (using in-house personnel)"},null,null,null,null,{"$f":"'1st Event'!G12","v":2681.26},null,null,{"$f":"G12*I12","v":0},null,null,{"$f":"G12*L12","v":0},{"$f":"J12+M12","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section A",1,null,{"$f":"AK12*AB12","v":0},null,null,null,null,null,null,null,{"$f":"IF(N12>0, ROUND((N12/(I12+L12))*RetainPCT,5), 1)","v":1},{"$f":"ROUND((N12/(I12+L12))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"I12+L12","v":0},{"$f":"ROUND(IF(AM12>0,AL12*AM12,0),2)","v":0}]
[{"$f":"'1st Event'!A13","v":2},{"$f":"'1st Event'!B13","v":"Air Sparging and/or Vapor Extraction Pilot Test (using in-house personnel)"},null,null,null,null,{"$f":"'1st Event'!G13","v":2491.81},null,null,{"$f":"G13*I13","v":0},null,null,{"$f":"G13*L13","v":0},{"$f":"J13+M13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A14","v":3},{"$f":"'1st Event'!B14","v":"Monthly O&M Visit"},null,null,null,null,{"$f":"'1st Event'!G14","v":929.04},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,3,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A15","v":4},{"$f":"'1st Event'!B15","v":"Monthly Telemetry Allowance (Non RAI)"},null,null,null,null,{"$f":"'1st Event'!G15","v":60},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,4,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A16","v":5},{"$f":"'1st Event'!B16","v":"RAI Monthly O&M Allowance - Small System"},null,null,null,null,{"$f":"'1st Event'!G16","v":3029.9},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,5,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A17","v":6},{"$f":"'1st Event'!B17","v":"RAI Monthly O&M Allowance - Medium System"},null,null,null,null,{"$f":"'1st Event'!G17","v":3550.8},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,6,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A18","v":7},{"$f":"'1st Event'!B18","v":"RAI Monthly O&M Allowance - Large System"},null,null,null,null,{"$f":"'1st Event'!G18","v":4180.8100000000004},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,7,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A19","v":8},{"$f":"'1st Event'!B19","v":"RAI Supplemental O&M Monthly Allowance - Thermox/Catox Treatment"},null,null,null,null,{"$f":"'1st Event'!G19","v":519.4},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,8,null,0,null,"Retainage",null,{"$f":"SUM(AN12:AN19)","v":0},null,null,null,1,{"$error":"#DIV/0!"},0,0]
[null,null,null,null,null,null,null,null,"Section A Subtotals:",{"$f":"SUM(J12:J19)","v":0},null,null,{"$f":"SUM(M12:M19)","v":0},{"$f":"SUM(N12:N19)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited ",{"$f":"SUM($AC$12:$AC$19)","v":0}]
[{"$f":"'1st Event'!A21","v":"Section B: Office Activities, Part I"},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,"Remaining",{"$f":"AG19-AG20","v":0}]
[{"$f":"'1st Event'!A22","v":1},{"$f":"'1st Event'!B22","v":"Proposal Preparation"},null,null,null,null,{"$f":"'1st Event'!G22","v":584.88},null,null,{"$f":"G22*I22","v":0},null,null,{"$f":"G22*L22","v":0},{"$f":"J22+M22","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section B",1,null,{"$f":"AK22*AB22","v":0},null,null,null,null,null,null,null,{"$f":"IF(N22>0, ROUND((N22/(I22+L22))*RetainPCT,5), 1)","v":1},{"$f":"ROUND((N22/(I22+L22))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},0,0]
[{"$f":"'1st Event'!A23","v":2},{"$f":"'1st Event'!B23","v":"File Review"},null,null,null,null,{"$f":"'1st Event'!G23","v":636.20000000000005},null,null,{"$f":"G23*I23","v":0},null,null,{"$f":"G23*L23","v":0},{"$f":"J23+M23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$f":"AK23*AB23","v":0},null,null,null,null,null,null,null,{"$f":"IF(N23>0, ROUND((N23/(I23+L23))*RetainPCT,5), 1)","v":1},{"$f":"ROUND((N23/(I23+L23))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},0,0]
[{"$f":"'1st Event'!A24","v":3},{"$f":"'1st Event'!B24","v":"Permits "},null,null,null,null,{"$f":"'1st Event'!G24","v":796.95},null,null,{"$f":"G24*I24","v":0},null,null,{"$f":"G24*L24","v":0},{"$f":"J24+M24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,3,null,{"$f":"AK24*AB24","v":0},null,null,null,null,null,null,null,{"$f":"IF(N24>0, ROUND((N24/(I24+L24))*RetainPCT,5), 1)","v":1},{"$f":"ROUND((N24/(I24+L24))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},0,0]
[{"$f":"'1st Event'!A25","v":4},{"$f":"'1st Event'!B25","v":"Site Health & Safety Plan"},null,null,null,null,{"$f":"'1st Event'!G25","v":372.81},null,null,{"$f":"G25*I25","v":0},null,null,{"$f":"G25*L25","v":0},{"$f":"J25+M25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,4,null,{"$f":"AK25*AB25","v":0},null,null,null,null,null,null,null,{"$f":"IF(N25>0, ROUND((N25/(I25+L25))*RetainPCT,5), 1)","v":1},{"$f":"ROUND((N25/(I25+L25))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},0,0]
[{"$f":"'1st Event'!A26","v":5},{"$f":"'1st Event'!B26","v":"Notice of Discovery of Contamination Package (Initial or TPOC)"},null,null,null,null,{"$f":"'1st Event'!G26","v":295.27},null,null,{"$f":"G26*I26","v":0},null,null,{"$f":"G26*L26","v":0},{"$f":"J26+M26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,5,null,{"$f":"AK26*AB26","v":0},null,"Retainage",null,{"$f":"SUM(AN22:AN26)","v":0},null,null,null,{"$f":"IF(N26>0, ROUND((N26/(I26+L26))*RetainPCT,5), 1)","v":1},{"$f":"ROUND((N26/(I26+L26))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},0,0]
[null,null,null,null,null,null,null,null," Section B Subtotals:",{"$f":"SUM(J22:J26)","v":0},null,null,{"$f":"SUM(M22:M26)","v":0},{"$f":"SUM(N22:N26)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited ",{"$f":"SUM($AC$22:$AC$26)","v":0}]
[{"$f":"'1st Event'!A28","v":"Section C: Field Activities    "},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,"Remaining",{"$f":"AG26-AG27","v":0}]
[{"$f":"'1st Event'!A29","v":1},{"$f":"'1st Event'!B29","v":"Mobilization (2 person)"},null,null,null,null,{"$f":"'1st Event'!G29","v":884.62},null,null,{"$f":"G29*(ROUND(I29,1))","v":0},null,null,{"$f":"G29*(ROUND(L29,1))","v":0},{"$f":"J29+M29","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section C",1,null,{"$f":"AB29*AK29","v":0},null,null,null,null,null,null,null,{"$f":"IF(N29>0, ROUND((N29/(I29+L29))*RetainPCT,5), 1)","v":1},{"$f":"ROUND((N29/(I29+L29))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"I29+L29","v":0},{"$f":"ROUND(IF(AM29>0,AL29*AM29,0),2)","v":0}]
[{"$f":"'1st Event'!A30","v":2},{"$f":"'1st Event'!B30","v":"Mobilization  (1 person)"},null,null,null,null,{"$f":"'1st Event'!G30","v":494.33},null,null,{"$f":"G30*(ROUND(I30,1))","v":0},null,null,{"$f":"G30*(ROUND(L30,1))","v":0},{"$f":"J30+M30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$f":"AK30*AB30","v":0},null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},{"$f":"I30+L30","v":0},{"$f":"ROUND(IF(AM30>0,AL30*AM30,0),2)","v":0}]
[{"$f":"'1st Event'!A31","v":3},{"$f":"'1st Event'!B31","v":"Drilling Setup (2 person)"},null,null,null,null,{"$f":"'1st Event'!G31","v":264.19},null,null,{"$f":"G31*I31","v":0},null,null,{"$f":"G31*L31","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,3,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A32","v":4},{"$f":"'1st Event'!B32","v":"Drilling Setup (1 person)"},null,null,null,null,{"$f":"'1st Event'!G32","v":160.79},null,null,{"$f":"G32*I32","v":0},null,null,{"$f":"G32*L32","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,4,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A33","v":5},{"$f":"'1st Event'!B33","v":"SB for Soil Screening or Piezometer Install (≤ 10 ft) (2 person)"},null,null,null,null,{"$f":"'1st Event'!G33","v":258.20999999999998},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,5,null,0,null,null,null,null,null,null,null,{"$f":"IF(N33>0, ROUND((N33/(I33+L33))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A34","v":6},{"$f":"'1st Event'!B34","v":"SB for Soil Screening or Piezometer Install (≤ 10 ft) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G34","v":154.82},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,6,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A35","v":7},{"$f":"'1st Event'!B35","v":"SB for Soil Screening or Piezometer Install (> 10 ft to ≤ 30 ft) (2 person)"},null,null,null,null,{"$f":"'1st Event'!G35","v":387.32},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,7,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A36","v":8},{"$f":"'1st Event'!B36","v":"SB for Soil Screening or Piezometer Install (> 10 ft to ≤ 30 ft) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G36","v":232.23},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,8,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A37","v":9},{"$f":"'1st Event'!B37","v":"SB for Soil Screening or Piezometer Install (> 30 ft) (2 person)"},null,null,null,null,{"$f":"'1st Event'!G37","v":516.41999999999996},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,9,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A38","v":10},{"$f":"'1st Event'!B38","v":"SB for Soil Screening or Piezometer Install (> 30 ft) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G38","v":309.64},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,10,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A39","v":11},{"$f":"'1st Event'!B39","v":"Well Install (≤ 20 ft) (2 person)"},null,null,null,null,{"$f":"'1st Event'!G39","v":528.38},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,11,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A40","v":12},{"$f":"'1st Event'!B40","v":"Well Install (≤ 20 ft) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G40","v":321.58999999999997},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,12,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A41","v":13},{"$f":"'1st Event'!B41","v":"Well Install (> 20 ft to ≤ 40 ft) (2 person)"},null,null,null,null,{"$f":"'1st Event'!G41","v":792.56},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,13,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A42","v":14},{"$f":"'1st Event'!B42","v":"Well Install (> 20 ft to ≤ 40 ft) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G42","v":482.38},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,14,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A43","v":15},{"$f":"'1st Event'!B43","v":"Well Install, double cased (≤ 40 ft) (2 person)"},null,null,null,null,{"$f":"'1st Event'!G43","v":1585.13},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,15,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A44","v":16},{"$f":"'1st Event'!B44","v":"Well Install, double cased (≤ 40 ft) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G44","v":964.76},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,16,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A45","v":17},{"$f":"'1st Event'!B45","v":"Recovery or Multi-Phase Well Install (≤ 40 ft) (2 person)"},null,null,null,null,{"$f":"'1st Event'!G45","v":1040.08},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,17,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A46","v":18},{"$f":"'1st Event'!B46","v":"Recovery or Multi-Phase Well Install (≤ 40 ft) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G46","v":626.51},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,18,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A47","v":19},{"$f":"'1st Event'!B47","v":"Air Sparging/Injection Well Install (≤ 40 ft) (2 person)"},null,null,null,null,{"$f":"'1st Event'!G47","v":390.03},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,19,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A48","v":20},{"$f":"'1st Event'!B48","v":"Air Sparging/Injection Well Install (≤ 40 ft) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G48","v":234.94},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,20,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A49","v":21},{"$f":"'1st Event'!B49","v":"Soil VE Well Install (≤ 40 ft) (2 person)"},null,null,null,null,{"$f":"'1st Event'!G49","v":258.20999999999998},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,21,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A50","v":22},{"$f":"'1st Event'!B50","v":"Soil VE Well Install (≤ 40 ft) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G50","v":154.82},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,22,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A51","v":23},{"$f":"'1st Event'!B51","v":"Well or Piezometer Abandonment (1 person)"},null,null,null,null,{"$f":"'1st Event'!G51","v":107.73},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,23,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A52","v":24},{"$f":"'1st Event'!B52","v":"Recovery or Multi-phase Well Abandonment (1 person)"},null,null,null,null,{"$f":"'1st Event'!G52","v":236.75},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,24,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A53","v":25},{"$f":"'1st Event'!B53","v":"Well Sampling with Water Level (2 person)"},null,null,null,null,{"$f":"'1st Event'!G53","v":263.77},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,25,null,0,null,null,null,null,null,null,null,{"$f":"IF(N53>0, ROUND((N53/(I53+L53))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A54","v":26},{"$f":"'1st Event'!B54","v":"Well Sampling with Water Level (1 person)"},null,null,null,null,{"$f":"'1st Event'!G54","v":160.38},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,26,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A55","v":27},{"$f":"'1st Event'!B55","v":"Water Level or Free Product Gauging (1 person)"},null,null,null,null,{"$f":"'1st Event'!G55","v":24.39},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,27,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A56","v":28},{"$f":"'1st Event'!B56","v":"Free Product Gauging & Bailing (per well) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G56","v":126.72},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,28,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A57","v":29},{"$f":"'1st Event'!B57","v":"Area Survey (2 person)"},null,null,null,null,{"$f":"'1st Event'!G57","v":1056.75},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,29,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A58","v":30},{"$f":"'1st Event'!B58","v":"Area Survey (1 person)"},null,null,null,null,{"$f":"'1st Event'!G58","v":643.16999999999996},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,30,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A60","v":31},{"$f":"'1st Event'!B60","v":"Whole Day Oversight (1 or 2 person)"},null,null,null,null,{"$f":"'1st Event'!G60","v":975.73},null,null,{"$f":"G60*(ROUND(I60,1))","v":0},null,null,{"$f":"G60*(ROUND(L60,1))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,31,null,{"$f":"AK60*AB60","v":0},null,null,null,null,null,null,null,{"$f":"IF(N60>0, ROUND((N60/(I60+L60))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A61","v":32},{"$f":"'1st Event'!B61","v":"Oversight Kit (with equipment) (1 or 2 person)"},null,null,null,null,{"$f":"'1st Event'!G61","v":373.23},null,null,{"$f":"G61*(ROUND(I61,1))","v":0},null,null,{"$f":"G61*(ROUND(L61,1))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,32,null,{"$f":"AK61*AB61","v":0},null,null,null,null,null,null,null,{"$f":"IF(N61>0, ROUND((N61/(I61+L61))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A62","v":33},{"$f":"'1st Event'!B62","v":"Oversight Allowance (no equipment) (1 or 2 person)"},null,null,null,null,{"$f":"'1st Event'!G62","v":120.13},null,null,{"$f":"G62*(ROUND(I62,1))","v":0},null,null,{"$f":"G62*(ROUND(L62,1))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,33,null,{"$f":"AK62*AB62","v":0},null,null,null,null,null,null,null,{"$f":"IF(N62>0, ROUND((N62/(I62+L62))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A63","v":34},{"$f":"'1st Event'!B63","v":"Per Diem"},null,null,null,null,{"$f":"'1st Event'!G63","v":128.71},null,null,{"$f":"G63*(ROUND(I63,1))","v":0},null,null,{"$f":"G63*(ROUND(L63,1))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,34,null,{"$f":"AK63*AB63","v":0},null,"Retainage",null,{"$f":"SUM(AN29:AN63)","v":0},null,null,null,{"$f":"IF(N63>0, ROUND((N63/(I63+L63))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[null,null,null,null,null,null,null,null," Section C Subtotals:",{"$f":"SUM(J29:J63)","v":0},null,null,{"$f":"SUM(M29:M63)","v":0},{"$f":"SUM(N29:N63)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited ",{"$f":"SUM($AC$29:$AC$58,$AC$60:$AC$63)","v":0}]
[{"$f":"'1st Event'!A65","v":"Section D: Other Field Work "},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,"Remaining",{"$f":"AG63-AG64","v":0}]
[{"$f":"'1st Event'!A66","v":1},{"$f":"'1st Event'!B66","v":"Other Field Work"},null,null,null,null,null,null,null,{"$f":"G66","v":0},null,null,{"$f":"L66","v":0},{"$f":"J66+M66","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section D",1,null,{"$f":"IF(AB66>1, AK66*AB66, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N66>0,(N66/(G66+L66))*RetainPCT,1)","v":1},{"$f":"ROUND((N66/(G66+L66))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G66+L66","v":0},0]
[{"$f":"'1st Event'!A67","v":2},{"$f":"'1st Event'!B67","v":"Other Field Work"},null,null,null,null,null,null,null,{"$f":"G67","v":0},null,null,{"$f":"L67","v":0},{"$f":"J67+M67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$f":"IF(AB67>1, AK67*AB67, 0)","v":0},null,"Retainage",null,{"$f":"SUM(AN66:AN67)","v":0},null,null,null,{"$f":"IF(N67>0,(N67/(G67+L67))*RetainPCT,1)","v":1},{"$f":"ROUND((N67/(G67+L67))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G67+L67","v":0},0]
[null,null,null,null,null,null,null,null,"Section D Subtotals:",{"$f":"SUM(J66:J67)","v":0},null,null,{"$f":"SUM(M66:M67)","v":0},{"$f":"SUM(N66:N67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited ",{"$f":"SUM($AC$66:$AC$67)","v":0}]
[{"$f":"'1st Event'!A69","v":"Section E: Other Equip. Rental Cost(s)"},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,"Remaining",{"$f":"AG67-AG68","v":0}]
[{"$f":"'1st Event'!A70","v":1},{"$f":"'1st Event'!B70","v":"Other Equipment"},null,null,null,null,null,null,null,{"$f":"G70","v":0},null,null,{"$f":"L70","v":0},{"$f":"J70+M70","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section E",1,null,{"$f":"IF(AB70>1, AK70*AB70, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N70>0,(N70/(G70+L70))*RetainPCT,1)","v":1},{"$f":"ROUND((N70/(G70+L70))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G70+L70","v":0},{"$f":"ROUND(IF(AM70>0,AL70*AM70,0),2)","v":0}]
[{"$f":"'1st Event'!A71","v":2},{"$f":"'1st Event'!B71","v":"Other Equipment"},null,null,null,null,null,null,null,{"$f":"G71","v":0},null,null,{"$f":"L71","v":0},{"$f":"J71+M71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$f":"IF(AB71>1, AK71*AB71, 0)","v":0},null,"Retainage ",null,{"$f":"SUM(AN70:AN71)","v":0},null,null,null,{"$f":"IF(N71>0,(N71/(G71+L71))*RetainPCT,1)","v":1},{"$f":"ROUND((N71/(G71+L71))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G71+L71","v":0},0]
[null,null,null,null,null,null,null,null,"Section E Subtotals:",{"$f":"SUM(J70:J71)","v":0},null,null,{"$f":"SUM(M70:M71)","v":0},{"$f":"SUM(N70:N71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited",{"$f":"SUM($AC$70:$AC71)","v":0}]
[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,"Remaining",{"$f":"AG71-AG72","v":0}]
[{"$f":"A1","v":"Third Event"},null,null,null,{"$f":"IF(C8<>\"\",C8,\"\")","v":""}]
[]
[null,"Work Order #:",{"$f":"Work_Order_Number","v":0},"Facility Id #:",{"$f":"Facility_ID","v":0},null,{"$f":"E4","v":"Site Name:"},null,{"$f":"Facility_Name","v":0},null,null,null,"Date:",{"$f":"TODAY()","v":"2019-03-20"}]
[]
[null,null,null,null,null,null,null,null,{"$f":"I9","v":"Original"},null,null,{"$f":"L9","v":"Change"}]
[null,{"$f":"B10","v":"Template"},null,{"$f":"D10","v":"Comments / Notes"},null,null,{"$f":"G10","v":"Allowed Cost"},null,{"$f":"I10","v":"Number of Items"},{"$f":"J10","v":"Item Cost"},null,{"$f":"L10","v":"Change Amount"},{"$f":"M10","v":"Change Costs"},{"$f":"N10","v":"Template Total Cost"}]
[]
[{"$f":"'1st Event'!A81","v":"Section F: In-house Service Cost(s)"}]
[{"$f":"'1st Event'!A82","v":1},{"$f":"'1st Event'!B82","v":"Laboratory"},null,null,null,null,null,null,null,{"$f":"G82","v":0},null,null,{"$f":"L82","v":0},{"$f":"J82+M82","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section F",1,null,{"$f":"IF(AB82>1, AK82*AB82, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N82>0,(N82/(G82+L82))*RetainPCT,1)","v":1},{"$f":"ROUND((N82/(G82+L82))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G82+L82","v":0},0]
[{"$f":"'1st Event'!A83","v":2},{"$f":"'1st Event'!B83","v":"Drilling"},null,null,null,null,null,null,null,{"$f":"G83","v":0},null,null,{"$f":"L83","v":0},{"$f":"J83+M83","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$f":"IF(AB83>1, AK83*AB83, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N83>0,(N83/(G83+L83))*RetainPCT,1)","v":1},{"$f":"ROUND((N83/(G83+L83))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G83+L83","v":0},0]
[{"$f":"'1st Event'!A84","v":3},{"$f":"'1st Event'!B84","v":"Direct Push"},null,null,null,null,null,null,null,{"$f":"G84","v":0},null,null,{"$f":"L84","v":0},{"$f":"J84+M84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,3,null,{"$f":"IF(AB84>1, AK84*AB84, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N84>0,(N84/(G84+L84))*RetainPCT,1)","v":1},{"$f":"ROUND((N84/(G84+L84))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G84+L84","v":0},0]
[{"$f":"'1st Event'!A85","v":4},{"$f":"'1st Event'!B85","v":"Construction"},null,null,null,null,null,null,null,{"$f":"G85","v":0},null,null,{"$f":"L85","v":0},{"$f":"J85+M85","v":0},null,null,null,null,null,null,null,null,null,null,null,null,4,null,{"$f":"IF(AB85>1, AK85*AB85, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N85>0,(N85/(G85+L85))*RetainPCT,1)","v":1},{"$f":"ROUND((N85/(G85+L85))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G85+L85","v":0},0]
[{"$f":"'1st Event'!A86","v":5},{"$f":"'1st Event'!B86","v":"Other"},null,null,null,null,null,null,null,{"$f":"G86","v":0},null,null,{"$f":"L86","v":0},{"$f":"J86+M86","v":0},null,null,null,null,null,null,null,null,null,null,null,null,5,null,{"$f":"IF(AB86>1, AK86*AB86, 0)","v":0},null,"Retainage ",null,{"$f":"SUM(AN82:AN86)","v":0},null,null,null,{"$f":"IF(N86>0,(N86/(G86+L86))*RetainPCT,1)","v":1},{"$f":"ROUND((N86/(G86+L86))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G86+L86","v":0},0]
[null,null,null,null,null,null,null,null,"Section F Subtotals:",{"$f":"SUM(J82:J86)","v":0},null,null,{"$f":"SUM(M82:M86)","v":0},{"$f":"SUM(N82:N86)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited",{"$f":"SUM($AC$82:$AC$86)","v":0}]
[{"$f":"'1st Event'!A88","v":"Section G: Subcontractor Cost(s)"},null,null,"Sub Markup =",{"$f":"Sub_Markup","v":0.1},null,{"$f":"'1st Event'!G88","v":"Unit Cost"},null,null,null,null,{"$f":"'1st Event'!L88","v":"Do not include markup"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remaining",{"$f":"AG86-AG87","v":0}]
[{"$f":"'1st Event'!A89","v":1},{"$f":"'1st Event'!B89","v":"Laboratory  (from worksheet)"},null,null,null,null,{"$f":"'Lab Sum'!Event3Lab","v":0},null,null,{"$f":"G89*(1+Sub_Markup)","v":0},null,null,{"$f":"L89*(1+Sub_Markup)","v":0},{"$f":"J89+M89","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section G",1,null,{"$f":"IF(AB89>1, AK89*AB89, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N89>0,(N89/(G89+L89))*RetainPCT,1)","v":1},{"$f":"ROUND((N89/(G89+L89))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G89+L89","v":0},0]
[{"$f":"'1st Event'!A90","v":2},null,null,null,null,null,null,null,null,0,null,null,{"$f":"L90*(1+Sub_Markup)","v":0},{"$f":"J90+M90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$f":"IF(AB90>1, AK90*AB90, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N90>0,(N90/(G90+L90))*RetainPCT,1)","v":1},{"$error":"#DIV/0!"},{"$f":"G90+L90","v":0},0]
[{"$f":"'1st Event'!A91","v":3},null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,3,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A92","v":4},null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,4,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A93","v":5},null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,5,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A94","v":6},null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,6,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,{"$f":"ROUND(IF(AM94>0,AL94*AM94,0),2)","v":0}]
[{"$f":"'1st Event'!A95","v":7},null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,7,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A96","v":8},null,null,null,null,null,null,null,null,0,null,null,{"$f":"L96*(1+Sub_Markup)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,8,null,0,null,null,null,null,null,null,null,{"$f":"IF(N96>0,(N96/(G96+L96))*RetainPCT,1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A97","v":9},null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,9,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A98","v":10},null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,10,null,0,null,"Retainage ",null,{"$f":"SUM(AN89:AN98)","v":0},null,null,null,1,{"$error":"#DIV/0!"},0,0]
[null,null,null,null,null,null,null,null,"Section G Subtotals:",{"$f":"SUM(J89:J98)","v":0},null,null,{"$f":"SUM(M89:M98)","v":0},{"$f":"SUM(N89:N98)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited ",{"$f":"SUM($AC$89:$AC$98)","v":0}]
["Section G1: Remedial System Purchase",null,null,null,null,null,null,null,null,null,null,"Do not include markup",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remaining",{"$f":"AG98-AG99","v":0}]
[{"$f":"'1st Event'!A101","v":1},{"$f":"'1st Event'!B101","v":"Remedial System Costs"},null,null,null,null,null,null,null,{"$f":"G101*(1+Sub_Markup)","v":0},null,null,{"$f":"L101*(1+Sub_Markup)","v":0},{"$f":"J101+M101","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section G1",1,null,0,null,null,null,null,null,null,null,{"$f":"IF(N101>0,(N101/(G101+L101))*RetainPCT,1)","v":1},{"$f":"ROUND((N101/(G101+L101))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G101+L101","v":0},0]
[{"$f":"'1st Event'!A102","v":2},{"$f":"'1st Event'!B102","v":"PAC Remedial System Costs "},null,null,null,null,null,null,null,{"$f":"G102*(1+Sub_Markup)","v":0},null,null,{"$f":"L102*(1+Sub_Markup)","v":0},{"$f":"J102+M102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,0,null,"Retainage ",null,{"$f":"SUM(AN101:AN102)","v":0},null,null,null,{"$f":"IF(N102>0,(N102/(G102+L102))*RetainPCT,1)","v":1},{"$f":"ROUND((N102/(G102+L102))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G102+L102","v":0},0]
[null,null,null,null,null,null,null,null,"Remedial System Subtotals:",{"$f":"SUM(J101:J102)","v":0},null,null,{"$f":"SUM(M101:M102)","v":0},{"$f":"SUM(N101:N102)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited",{"$f":"SUM($AC$101:$AC$102)","v":0}]
[{"$f":"'1st Event'!A104","v":"Section H: Office Activities, Part II"},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,"Remaining",{"$f":"AG102-AG103","v":0}]
[{"$f":"'1st Event'!A105","v":1},{"$f":"'1st Event'!B105","v":"General / SA Report"},null,"Field Work","x Multiplier",null,null,null,null,null,null,"Field Work =",{"$f":"M64+M68","v":0}]
[null,{"$f":"'1st Event'!B106","v":"Field Work Costs (Secs C & D) ="},null,{"$f":"(ROUND(SUM(J29:J63),2))+(ROUND(SUM(J66:J67),2))","v":0},{"$f":"ReptMult","v":0.2},null,{"$f":"FldWrk3*ReptMult","v":0},null,null,{"$f":"IF(I106=1,FldWrk3*ReptMult,0)","v":0},null,{"$f":"IF(I106=1,1,\"\")","v":""},{"$f":"IF(L106=-1,-G106,IF(AND(I106=1,L106=1),FldWrk3c*ReptMult,IF(AND(I106=\"\",L106=1),(FldWrk3c*ReptMult),0)))","v":0},{"$f":"IF(AND(I106=1,L106=1),J106+M106,IF(AND(I106=1,L106=\"\"),G106,IF(AND(I106=\"\",L106=1),M106,IF(OR(I106=0,L106=-1),0))))","v":0},null,null,"Section H",1,null,{"$f":"AK106*S106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N106>0,ROUND(N106/L106*RetainPCT,5),1)","v":1},{"$f":"ROUND((N106/(I106+L106))*RetainPCT,5)","v":{"$error":"#VALUE!"}},{"$f":"IF(L106=\"\",0,I106+L106)","v":0},{"$f":"ROUND(IF(AM106>0,AL106*AM106,0),2)","v":0}]
[{"$f":"'1st Event'!A107","v":2},{"$f":"'1st Event'!B107","v":"Letter / NPDES Report"},null,null,null,null,{"$f":"'1st Event'!G107","v":308},null,null,{"$f":"G107*I107","v":0},null,null,{"$f":"G107*L107","v":0},{"$f":"J107+M107","v":0},null,null,null,2,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N107>0, ROUND((N107/(I107+L107))*RetainPCT,2), 1)","v":1},{"$f":"ROUND((N107/(I107+L107))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"I107+L107","v":0},0]
[{"$f":"'1st Event'!A108","v":3},{"$f":"'1st Event'!B108","v":"O&M Quarterly Report"},null,null,null,null,{"$f":"'1st Event'!G108","v":1795.41},null,null,{"$f":"G108*I108","v":0},null,null,{"$f":"G108*L108","v":0},{"$f":"J108+M108","v":0},null,null,null,3,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N108>0, ROUNDUP((N108/(I108+L108))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A109","v":4},{"$f":"'1st Event'!B109","v":"O&M Annual Report"},null,null,null,null,{"$f":"'1st Event'!G109","v":3312.95},null,null,0,null,null,0,0,null,null,null,4,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N109>0, ROUNDDOWN((N109/(I109+L109))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A110","v":5},{"$f":"'1st Event'!B110","v":"Pilot Test Plan"},null,null,null,null,{"$f":"'1st Event'!G110","v":796.67},null,null,0,null,null,0,0,null,null,null,5,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N110>0, ROUND((N110/(I110+L110))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A111","v":6},{"$f":"'1st Event'!B111","v":"Pilot Test Report"},null,null,null,null,{"$f":"'1st Event'!G111","v":1391.37},null,null,0,null,null,0,0,null,null,null,6,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A112","v":7},{"$f":"'1st Event'!B112","v":"Level 1 LSRAP or RAP Modification"},null,null,null,null,{"$f":"'1st Event'!G112","v":1528.63},null,null,0,null,null,0,0,null,null,null,7,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A113","v":8},{"$f":"'1st Event'!B113","v":"Level 2 LSRAP or RAP Modification"},null,null,null,null,{"$f":"'1st Event'!G113","v":2992.72},null,null,0,null,null,0,0,null,null,null,8,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A114","v":9},{"$f":"'1st Event'!B114","v":"Level 3 LSRAP or RAP Modification"},null,null,null,null,{"$f":"'1st Event'!G114","v":5309.45},null,null,0,null,null,0,0,null,null,null,9,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A115","v":10},{"$f":"'1st Event'!B115","v":"Level 4 LSRAP or RAP Modification"},null,null,null,null,{"$f":"'1st Event'!G115","v":8770.31},null,null,0,null,null,0,0,null,null,null,10,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A116","v":11},{"$f":"'1st Event'!B116","v":"Level 1 Remedial Action Plan"},null,null,null,null,{"$f":"'1st Event'!G116","v":13171.6},null,null,0,null,null,0,0,null,null,null,11,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A117","v":12},{"$f":"'1st Event'!B117","v":"Level 2 Remedial Action Plan"},null,null,null,null,{"$f":"'1st Event'!G117","v":17540.62},null,null,0,null,null,0,0,null,null,null,12,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A118","v":13},{"$f":"'1st Event'!B118","v":"As-built Drawings (P.E. red lined)"},null,null,null,null,{"$f":"'1st Event'!G118","v":674.13},null,null,0,null,null,0,0,null,null,null,13,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A119","v":14},{"$f":"'1st Event'!B119","v":"Construction Drawings and Specs"},null,null,null,null,{"$f":"'1st Event'!G119","v":3707.61},null,null,0,null,null,0,0,null,null,null,14,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A120","v":15},{"$f":"'1st Event'!B120","v":"RAC Bid Package Solicitation/Evaluation"},null,null,null,null,{"$f":"'1st Event'!G120","v":2091.2399999999998},null,null,0,null,null,0,0,null,null,null,15,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A121","v":16},{"$f":"'1st Event'!B121","v":"RA Startup Report"},null,null,null,null,{"$f":"'1st Event'!G121","v":2604.0700000000002},null,null,0,null,null,0,0,null,null,null,16,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A122","v":17},{"$f":"'1st Event'!B122","v":"Soil Source Removal or Site Characterization Screening Report"},null,null,null,null,{"$f":"'1st Event'!G122","v":1929.93},null,null,0,null,null,0,0,null,null,null,17,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A123","v":18},{"$f":"'1st Event'!B123","v":"Natural Attenuation Plan"},null,null,null,null,{"$f":"'1st Event'!G123","v":1178.26},null,null,0,null,null,0,0,null,null,null,18,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A124","v":19},{"$f":"'1st Event'!B124","v":"Long Term Natural Attenuation Plan"},null,null,null,null,{"$f":"'1st Event'!G124","v":308},null,null,0,null,null,0,0,null,null,null,19,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A125","v":20},{"$f":"'1st Event'!B125","v":"Remedial Action Interim Report"},null,null,null,null,{"$f":"'1st Event'!G125","v":578.38},null,null,0,null,null,0,0,null,null,null,20,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A126","v":21},{"$f":"'1st Event'!B126","v":"General Remedial Action Report"},null,null,null,null,{"$f":"'1st Event'!G126","v":1178.26},null,null,0,null,null,0,0,null,null,null,21,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A127","v":22},{"$f":"'1st Event'!B127","v":"NA or Post RA Monitoring Quarterly Report"},null,null,null,null,{"$f":"'1st Event'!G127","v":578.38},null,null,0,null,null,0,0,null,null,null,22,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A128","v":23},{"$f":"'1st Event'!B128","v":"NA or Post RA Monitoring Annual Report"},null,null,null,null,{"$f":"'1st Event'!G128","v":1445.04},null,null,0,null,null,0,0,null,null,null,23,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A129","v":24},{"$f":"'1st Event'!B129","v":"Well Abandonment Report"},null,null,null,null,{"$f":"'1st Event'!G129","v":266.77999999999997},null,null,0,null,null,0,0,null,null,null,24,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A130","v":25},{"$f":"'1st Event'!B130","v":"Initial Map & Table Generation"},null,null,null,null,{"$f":"'1st Event'!G130","v":2032.96},null,null,0,null,null,0,0,null,null,null,25,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N130>0, ROUND((N130/(I130+L130))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A131","v":26},{"$f":"'1st Event'!B131","v":"Other Report Type  (backup spreadsheet)"},null,null,null,null,null,null,null,{"$f":"G131","v":0},null,null,{"$f":"L131","v":0},0,null,null,null,26,null,{"$f":"IF(S131>1, AK131*S131, 0)","v":0},null,"Retainage ",null,{"$f":"IF(N132>0,SUM(AN106:AN131),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N131>0,(N131/(G131+L131))*RetainPCT,1)","v":1},{"$f":"ROUND((N131/(G131+L131))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G131+L131","v":0},0]
[null,null,null,null,null,null,null,null,"Section H Subtotals:",{"$f":"SUM(J106:J131)","v":0},null,null,{"$f":"SUM(M106:M131)","v":0},{"$f":"SUM(N106:N131)","v":0},null,null,null,null,null,null,null,null,"Forfeited",{"$f":"SUM($T$106:$T$131)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remaining",{"$f":"X131-X132","v":0}]
["Deliverables"]
[null,null,"Due Date","Deliverable / Documentation"]
[null,"Interim Deliverable",null,null,null,null,null,"This Event Template Totals",null,null,null,null,null,null,null,null,{"$f":"IF(FDEPShare=1,\"Event 3 Total Retainage\",\"Event 3 Total Retainage (FDEP Share Applied)\")","v":"Event 3 Total Retainage"}]
[{"$f":"'1st Event'!A137","v":"Final Deliverable Information (Specify only if selected for this event)"},null,null,null,null,null,null,null,null,null,null,{"$f":"I9","v":"Original"},{"$f":"L9","v":"Change"},"Total",null,null,null,null,null,null,null,"Original","Change","Total"]
[null,"Deliverable #",0,{"$f":"IF(C138>0,VLOOKUP(C138,A105:B131,2,FALSE),\"\")","v":""},null,null,null,null,null," Event Total:",null,{"$f":"J20+J27+J64+J68+J72+J87+J99+J103+J132","v":0},{"$f":"M20+M27+M64+M68+M72+M87+M99+M103+M132","v":0},{"$f":"N20+N27+N64+N68+N72+N87+N99+N103+N132","v":0},null,null,"Event 3 Total Retainage",null,null,null,null,{"$f":"L147","v":0},{"$f":"$X$138-$V$138","v":0},{"$f":"N147","v":0}]
[null,"Deliverable Due",{"$f":"'2nd Event'!C139","v":"00:00:00"},null,null,null,null,null,null,"Subtotal (less retainage):",null,{"$f":"L138-L140","v":0},{"$f":"N139-L139","v":0},{"$f":"N138-N140","v":0},null,null,"Forfeited Report Retainage",null,null,null,null,null,null,{"$f":"(E3RetainRemaining-X138)*FDEPShare","v":0}]
["Period of Service to: ",null,{"$f":"IF(C139>0,C139+180,\"\")","v":""},null,null,null,null,null,null,{"$f":"\"Retainage (\"&TEXT(RetainPCT,\"0%\")&\"):\"","v":"Retainage (5%):"},null,{"$f":"L138*RetainPCT","v":0},{"$f":"N140-L140","v":0},{"$f":"N138*RetainPCT","v":0},null,null,"Retainage Remaining",null,null,null,null,null,null,{"$f":"$X$138-$X$132","v":0}]
[]
[{"$f":"IF(FDEPShare=1,\"Cumulative Work Order Totals (less Retainage)\",\"Cumulative Work Order Totals (less Retainage, FDEP Share applied)\")","v":"Cumulative Work Order Totals (less Retainage)"},null,null,null,null,null,null,{"$f":"IF(FDEPShare=1,\"This Event Template Invoice Totals (less Retainage)\",\"This Event Invoice Totals (less Retainage, FDEP Share applied)\")","v":"This Event Template Invoice Totals (less Retainage)"}]
[null,"Invoice","Previous","This Event","Total",null,null,null,"Invoice",null,null,{"$f":"L137","v":"Original"},{"$f":"M137","v":"Change"},{"$f":"N137","v":"Total"}]
["# 1-6 Events",null,{"$f":"ROUND('2nd Event'!E144,2)","v":0},{"$f":"N144","v":0},{"$f":"ROUND(C144+D144,2)","v":0},null,null,null,"# 3 3rd Event",null,null,{"$f":"((J20+J27+J64+J68+J72+J87+J99+J132)-IF(AND(C138>0,OffAct3=J106),(INDEX(J106:J131,C138,1)-(OffAct3*RetainPCT))+L140,IF(C138>0,OffAct3-(OffAct3*RetainPCT)+L138*RetainPCT,L138*RetainPCT)))*FDEPShare","v":0},{"$f":"(M20+M27+M64+M68+M72+M87+M99+M132-(IF(AND(C138>0,OffAct3c=M106),(INDEX(M106:M131,C138,1)-(M106*RetainPCT))+M140,IF(C138>0,OffAct3c-(OffAct3c*RetainPCT),0)+M140)))*FDEPShare","v":0},{"$f":"L144+M144","v":0}]
["# 7 Remedial Systems",null,{"$f":"ROUND('2nd Event'!E145,2)","v":0},{"$f":"N145","v":0},{"$f":"ROUND(C145+D145,2)","v":0},null,null,null,{"$f":"A145","v":"# 7 Remedial Systems"},null,null,{"$f":"((RemSys3)-(RemSys3*RetainPCT))*FDEPShare","v":0},{"$f":"((RemSys3c)-(RemSys3c*RetainPCT))*FDEPShare","v":0},{"$f":"L145+M145","v":0}]
["# 8 Final Deliverable",null,{"$f":"ROUND('2nd Event'!E146,2)","v":0},{"$f":"N146","v":0},{"$f":"ROUND(C146+D146,2)","v":0},null,null,null,{"$f":"A146","v":"# 8 Final Deliverable"},null,null,{"$f":"(IF(AND(C138>0,OffAct3=J106),(INDEX(J106:J131,C138,1)-(J106*RetainPCT)),IF(C138>0,OffAct3-(OffAct3*RetainPCT),0)))*FDEPShare","v":0},{"$f":"(IF(AND(C138>0,OffAct3c=M106),INDEX(M106:M131,C138,1)-(M106*RetainPCT),IF(C138>0,OffAct3c-(OffAct3c*RetainPCT),0)))*FDEPShare","v":0},{"$f":"L146+M146","v":0}]
["# 9 Retainage",null,{"$f":"ROUND('2nd Event'!E147,2)","v":0},{"$f":"N147","v":0},{"$f":"ROUND(C147+D147,2)","v":0},null,null,null,{"$f":"A147","v":"# 9 Retainage"},null,null,{"$f":"L140*FDEPShare","v":0},{"$f":"M140*FDEPShare","v":0},{"$f":"L147+M147","v":0}]
["Work Order Total",null,{"$f":"ROUND('2nd Event'!E148,2)","v":0},{"$f":"ROUND(SUM(D144:D147),2)","v":0},{"$f":"ROUND(SUM(E144:E147),2)","v":0},null,null,null,"Event Template Total",null,null,{"$f":"SUM(L144:L147)","v":0},{"$f":"SUM(M144:M147)","v":0},{"$f":"SUM(N144:N147)","v":0}]
[{"$f":"'Data Entry'!A44","v":"Template-050118-Standard.xlt"},null,null,null,null,null,null,{"$f":"IF(FDEPShare=1,\"\",\"*Cost Share Information:      FDEP \"&TEXT(FDEPShare,\"0.00%\")&\",  App./Own. \"&TEXT(1-FDEPShare,\"0.00%\"))","v":""}]

{"sheet":"4th Event","index":5,"n_rows":149,"n_cols":40,"rows_kept":149,"cut":false,"hidden":false,"merged":[[9,27,9,29],[10,28,10,29],[135,16,135,23],[137,16,137,19],[138,16,138,19],[78,3,78,4],[0,0,0,13],[73,0,73,3],[2,11,2,13],[8,8,8,9],[9,1,9,2],[8,11,8,12],[7,2,7,13],[139,16,139,19],[147,4,147,5],[9,3,9,4],[141,7,141,13],[137,3,138,4],[145,4,145,5],[77,8,77,9],[144,4,144,5],[143,4,143,5],[142,4,142,5],[133,0,133,5],[146,4,146,5],[141,0,141,5],[78,1,78,2],[77,11,77,12],[135,7,135,13]]}
["Fourth Event"]
[]
[null,"Work Order #:",{"$f":"Work_Order_Number","v":0},null,"FDEP/LP Site Mgr:",null,{"$f":"Site_Manager","v":0},null,null,null,null,"Cost Share Information"]
[null,"Facility Id #:",{"$f":"Facility_ID","v":0},null,"Site Name:",null,{"$f":"Facility_Name","v":0},null,null,null,null,null,"FDEP Share:",{"$f":"FDEPShare","v":1}]
[null,"Contractor #:",{"$f":"Contractor_ID","v":0},null,"Contractor Name:",null,{"$f":"Contractor_Name","v":0},null,null,null,null,null,"Applicant/Owner Share:",{"$f":"1-FDEPShare","v":0}]
[null,"Date:",{"$f":"'1st Event'!C6","v":"2019-03-20"},null,"FDEP Contract #:",null,{"$f":"Contract_Number","v":0},null,null,null,null,null,"Total:",{"$f":"FDEPShare+N5","v":1}]
[]
["Work Description: "]
[null,null,null,null,null,null,null,null,"Original",null,null,"Change"]
[null,"Template",null,"Comments / Notes",null,null,"Allowed Cost",null,"Number of Items","Item Cost",null,"Change Amount","Change Costs","Template Total Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfieted Retainage Worksheet"]
[{"$f":"'1st Event'!A11","v":"Section A: Packaged Work Scopes "},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,"Quantity","Forfeited Amount"]
[{"$f":"'1st Event'!A12","v":1},{"$f":"'1st Event'!B12","v":"Pumping Test or Multi-phase Pilot Test (using in-house personnel)"},null,null,null,null,{"$f":"'1st Event'!G12","v":2681.26},null,null,{"$f":"G12*I12","v":0},null,null,{"$f":"G12*L12","v":0},{"$f":"J12+M12","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section A",1,null,{"$f":"AK12*AB12","v":0},null,null,null,null,null,null,null,{"$f":"IF(N12>0, ROUND((N12/(I12+L12))*RetainPCT,5), 1)","v":1},{"$f":"ROUND((N12/(I12+L12))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"I12+L12","v":0},{"$f":"ROUND(IF(AM12>0,AL12*AM12,0),2)","v":0}]
[{"$f":"'1st Event'!A13","v":2},{"$f":"'1st Event'!B13","v":"Air Sparging and/or Vapor Extraction Pilot Test (using in-house personnel)"},null,null,null,null,{"$f":"'1st Event'!G13","v":2491.81},null,null,{"$f":"G13*I13","v":0},null,null,{"$f":"G13*L13","v":0},{"$f":"J13+M13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A14","v":3},{"$f":"'1st Event'!B14","v":"Monthly O&M Visit"},null,null,null,null,{"$f":"'1st Event'!G14","v":929.04},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,3,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A15","v":4},{"$f":"'1st Event'!B15","v":"Monthly Telemetry Allowance (Non RAI)"},null,null,null,null,{"$f":"'1st Event'!G15","v":60},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,4,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A16","v":5},{"$f":"'1st Event'!B16","v":"RAI Monthly O&M Allowance - Small System"},null,null,null,null,{"$f":"'1st Event'!G16","v":3029.9},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,5,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A17","v":6},{"$f":"'1st Event'!B17","v":"RAI Monthly O&M Allowance - Medium System"},null,null,null,null,{"$f":"'1st Event'!G17","v":3550.8},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,6,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A18","v":7},{"$f":"'1st Event'!B18","v":"RAI Monthly O&M Allowance - Large System"},null,null,null,null,{"$f":"'1st Event'!G18","v":4180.8100000000004},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,7,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A19","v":8},{"$f":"'1st Event'!B19","v":"RAI Supplemental O&M Monthly Allowance - Thermox/Catox Treatment"},null,null,null,null,{"$f":"'1st Event'!G19","v":519.4},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,8,null,0,null,"Retainage",null,{"$f":"SUM(AN12:AN19)","v":0},null,null,null,1,{"$error":"#DIV/0!"},0,0]
[null,null,null,null,null,null,null,null,"Section A Subtotals:",{"$f":"SUM(J12:J19)","v":0},null,null,{"$f":"SUM(M12:M19)","v":0},{"$f":"SUM(N12:N19)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited ",{"$f":"SUM($AC$12:$AC$19)","v":0}]
[{"$f":"'1st Event'!A21","v":"Section B: Office Activities, Part I"},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,"Remaining",{"$f":"AG19-AG20","v":0}]
[{"$f":"'1st Event'!A22","v":1},{"$f":"'1st Event'!B22","v":"Proposal Preparation"},null,null,null,null,{"$f":"'1st Event'!G22","v":584.88},null,null,{"$f":"G22*I22","v":0},null,null,{"$f":"G22*L22","v":0},{"$f":"J22+M22","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section B",1,null,{"$f":"AK22*AB22","v":0},null,null,null,null,null,null,null,{"$f":"IF(N22>0, ROUND((N22/(I22+L22))*RetainPCT,5), 1)","v":1},{"$f":"ROUND((N22/(I22+L22))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},0,0]
[{"$f":"'1st Event'!A23","v":2},{"$f":"'1st Event'!B23","v":"File Review"},null,null,null,null,{"$f":"'1st Event'!G23","v":636.20000000000005},null,null,{"$f":"G23*I23","v":0},null,null,{"$f":"G23*L23","v":0},{"$f":"J23+M23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$f":"AK23*AB23","v":0},null,null,null,null,null,null,null,{"$f":"IF(N23>0, ROUND((N23/(I23+L23))*RetainPCT,5), 1)","v":1},{"$f":"ROUND((N23/(I23+L23))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},0,0]
[{"$f":"'1st Event'!A24","v":3},{"$f":"'1st Event'!B24","v":"Permits "},null,null,null,null,{"$f":"'1st Event'!G24","v":796.95},null,null,{"$f":"G24*I24","v":0},null,null,{"$f":"G24*L24","v":0},{"$f":"J24+M24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,3,null,{"$f":"AK24*AB24","v":0},null,null,null,null,null,null,null,{"$f":"IF(N24>0, ROUND((N24/(I24+L24))*RetainPCT,5), 1)","v":1},{"$f":"ROUND((N24/(I24+L24))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},0,0]
[{"$f":"'1st Event'!A25","v":4},{"$f":"'1st Event'!B25","v":"Site Health & Safety Plan"},null,null,null,null,{"$f":"'1st Event'!G25","v":372.81},null,null,{"$f":"G25*I25","v":0},null,null,{"$f":"G25*L25","v":0},{"$f":"J25+M25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,4,null,{"$f":"AK25*AB25","v":0},null,null,null,null,null,null,null,{"$f":"IF(N25>0, ROUND((N25/(I25+L25))*RetainPCT,5), 1)","v":1},{"$f":"ROUND((N25/(I25+L25))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},0,0]
[{"$f":"'1st Event'!A26","v":5},{"$f":"'1st Event'!B26","v":"Notice of Discovery of Contamination Package (Initial or TPOC)"},null,null,null,null,{"$f":"'1st Event'!G26","v":295.27},null,null,{"$f":"G26*I26","v":0},null,null,{"$f":"G26*L26","v":0},{"$f":"J26+M26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,5,null,{"$f":"AK26*AB26","v":0},null,"Retainage",null,{"$f":"SUM(AN22:AN26)","v":0},null,null,null,{"$f":"IF(N26>0, ROUND((N26/(I26+L26))*RetainPCT,5), 1)","v":1},{"$f":"ROUND((N26/(I26+L26))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},0,0]
[null,null,null,null,null,null,null,null," Section B Subtotals:",{"$f":"SUM(J22:J26)","v":0},null,null,{"$f":"SUM(M22:M26)","v":0},{"$f":"SUM(N22:N26)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited ",{"$f":"SUM($AC$22:$AC$26)","v":0}]
[{"$f":"'1st Event'!A28","v":"Section C: Field Activities    "},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,"Remaining",{"$f":"AG26-AG27","v":0}]
[{"$f":"'1st Event'!A29","v":1},{"$f":"'1st Event'!B29","v":"Mobilization (2 person)"},null,null,null,null,{"$f":"'1st Event'!G29","v":884.62},null,null,{"$f":"G29*(ROUND(I29,1))","v":0},null,null,{"$f":"G29*(ROUND(L29,1))","v":0},{"$f":"J29+M29","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section C",1,null,{"$f":"AB29*AK29","v":0},null,null,null,null,null,null,null,{"$f":"IF(N29>0, ROUND((N29/(I29+L29))*RetainPCT,5), 1)","v":1},{"$f":"ROUND((N29/(I29+L29))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"I29+L29","v":0},{"$f":"ROUND(IF(AM29>0,AL29*AM29,0),2)","v":0}]
[{"$f":"'1st Event'!A30","v":2},{"$f":"'1st Event'!B30","v":"Mobilization  (1 person)"},null,null,null,null,{"$f":"'1st Event'!G30","v":494.33},null,null,{"$f":"G30*(ROUND(I30,1))","v":0},null,null,{"$f":"G30*(ROUND(L30,1))","v":0},{"$f":"J30+M30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$f":"AK30*AB30","v":0},null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},{"$f":"I30+L30","v":0},{"$f":"ROUND(IF(AM30>0,AL30*AM30,0),2)","v":0}]
[{"$f":"'1st Event'!A31","v":3},{"$f":"'1st Event'!B31","v":"Drilling Setup (2 person)"},null,null,null,null,{"$f":"'1st Event'!G31","v":264.19},null,null,{"$f":"G31*I31","v":0},null,null,{"$f":"G31*L31","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,3,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A32","v":4},{"$f":"'1st Event'!B32","v":"Drilling Setup (1 person)"},null,null,null,null,{"$f":"'1st Event'!G32","v":160.79},null,null,{"$f":"G32*I32","v":0},null,null,{"$f":"G32*L32","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,4,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A33","v":5},{"$f":"'1st Event'!B33","v":"SB for Soil Screening or Piezometer Install (≤ 10 ft) (2 person)"},null,null,null,null,{"$f":"'1st Event'!G33","v":258.20999999999998},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,5,null,0,null,null,null,null,null,null,null,{"$f":"IF(N33>0, ROUND((N33/(I33+L33))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A34","v":6},{"$f":"'1st Event'!B34","v":"SB for Soil Screening or Piezometer Install (≤ 10 ft) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G34","v":154.82},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,6,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A35","v":7},{"$f":"'1st Event'!B35","v":"SB for Soil Screening or Piezometer Install (> 10 ft to ≤ 30 ft) (2 person)"},null,null,null,null,{"$f":"'1st Event'!G35","v":387.32},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,7,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A36","v":8},{"$f":"'1st Event'!B36","v":"SB for Soil Screening or Piezometer Install (> 10 ft to ≤ 30 ft) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G36","v":232.23},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,8,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A37","v":9},{"$f":"'1st Event'!B37","v":"SB for Soil Screening or Piezometer Install (> 30 ft) (2 person)"},null,null,null,null,{"$f":"'1st Event'!G37","v":516.41999999999996},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,9,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A38","v":10},{"$f":"'1st Event'!B38","v":"SB for Soil Screening or Piezometer Install (> 30 ft) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G38","v":309.64},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,10,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A39","v":11},{"$f":"'1st Event'!B39","v":"Well Install (≤ 20 ft) (2 person)"},null,null,null,null,{"$f":"'1st Event'!G39","v":528.38},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,11,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A40","v":12},{"$f":"'1st Event'!B40","v":"Well Install (≤ 20 ft) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G40","v":321.58999999999997},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,12,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A41","v":13},{"$f":"'1st Event'!B41","v":"Well Install (> 20 ft to ≤ 40 ft) (2 person)"},null,null,null,null,{"$f":"'1st Event'!G41","v":792.56},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,13,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A42","v":14},{"$f":"'1st Event'!B42","v":"Well Install (> 20 ft to ≤ 40 ft) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G42","v":482.38},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,14,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A43","v":15},{"$f":"'1st Event'!B43","v":"Well Install, double cased (≤ 40 ft) (2 person)"},null,null,null,null,{"$f":"'1st Event'!G43","v":1585.13},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,15,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A44","v":16},{"$f":"'1st Event'!B44","v":"Well Install, double cased (≤ 40 ft) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G44","v":964.76},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,16,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A45","v":17},{"$f":"'1st Event'!B45","v":"Recovery or Multi-Phase Well Install (≤ 40 ft) (2 person)"},null,null,null,null,{"$f":"'1st Event'!G45","v":1040.08},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,17,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A46","v":18},{"$f":"'1st Event'!B46","v":"Recovery or Multi-Phase Well Install (≤ 40 ft) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G46","v":626.51},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,18,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A47","v":19},{"$f":"'1st Event'!B47","v":"Air Sparging/Injection Well Install (≤ 40 ft) (2 person)"},null,null,null,null,{"$f":"'1st Event'!G47","v":390.03},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,19,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A48","v":20},{"$f":"'1st Event'!B48","v":"Air Sparging/Injection Well Install (≤ 40 ft) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G48","v":234.94},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,20,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A49","v":21},{"$f":"'1st Event'!B49","v":"Soil VE Well Install (≤ 40 ft) (2 person)"},null,null,null,null,{"$f":"'1st Event'!G49","v":258.20999999999998},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,21,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A50","v":22},{"$f":"'1st Event'!B50","v":"Soil VE Well Install (≤ 40 ft) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G50","v":154.82},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,22,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A51","v":23},{"$f":"'1st Event'!B51","v":"Well or Piezometer Abandonment (1 person)"},null,null,null,null,{"$f":"'1st Event'!G51","v":107.73},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,23,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A52","v":24},{"$f":"'1st Event'!B52","v":"Recovery or Multi-phase Well Abandonment (1 person)"},null,null,null,null,{"$f":"'1st Event'!G52","v":236.75},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,24,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A53","v":25},{"$f":"'1st Event'!B53","v":"Well Sampling with Water Level (2 person)"},null,null,null,null,{"$f":"'1st Event'!G53","v":263.77},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,25,null,0,null,null,null,null,null,null,null,{"$f":"IF(N53>0, ROUND((N53/(I53+L53))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A54","v":26},{"$f":"'1st Event'!B54","v":"Well Sampling with Water Level (1 person)"},null,null,null,null,{"$f":"'1st Event'!G54","v":160.38},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,26,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A55","v":27},{"$f":"'1st Event'!B55","v":"Water Level or Free Product Gauging (1 person)"},null,null,null,null,{"$f":"'1st Event'!G55","v":24.39},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,27,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A56","v":28},{"$f":"'1st Event'!B56","v":"Free Product Gauging & Bailing (per well) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G56","v":126.72},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,28,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A57","v":29},{"$f":"'1st Event'!B57","v":"Area Survey (2 person)"},null,null,null,null,{"$f":"'1st Event'!G57","v":1056.75},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,29,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A58","v":30},{"$f":"'1st Event'!B58","v":"Area Survey (1 person)"},null,null,null,null,{"$f":"'1st Event'!G58","v":643.16999999999996},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,30,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A60","v":31},{"$f":"'1st Event'!B60","v":"Whole Day Oversight (1 or 2 person)"},null,null,null,null,{"$f":"'1st Event'!G60","v":975.73},null,null,{"$f":"G60*(ROUND(I60,1))","v":0},null,null,{"$f":"G60*(ROUND(L60,1))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,31,null,{"$f":"AK60*AB60","v":0},null,null,null,null,null,null,null,{"$f":"IF(N60>0, ROUND((N60/(I60+L60))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A61","v":32},{"$f":"'1st Event'!B61","v":"Oversight Kit (with equipment) (1 or 2 person)"},null,null,null,null,{"$f":"'1st Event'!G61","v":373.23},null,null,{"$f":"G61*(ROUND(I61,1))","v":0},null,null,{"$f":"G61*(ROUND(L61,1))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,32,null,{"$f":"AK61*AB61","v":0},null,null,null,null,null,null,null,{"$f":"IF(N61>0, ROUND((N61/(I61+L61))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A62","v":33},{"$f":"'1st Event'!B62","v":"Oversight Allowance (no equipment) (1 or 2 person)"},null,null,null,null,{"$f":"'1st Event'!G62","v":120.13},null,null,{"$f":"G62*(ROUND(I62,1))","v":0},null,null,{"$f":"G62*(ROUND(L62,1))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,33,null,{"$f":"AK62*AB62","v":0},null,null,null,null,null,null,null,{"$f":"IF(N62>0, ROUND((N62/(I62+L62))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A63","v":34},{"$f":"'1st Event'!B63","v":"Per Diem"},null,null,null,null,{"$f":"'1st Event'!G63","v":128.71},null,null,{"$f":"G63*(ROUND(I63,1))","v":0},null,null,{"$f":"G63*(ROUND(L63,1))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,34,null,{"$f":"AK63*AB63","v":0},null,"Retainage",null,{"$f":"SUM(AN29:AN63)","v":0},null,null,null,{"$f":"IF(N63>0, ROUND((N63/(I63+L63))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[null,null,null,null,null,null,null,null," Section C Subtotals:",{"$f":"SUM(J29:J63)","v":0},null,null,{"$f":"SUM(M29:M63)","v":0},{"$f":"SUM(N29:N63)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited ",{"$f":"SUM($AC$29:$AC$58,$AC$60:$AC$63)","v":0}]
[{"$f":"'1st Event'!A65","v":"Section D: Other Field Work "},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,"Remaining",{"$f":"AG63-AG64","v":0}]
[{"$f":"'1st Event'!A66","v":1},{"$f":"'1st Event'!B66","v":"Other Field Work"},null,null,null,null,null,null,null,{"$f":"G66","v":0},null,null,{"$f":"L66","v":0},{"$f":"J66+M66","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section D",1,null,{"$f":"IF(AB66>1, AK66*AB66, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N66>0,(N66/(G66+L66))*RetainPCT,1)","v":1},{"$f":"ROUND((N66/(G66+L66))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G66+L66","v":0},0]
[{"$f":"'1st Event'!A67","v":2},{"$f":"'1st Event'!B67","v":"Other Field Work"},null,null,null,null,null,null,null,{"$f":"G67","v":0},null,null,{"$f":"L67","v":0},{"$f":"J67+M67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$f":"IF(AB67>1, AK67*AB67, 0)","v":0},null,"Retainage",null,{"$f":"SUM(AN66:AN67)","v":0},null,null,null,{"$f":"IF(N67>0,(N67/(G67+L67))*RetainPCT,1)","v":1},{"$f":"ROUND((N67/(G67+L67))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G67+L67","v":0},0]
[null,null,null,null,null,null,null,null,"Section D Subtotals:",{"$f":"SUM(J66:J67)","v":0},null,null,{"$f":"SUM(M66:M67)","v":0},{"$f":"SUM(N66:N67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited ",{"$f":"SUM($AC$66:$AC$67)","v":0}]
[{"$f":"'1st Event'!A69","v":"Section E: Other Equip. Rental Cost(s)"},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,"Remaining",{"$f":"AG67-AG68","v":0}]
[{"$f":"'1st Event'!A70","v":1},{"$f":"'1st Event'!B70","v":"Other Equipment"},null,null,null,null,null,null,null,{"$f":"G70","v":0},null,null,{"$f":"L70","v":0},{"$f":"J70+M70","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section E",1,null,{"$f":"IF(AB70>1, AK70*AB70, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N70>0,(N70/(G70+L70))*RetainPCT,1)","v":1},{"$f":"ROUND((N70/(G70+L70))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G70+L70","v":0},{"$f":"ROUND(IF(AM70>0,AL70*AM70,0),2)","v":0}]
[{"$f":"'1st Event'!A71","v":2},{"$f":"'1st Event'!B71","v":"Other Equipment"},null,null,null,null,null,null,null,{"$f":"G71","v":0},null,null,{"$f":"L71","v":0},{"$f":"J71+M71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$f":"IF(AB71>1, AK71*AB71, 0)","v":0},null,"Retainage ",null,{"$f":"SUM(AN70:AN71)","v":0},null,null,null,{"$f":"IF(N71>0,(N71/(G71+L71))*RetainPCT,1)","v":1},{"$f":"ROUND((N71/(G71+L71))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G71+L71","v":0},0]
[null,null,null,null,null,null,null,null,"Section E Subtotals:",{"$f":"SUM(J70:J71)","v":0},null,null,{"$f":"SUM(M70:M71)","v":0},{"$f":"SUM(N70:N71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited",{"$f":"SUM($AC$70:$AC71)","v":0}]
[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,"Remaining",{"$f":"AG71-AG72","v":0}]
[{"$f":"A1","v":"Fourth Event"},null,null,null,{"$f":"IF(C8<>\"\",C8,\"\")","v":""}]
[]
[null,"Work Order #:",{"$f":"Work_Order_Number","v":0},"Facility Id #:",{"$f":"Facility_ID","v":0},null,{"$f":"E4","v":"Site Name:"},null,{"$f":"Facility_ID","v":0},null,null,null,"Date:",{"$f":"TODAY()","v":"2019-03-20"}]
[]
[null,null,null,null,null,null,null,null,{"$f":"I9","v":"Original"},null,null,{"$f":"L9","v":"Change"}]
[null,{"$f":"B10","v":"Template"},null,{"$f":"D10","v":"Comments / Notes"},null,null,{"$f":"G10","v":"Allowed Cost"},null,{"$f":"I10","v":"Number of Items"},{"$f":"J10","v":"Item Cost"},null,{"$f":"L10","v":"Change Amount"},{"$f":"M10","v":"Change Costs"},{"$f":"N10","v":"Template Total Cost"}]
[]
[{"$f":"'1st Event'!A81","v":"Section F: In-house Service Cost(s)"}]
[{"$f":"'1st Event'!A82","v":1},{"$f":"'1st Event'!B82","v":"Laboratory"},null,null,null,null,null,null,null,{"$f":"G82","v":0},null,null,{"$f":"L82","v":0},{"$f":"J82+M82","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section F",1,null,{"$f":"IF(AB82>1, AK82*AB82, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N82>0,(N82/(G82+L82))*RetainPCT,1)","v":1},{"$f":"ROUND((N82/(G82+L82))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G82+L82","v":0},0]
[{"$f":"'1st Event'!A83","v":2},{"$f":"'1st Event'!B83","v":"Drilling"},null,null,null,null,null,null,null,{"$f":"G83","v":0},null,null,{"$f":"L83","v":0},{"$f":"J83+M83","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$f":"IF(AB83>1, AK83*AB83, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N83>0,(N83/(G83+L83))*RetainPCT,1)","v":1},{"$f":"ROUND((N83/(G83+L83))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G83+L83","v":0},0]
[{"$f":"'1st Event'!A84","v":3},{"$f":"'1st Event'!B84","v":"Direct Push"},null,null,null,null,null,null,null,{"$f":"G84","v":0},null,null,{"$f":"L84","v":0},{"$f":"J84+M84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,3,null,{"$f":"IF(AB84>1, AK84*AB84, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N84>0,(N84/(G84+L84))*RetainPCT,1)","v":1},{"$f":"ROUND((N84/(G84+L84))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G84+L84","v":0},0]
[{"$f":"'1st Event'!A85","v":4},{"$f":"'1st Event'!B85","v":"Construction"},null,null,null,null,null,null,null,{"$f":"G85","v":0},null,null,{"$f":"L85","v":0},{"$f":"J85+M85","v":0},null,null,null,null,null,null,null,null,null,null,null,null,4,null,{"$f":"IF(AB85>1, AK85*AB85, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N85>0,(N85/(G85+L85))*RetainPCT,1)","v":1},{"$f":"ROUND((N85/(G85+L85))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G85+L85","v":0},0]
[{"$f":"'1st Event'!A86","v":5},{"$f":"'1st Event'!B86","v":"Other"},null,null,null,null,null,null,null,{"$f":"G86","v":0},null,null,{"$f":"L86","v":0},{"$f":"J86+M86","v":0},null,null,null,null,null,null,null,null,null,null,null,null,5,null,{"$f":"IF(AB86>1, AK86*AB86, 0)","v":0},null,"Retainage ",null,{"$f":"SUM(AN82:AN86)","v":0},null,null,null,{"$f":"IF(N86>0,(N86/(G86+L86))*RetainPCT,1)","v":1},{"$f":"ROUND((N86/(G86+L86))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G86+L86","v":0},0]
[null,null,null,null,null,null,null,null,"Section F Subtotals:",{"$f":"SUM(J82:J86)","v":0},null,null,{"$f":"SUM(M82:M86)","v":0},{"$f":"SUM(N82:N86)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited",{"$f":"SUM($AC$82:$AC$86)","v":0}]
[{"$f":"'1st Event'!A88","v":"Section G: Subcontractor Cost(s)"},null,null,"Sub Markup =",{"$f":"Sub_Markup","v":0.1},null,{"$f":"'1st Event'!G88","v":"Unit Cost"},null,null,null,null,{"$f":"'1st Event'!L88","v":"Do not include markup"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remaining",{"$f":"AG86-AG87","v":0}]
[{"$f":"'1st Event'!A89","v":1},{"$f":"'1st Event'!B89","v":"Laboratory  (from worksheet)"},null,null,null,null,{"$f":"'Lab Sum'!Event4Lab","v":0},null,null,{"$f":"G89*(1+Sub_Markup)","v":0},null,null,{"$f":"L89*(1+Sub_Markup)","v":0},{"$f":"J89+M89","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section G",1,null,{"$f":"IF(AB89>1, AK89*AB89, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N89>0,(N89/(G89+L89))*RetainPCT,1)","v":1},{"$f":"ROUND((N89/(G89+L89))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G89+L89","v":0},0]
[{"$f":"'1st Event'!A90","v":2},null,null,null,null,null,null,null,null,0,null,null,{"$f":"L90*(1+Sub_Markup)","v":0},{"$f":"J90+M90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$f":"IF(AB90>1, AK90*AB90, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N90>0,(N90/(G90+L90))*RetainPCT,1)","v":1},{"$error":"#DIV/0!"},{"$f":"G90+L90","v":0},0]
[{"$f":"'1st Event'!A91","v":3},null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,3,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A92","v":4},null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,4,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A93","v":5},null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,5,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A94","v":6},null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,6,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,{"$f":"ROUND(IF(AM94>0,AL94*AM94,0),2)","v":0}]
[{"$f":"'1st Event'!A95","v":7},null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,7,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A96","v":8},null,null,null,null,null,null,null,null,0,null,null,{"$f":"L96*(1+Sub_Markup)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,8,null,0,null,null,null,null,null,null,null,{"$f":"IF(N96>0,(N96/(G96+L96))*RetainPCT,1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A97","v":9},null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,9,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A98","v":10},null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,10,null,0,null,"Retainage ",null,{"$f":"SUM(AN89:AN98)","v":0},null,null,null,1,{"$error":"#DIV/0!"},0,0]
[null,null,null,null,null,null,null,null,"Section G Subtotals:",{"$f":"SUM(J89:J98)","v":0},null,null,{"$f":"SUM(M89:M98)","v":0},{"$f":"SUM(N89:N98)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited ",{"$f":"SUM($AC$89:$AC$98)","v":0}]
["Section G1: Remedial System Purchase",null,null,null,null,null,null,null,null,null,null,"Do not include markup",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remaining",{"$f":"AG98-AG99","v":0}]
[{"$f":"'1st Event'!A101","v":1},{"$f":"'1st Event'!B101","v":"Remedial System Costs"},null,null,null,null,null,null,null,{"$f":"G101*(1+Sub_Markup)","v":0},null,null,{"$f":"L101*(1+Sub_Markup)","v":0},{"$f":"J101+M101","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section G1",1,null,0,null,null,null,null,null,null,null,{"$f":"IF(N101>0,(N101/(G101+L101))*RetainPCT,1)","v":1},{"$f":"ROUND((N101/(G101+L101))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G101+L101","v":0},0]
[{"$f":"'1st Event'!A102","v":2},{"$f":"'1st Event'!B102","v":"PAC Remedial System Costs "},null,null,null,null,null,null,null,{"$f":"G102*(1+Sub_Markup)","v":0},null,null,{"$f":"L102*(1+Sub_Markup)","v":0},{"$f":"J102+M102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,0,null,"Retainage ",null,{"$f":"SUM(AN101:AN102)","v":0},null,null,null,{"$f":"IF(N102>0,(N102/(G102+L102))*RetainPCT,1)","v":1},{"$f":"ROUND((N102/(G102+L102))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G102+L102","v":0},0]
[null,null,null,null,null,null,null,null,"Remedial System Subtotals:",{"$f":"SUM(J101:J102)","v":0},null,null,{"$f":"SUM(M101:M102)","v":0},{"$f":"SUM(N101:N102)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited",{"$f":"SUM($AC$101:$AC$102)","v":0}]
[{"$f":"'1st Event'!A104","v":"Section H: Office Activities, Part II"},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,"Remaining",{"$f":"AG102-AG103","v":0}]
[{"$f":"'1st Event'!A105","v":1},{"$f":"'1st Event'!B105","v":"General / SA Report"},null,"Field Work","x Multiplier",null,null,null,null,null,null,"Field Work =",{"$f":"M64+M68","v":0}]
[null,{"$f":"'1st Event'!B106","v":"Field Work Costs (Secs C & D) ="},null,{"$f":"(ROUND(SUM(J29:J63),2))+(ROUND(SUM(J66:J67),2))","v":0},{"$f":"ReptMult","v":0.2},null,{"$f":"FldWrk4*ReptMult","v":0},null,null,{"$f":"IF(I106=1,FldWrk4*ReptMult,0)","v":0},null,{"$f":"IF(I106=1,1,\"\")","v":""},{"$f":"IF(L106=-1,-G106,IF(AND(I106=1,L106=1),FldWrk4c*ReptMult,IF(AND(I106=\"\",L106=1),(FldWrk4c*ReptMult),0)))","v":0},{"$f":"IF(AND(I106=1,L106=1),J106+M106,IF(AND(I106=1,L106=\"\"),G106,IF(AND(I106=\"\",L106=1),M106,IF(OR(I106=0,L106=-1),0))))","v":0},null,null,"Section H",1,null,{"$f":"AK106*S106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N106>0, ROUND(N106/L106*RetainPCT,5), 1)","v":1},{"$f":"ROUND((N106/(I106+L106))*RetainPCT,5)","v":{"$error":"#VALUE!"}},{"$f":"IF(L106=\"\",0,I106+L106)","v":0},0]
[{"$f":"'1st Event'!A107","v":2},{"$f":"'1st Event'!B107","v":"Letter / NPDES Report"},null,null,null,null,{"$f":"'1st Event'!G107","v":308},null,null,{"$f":"G107*I107","v":0},null,null,{"$f":"G107*L107","v":0},{"$f":"J107+M107","v":0},null,null,null,2,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N107>0, ROUND((N107/(I107+L107))*RetainPCT,2), 1)","v":1},{"$f":"ROUND((N107/(I107+L107))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"I107+L107","v":0},0]
[{"$f":"'1st Event'!A108","v":3},{"$f":"'1st Event'!B108","v":"O&M Quarterly Report"},null,null,null,null,{"$f":"'1st Event'!G108","v":1795.41},null,null,{"$f":"G108*I108","v":0},null,null,{"$f":"G108*L108","v":0},{"$f":"J108+M108","v":0},null,null,null,3,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N108>0, ROUNDUP((N108/(I108+L108))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A109","v":4},{"$f":"'1st Event'!B109","v":"O&M Annual Report"},null,null,null,null,{"$f":"'1st Event'!G109","v":3312.95},null,null,0,null,null,0,0,null,null,null,4,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N109>0, ROUNDDOWN((N109/(I109+L109))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A110","v":5},{"$f":"'1st Event'!B110","v":"Pilot Test Plan"},null,null,null,null,{"$f":"'1st Event'!G110","v":796.67},null,null,0,null,null,0,0,null,null,null,5,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N110>0, ROUND((N110/(I110+L110))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A111","v":6},{"$f":"'1st Event'!B111","v":"Pilot Test Report"},null,null,null,null,{"$f":"'1st Event'!G111","v":1391.37},null,null,0,null,null,0,0,null,null,null,6,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A112","v":7},{"$f":"'1st Event'!B112","v":"Level 1 LSRAP or RAP Modification"},null,null,null,null,{"$f":"'1st Event'!G112","v":1528.63},null,null,0,null,null,0,0,null,null,null,7,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A113","v":8},{"$f":"'1st Event'!B113","v":"Level 2 LSRAP or RAP Modification"},null,null,null,null,{"$f":"'1st Event'!G113","v":2992.72},null,null,0,null,null,0,0,null,null,null,8,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A114","v":9},{"$f":"'1st Event'!B114","v":"Level 3 LSRAP or RAP Modification"},null,null,null,null,{"$f":"'1st Event'!G114","v":5309.45},null,null,0,null,null,0,0,null,null,null,9,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A115","v":10},{"$f":"'1st Event'!B115","v":"Level 4 LSRAP or RAP Modification"},null,null,null,null,{"$f":"'1st Event'!G115","v":8770.31},null,null,0,null,null,0,0,null,null,null,10,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A116","v":11},{"$f":"'1st Event'!B116","v":"Level 1 Remedial Action Plan"},null,null,null,null,{"$f":"'1st Event'!G116","v":13171.6},null,null,0,null,null,0,0,null,null,null,11,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A117","v":12},{"$f":"'1st Event'!B117","v":"Level 2 Remedial Action Plan"},null,null,null,null,{"$f":"'1st Event'!G117","v":17540.62},null,null,0,null,null,0,0,null,null,null,12,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A118","v":13},{"$f":"'1st Event'!B118","v":"As-built Drawings (P.E. red lined)"},null,null,null,null,{"$f":"'1st Event'!G118","v":674.13},null,null,0,null,null,0,0,null,null,null,13,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A119","v":14},{"$f":"'1st Event'!B119","v":"Construction Drawings and Specs"},null,null,null,null,{"$f":"'1st Event'!G119","v":3707.61},null,null,0,null,null,0,0,null,null,null,14,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A120","v":15},{"$f":"'1st Event'!B120","v":"RAC Bid Package Solicitation/Evaluation"},null,null,null,null,{"$f":"'1st Event'!G120","v":2091.2399999999998},null,null,0,null,null,0,0,null,null,null,15,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A121","v":16},{"$f":"'1st Event'!B121","v":"RA Startup Report"},null,null,null,null,{"$f":"'1st Event'!G121","v":2604.0700000000002},null,null,0,null,null,0,0,null,null,null,16,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A122","v":17},{"$f":"'1st Event'!B122","v":"Soil Source Removal or Site Characterization Screening Report"},null,null,null,null,{"$f":"'1st Event'!G122","v":1929.93},null,null,0,null,null,0,0,null,null,null,17,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A123","v":18},{"$f":"'1st Event'!B123","v":"Natural Attenuation Plan"},null,null,null,null,{"$f":"'1st Event'!G123","v":1178.26},null,null,0,null,null,0,0,null,null,null,18,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A124","v":19},{"$f":"'1st Event'!B124","v":"Long Term Natural Attenuation Plan"},null,null,null,null,{"$f":"'1st Event'!G124","v":308},null,null,0,null,null,0,0,null,null,null,19,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A125","v":20},{"$f":"'1st Event'!B125","v":"Remedial Action Interim Report"},null,null,null,null,{"$f":"'1st Event'!G125","v":578.38},null,null,0,null,null,0,0,null,null,null,20,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A126","v":21},{"$f":"'1st Event'!B126","v":"General Remedial Action Report"},null,null,null,null,{"$f":"'1st Event'!G126","v":1178.26},null,null,0,null,null,0,0,null,null,null,21,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A127","v":22},{"$f":"'1st Event'!B127","v":"NA or Post RA Monitoring Quarterly Report"},null,null,null,null,{"$f":"'1st Event'!G127","v":578.38},null,null,0,null,null,0,0,null,null,null,22,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A128","v":23},{"$f":"'1st Event'!B128","v":"NA or Post RA Monitoring Annual Report"},null,null,null,null,{"$f":"'1st Event'!G128","v":1445.04},null,null,0,null,null,0,0,null,null,null,23,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A129","v":24},{"$f":"'1st Event'!B129","v":"Well Abandonment Report"},null,null,null,null,{"$f":"'1st Event'!G129","v":266.77999999999997},null,null,0,null,null,0,0,null,null,null,24,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A130","v":25},{"$f":"'1st Event'!B130","v":"Initial Map & Table Generation"},null,null,null,null,{"$f":"'1st Event'!G130","v":2032.96},null,null,0,null,null,0,0,null,null,null,25,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N130>0, ROUND((N130/(I130+L130))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A131","v":26},{"$f":"'1st Event'!B131","v":"Other Report Type  (backup spreadsheet)"},null,null,null,null,null,null,null,{"$f":"G131","v":0},null,null,{"$f":"L131","v":0},0,null,null,null,26,null,{"$f":"IF(S131>1, AK131*S131, 0)","v":0},null,"Retainage ",null,{"$f":"IF(N132>0,SUM(AN106:AN131),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N131>0,(N131/(G131+L131))*RetainPCT,1)","v":1},{"$f":"ROUND((N131/(G131+L131))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G131+L131","v":0},0]
[null,null,null,null,null,null,null,null,"Section H Subtotals:",{"$f":"SUM(J106:J131)","v":0},null,null,{"$f":"SUM(M106:M131)","v":0},{"$f":"SUM(N106:N131)","v":0},null,null,null,null,null,null,null,null,"Forfeited",{"$f":"SUM($T$106:$T$131)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remaining",{"$f":"X131-X132","v":0}]
["Deliverables"]
[null,null,"Due Date","Deliverable / Documentation"]
[null,"Interim Deliverable",null,null,null,null,null,"This Event Template Totals",null,null,null,null,null,null,null,null,{"$f":"IF(FDEPShare=1,\"Event 4 Total Retainage\",\"Event 4 Total Retainage (FDEP Share Applied)\")","v":"Event 4 Total Retainage"}]
[{"$f":"'1st Event'!A137","v":"Final Deliverable Information (Specify only if selected for this event)"},null,null,null,null,null,null,null,null,null,null,{"$f":"I9","v":"Original"},{"$f":"L9","v":"Change"},"Total",null,null,null,null,null,null,null,"Original","Change","Total"]
[null,"Deliverable #",0,{"$f":"IF(C138>0,VLOOKUP(C138,A105:B131,2,FALSE),\"\")","v":""},null,null,null,null,null," Event Total:",null,{"$f":"J20+J27+J64+J68+J72+J87+J99+J103+J132","v":0},{"$f":"M20+M27+M64+M68+M72+M87+M99+M103+M132","v":0},{"$f":"N20+N27+N64+N68+N72+N87+N99+N103+N132","v":0},null,null,"Event 4 Total Retainage",null,null,null,null,{"$f":"L147","v":0},{"$f":"$X$138-$V$138","v":0},{"$f":"N147","v":0}]
[null,"Deliverable Due",{"$f":"'3rd Event'!C139","v":"00:00:00"},null,null,null,null,null,null,"Subtotal (less retainage):",null,{"$f":"L138-L140","v":0},{"$f":"N139-L139","v":0},{"$f":"N138-N140","v":0},null,null,"Forfeited Report Retainage",null,null,null,null,null,null,{"$f":"(E4RetainRemaining-X138)*FDEPShare","v":0}]
["Period of Service to: ",null,{"$f":"IF(C139>0,C139+180,\"\")","v":""},null,null,null,null,null,null,{"$f":"\"Retainage (\"&TEXT(RetainPCT,\"0%\")&\"):\"","v":"Retainage (5%):"},null,{"$f":"L138*RetainPCT","v":0},{"$f":"N140-L140","v":0},{"$f":"N138*RetainPCT","v":0},null,null,"Retainage Remaining",null,null,null,null,null,null,{"$f":"$X$138-$X$132","v":0}]
[]
[{"$f":"IF(FDEPShare=1,\"Cumulative Work Order Totals (less Retainage)\",\"Cumulative Work Order Totals (less Retainage, FDEP Share applied)\")","v":"Cumulative Work Order Totals (less Retainage)"},null,null,null,null,null,null,{"$f":"IF(FDEPShare=1,\"This Event Template Invoice Totals (less Retainage)\",\"This Event Invoice Totals (less Retainage, FDEP Share applied)\")","v":"This Event Template Invoice Totals (less Retainage)"}]
[null,"Invoice","Previous","This Event","Total",null,null,null,"Invoice",null,null,{"$f":"L137","v":"Original"},{"$f":"M137","v":"Change"},{"$f":"N137","v":"Total"}]
["# 1-6 Events",null,{"$f":"ROUND('3rd Event'!E144,2)","v":0},{"$f":"N144","v":0},{"$f":"ROUND(C144+D144,2)","v":0},null,null,null,"# 4 4th Event",null,null,{"$f":"((J20+J27+J64+J68+J72+J87+J99+J132)-IF(AND(C138>0,OffAct4=J106),(INDEX(J106:J131,C138,1)-(OffAct4*RetainPCT))+L140,IF(C138>0,OffAct4-(OffAct4*RetainPCT)+L138*RetainPCT,L138*RetainPCT)))*FDEPShare","v":0},{"$f":"(M20+M27+M64+M68+M72+M87+M99+M132-(IF(AND(C138>0,OffAct4c=M106),(INDEX(M106:M131,C138,1)-(M106*RetainPCT))+M140,IF(C138>0,OffAct4c-(OffAct4c*RetainPCT),0)+M140)))*FDEPShare","v":0},{"$f":"L144+M144","v":0}]
["# 7 Remedial Systems",null,{"$f":"ROUND('3rd Event'!E145,2)","v":0},{"$f":"N145","v":0},{"$f":"ROUND(C145+D145,2)","v":0},null,null,null,{"$f":"A145","v":"# 7 Remedial Systems"},null,null,{"$f":"((RemSys4)-(RemSys4*RetainPCT))*FDEPShare","v":0},{"$f":"((RemSys4c)-(RemSys4c*RetainPCT))*FDEPShare","v":0},{"$f":"L145+M145","v":0}]
["# 8 Final Deliverable",null,{"$f":"ROUND('3rd Event'!E146,2)","v":0},{"$f":"N146","v":0},{"$f":"ROUND(C146+D146,2)","v":0},null,null,null,{"$f":"A146","v":"# 8 Final Deliverable"},null,null,{"$f":"(IF(AND(C138>0,OffAct4=J106),(INDEX(J106:J131,C138,1)-(J106*RetainPCT)),IF(C138>0,OffAct4-(OffAct4*RetainPCT),0)))*FDEPShare","v":0},{"$f":"(IF(AND(C138>0,OffAct4c=M106),INDEX(M106:M131,C138,1)-(M106*RetainPCT),IF(C138>0,OffAct4c-(OffAct4c*RetainPCT),0)))*FDEPShare","v":0},{"$f":"L146+M146","v":0}]
["# 9 Retainage",null,{"$f":"ROUND('3rd Event'!E147,2)","v":0},{"$f":"N147","v":0},{"$f":"ROUND(C147+D147,2)","v":0},null,null,null,{"$f":"A147","v":"# 9 Retainage"},null,null,{"$f":"L140*FDEPShare","v":0},{"$f":"M140*FDEPShare","v":0},{"$f":"L147+M147","v":0}]
["Work Order Total",null,{"$f":"ROUND('3rd Event'!E148,2)","v":0},{"$f":"ROUND(SUM(D144:D147),2)","v":0},{"$f":"ROUND(SUM(E144:E147),2)","v":0},null,null,null,"Event Template Total",null,null,{"$f":"SUM(L144:L147)","v":0},{"$f":"SUM(M144:M147)","v":0},{"$f":"SUM(N144:N147)","v":0}]
[{"$f":"'Data Entry'!A44","v":"Template-050118-Standard.xlt"},null,null,null,null,null,null,{"$f":"IF(FDEPShare=1,\"\",\"*Cost Share Information:      FDEP \"&TEXT(FDEPShare,\"0.00%\")&\",  App./Own. \"&TEXT(1-FDEPShare,\"0.00%\"))","v":""}]

{"sheet":"5th Event","index":6,"n_rows":149,"n_cols":40,"rows_kept":149,"cut":false,"hidden":false,"merged":[[9,27,9,29],[10,28,10,29],[135,16,135,23],[137,16,137,19],[138,16,138,19],[0,0,0,13],[73,0,73,3],[141,0,141,5],[77,11,77,12],[77,8,77,9],[2,11,2,13],[141,7,141,13],[7,2,7,13],[8,11,8,12],[8,8,8,9],[135,7,135,13],[139,16,139,19],[147,4,147,5],[9,3,9,4],[78,3,78,4],[145,4,145,5],[144,4,144,5],[133,0,133,5],[78,1,78,2],[142,4,142,5],[137,3,138,4],[146,4,146,5],[143,4,143,5],[9,1,9,2]]}
["Fifth Event"]
[]
[null,"Work Order #:",{"$f":"Work_Order_Number","v":0},null,"FDEP/LP Site Mgr:",null,{"$f":"Site_Manager","v":0},null,null,null,null,"Cost Share Information"]
[null,"Facility Id #:",{"$f":"Facility_ID","v":0},null,"Site Name:",null,{"$f":"Facility_Name","v":0},null,null,null,null,null,"FDEP Share:",{"$f":"FDEPShare","v":1}]
[null,"Contractor #:",{"$f":"Contractor_ID","v":0},null,"Contractor Name:",null,{"$f":"Contractor_Name","v":0},null,null,null,null,null,"Applicant/Owner Share:",{"$f":"1-FDEPShare","v":0}]
[null,"Date:",{"$f":"'1st Event'!C6","v":"2019-03-20"},null,"FDEP Contract #:",null,{"$f":"Contract_Number","v":0},null,null,null,null,null,"Total:",{"$f":"FDEPShare+N5","v":1}]
[]
["Work Description: "]
[null,null,null,null,null,null,null,null,"Original",null,null,"Change"]
[null,"Template",null,"Comments / Notes",null,null,"Allowed Cost",null,"Number of Items","Item Cost",null,"Change Amount","Change Costs","Template Total Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfieted Retainage Worksheet"]
[{"$f":"'1st Event'!A11","v":"Section A: Packaged Work Scopes "},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,"Quantity","Forfeited Amount"]
[{"$f":"'1st Event'!A12","v":1},{"$f":"'1st Event'!B12","v":"Pumping Test or Multi-phase Pilot Test (using in-house personnel)"},null,null,null,null,{"$f":"'1st Event'!G12","v":2681.26},null,null,{"$f":"G12*I12","v":0},null,null,{"$f":"G12*L12","v":0},{"$f":"J12+M12","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section A",1,null,{"$f":"AK12*AB12","v":0},null,null,null,null,null,null,null,{"$f":"IF(N12>0, ROUND((N12/(I12+L12))*RetainPCT,5), 1)","v":1},{"$f":"ROUND((N12/(I12+L12))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"I12+L12","v":0},{"$f":"ROUND(IF(AM12>0,AL12*AM12,0),2)","v":0}]
[{"$f":"'1st Event'!A13","v":2},{"$f":"'1st Event'!B13","v":"Air Sparging and/or Vapor Extraction Pilot Test (using in-house personnel)"},null,null,null,null,{"$f":"'1st Event'!G13","v":2491.81},null,null,{"$f":"G13*I13","v":0},null,null,{"$f":"G13*L13","v":0},{"$f":"J13+M13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A14","v":3},{"$f":"'1st Event'!B14","v":"Monthly O&M Visit"},null,null,null,null,{"$f":"'1st Event'!G14","v":929.04},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,3,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A15","v":4},{"$f":"'1st Event'!B15","v":"Monthly Telemetry Allowance (Non RAI)"},null,null,null,null,{"$f":"'1st Event'!G15","v":60},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,4,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A16","v":5},{"$f":"'1st Event'!B16","v":"RAI Monthly O&M Allowance - Small System"},null,null,null,null,{"$f":"'1st Event'!G16","v":3029.9},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,5,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A17","v":6},{"$f":"'1st Event'!B17","v":"RAI Monthly O&M Allowance - Medium System"},null,null,null,null,{"$f":"'1st Event'!G17","v":3550.8},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,6,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A18","v":7},{"$f":"'1st Event'!B18","v":"RAI Monthly O&M Allowance - Large System"},null,null,null,null,{"$f":"'1st Event'!G18","v":4180.8100000000004},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,7,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A19","v":8},{"$f":"'1st Event'!B19","v":"RAI Supplemental O&M Monthly Allowance - Thermox/Catox Treatment"},null,null,null,null,{"$f":"'1st Event'!G19","v":519.4},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,8,null,0,null,"Retainage",null,{"$f":"SUM(AN12:AN19)","v":0},null,null,null,1,{"$error":"#DIV/0!"},0,0]
[null,null,null,null,null,null,null,null,"Section A Subtotals:",{"$f":"SUM(J12:J19)","v":0},null,null,{"$f":"SUM(M12:M19)","v":0},{"$f":"SUM(N12:N19)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited ",{"$f":"SUM($AC$12:$AC$19)","v":0}]
[{"$f":"'1st Event'!A21","v":"Section B: Office Activities, Part I"},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,"Remaining",{"$f":"AG19-AG20","v":0}]
[{"$f":"'1st Event'!A22","v":1},{"$f":"'1st Event'!B22","v":"Proposal Preparation"},null,null,null,null,{"$f":"'1st Event'!G22","v":584.88},null,null,{"$f":"G22*I22","v":0},null,null,{"$f":"G22*L22","v":0},{"$f":"J22+M22","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section B",1,null,{"$f":"AK22*AB22","v":0},null,null,null,null,null,null,null,{"$f":"IF(N22>0, ROUND((N22/(I22+L22))*RetainPCT,5), 1)","v":1},{"$f":"ROUND((N22/(I22+L22))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},0,0]
[{"$f":"'1st Event'!A23","v":2},{"$f":"'1st Event'!B23","v":"File Review"},null,null,null,null,{"$f":"'1st Event'!G23","v":636.20000000000005},null,null,{"$f":"G23*I23","v":0},null,null,{"$f":"G23*L23","v":0},{"$f":"J23+M23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$f":"AK23*AB23","v":0},null,null,null,null,null,null,null,{"$f":"IF(N23>0, ROUND((N23/(I23+L23))*RetainPCT,5), 1)","v":1},{"$f":"ROUND((N23/(I23+L23))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},0,0]
[{"$f":"'1st Event'!A24","v":3},{"$f":"'1st Event'!B24","v":"Permits "},null,null,null,null,{"$f":"'1st Event'!G24","v":796.95},null,null,{"$f":"G24*I24","v":0},null,null,{"$f":"G24*L24","v":0},{"$f":"J24+M24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,3,null,{"$f":"AK24*AB24","v":0},null,null,null,null,null,null,null,{"$f":"IF(N24>0, ROUND((N24/(I24+L24))*RetainPCT,5), 1)","v":1},{"$f":"ROUND((N24/(I24+L24))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},0,0]
[{"$f":"'1st Event'!A25","v":4},{"$f":"'1st Event'!B25","v":"Site Health & Safety Plan"},null,null,null,null,{"$f":"'1st Event'!G25","v":372.81},null,null,{"$f":"G25*I25","v":0},null,null,{"$f":"G25*L25","v":0},{"$f":"J25+M25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,4,null,{"$f":"AK25*AB25","v":0},null,null,null,null,null,null,null,{"$f":"IF(N25>0, ROUND((N25/(I25+L25))*RetainPCT,5), 1)","v":1},{"$f":"ROUND((N25/(I25+L25))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},0,0]
[{"$f":"'1st Event'!A26","v":5},{"$f":"'1st Event'!B26","v":"Notice of Discovery of Contamination Package (Initial or TPOC)"},null,null,null,null,{"$f":"'1st Event'!G26","v":295.27},null,null,{"$f":"G26*I26","v":0},null,null,{"$f":"G26*L26","v":0},{"$f":"J26+M26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,5,null,{"$f":"AK26*AB26","v":0},null,"Retainage",null,{"$f":"SUM(AN22:AN26)","v":0},null,null,null,{"$f":"IF(N26>0, ROUND((N26/(I26+L26))*RetainPCT,5), 1)","v":1},{"$f":"ROUND((N26/(I26+L26))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},0,0]
[null,null,null,null,null,null,null,null," Section B Subtotals:",{"$f":"SUM(J22:J26)","v":0},null,null,{"$f":"SUM(M22:M26)","v":0},{"$f":"SUM(N22:N26)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited ",{"$f":"SUM($AC$22:$AC$26)","v":0}]
[{"$f":"'1st Event'!A28","v":"Section C: Field Activities    "},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,"Remaining",{"$f":"AG26-AG27","v":0}]
[{"$f":"'1st Event'!A29","v":1},{"$f":"'1st Event'!B29","v":"Mobilization (2 person)"},null,null,null,null,{"$f":"'1st Event'!G29","v":884.62},null,null,{"$f":"G29*(ROUND(I29,1))","v":0},null,null,{"$f":"G29*(ROUND(L29,1))","v":0},{"$f":"J29+M29","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section C",1,null,{"$f":"AB29*AK29","v":0},null,null,null,null,null,null,null,{"$f":"IF(N29>0, ROUND((N29/(I29+L29))*RetainPCT,5), 1)","v":1},{"$f":"ROUND((N29/(I29+L29))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"I29+L29","v":0},{"$f":"ROUND(IF(AM29>0,AL29*AM29,0),2)","v":0}]
[{"$f":"'1st Event'!A30","v":2},{"$f":"'1st Event'!B30","v":"Mobilization  (1 person)"},null,null,null,null,{"$f":"'1st Event'!G30","v":494.33},null,null,{"$f":"G30*(ROUND(I30,1))","v":0},null,null,{"$f":"G30*(ROUND(L30,1))","v":0},{"$f":"J30+M30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$f":"AK30*AB30","v":0},null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},{"$f":"I30+L30","v":0},{"$f":"ROUND(IF(AM30>0,AL30*AM30,0),2)","v":0}]
[{"$f":"'1st Event'!A31","v":3},{"$f":"'1st Event'!B31","v":"Drilling Setup (2 person)"},null,null,null,null,{"$f":"'1st Event'!G31","v":264.19},null,null,{"$f":"G31*I31","v":0},null,null,{"$f":"G31*L31","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,3,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A32","v":4},{"$f":"'1st Event'!B32","v":"Drilling Setup (1 person)"},null,null,null,null,{"$f":"'1st Event'!G32","v":160.79},null,null,{"$f":"G32*I32","v":0},null,null,{"$f":"G32*L32","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,4,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A33","v":5},{"$f":"'1st Event'!B33","v":"SB for Soil Screening or Piezometer Install (≤ 10 ft) (2 person)"},null,null,null,null,{"$f":"'1st Event'!G33","v":258.20999999999998},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,5,null,0,null,null,null,null,null,null,null,{"$f":"IF(N33>0, ROUND((N33/(I33+L33))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A34","v":6},{"$f":"'1st Event'!B34","v":"SB for Soil Screening or Piezometer Install (≤ 10 ft) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G34","v":154.82},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,6,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A35","v":7},{"$f":"'1st Event'!B35","v":"SB for Soil Screening or Piezometer Install (> 10 ft to ≤ 30 ft) (2 person)"},null,null,null,null,{"$f":"'1st Event'!G35","v":387.32},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,7,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A36","v":8},{"$f":"'1st Event'!B36","v":"SB for Soil Screening or Piezometer Install (> 10 ft to ≤ 30 ft) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G36","v":232.23},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,8,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A37","v":9},{"$f":"'1st Event'!B37","v":"SB for Soil Screening or Piezometer Install (> 30 ft) (2 person)"},null,null,null,null,{"$f":"'1st Event'!G37","v":516.41999999999996},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,9,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A38","v":10},{"$f":"'1st Event'!B38","v":"SB for Soil Screening or Piezometer Install (> 30 ft) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G38","v":309.64},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,10,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A39","v":11},{"$f":"'1st Event'!B39","v":"Well Install (≤ 20 ft) (2 person)"},null,null,null,null,{"$f":"'1st Event'!G39","v":528.38},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,11,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A40","v":12},{"$f":"'1st Event'!B40","v":"Well Install (≤ 20 ft) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G40","v":321.58999999999997},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,12,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A41","v":13},{"$f":"'1st Event'!B41","v":"Well Install (> 20 ft to ≤ 40 ft) (2 person)"},null,null,null,null,{"$f":"'1st Event'!G41","v":792.56},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,13,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A42","v":14},{"$f":"'1st Event'!B42","v":"Well Install (> 20 ft to ≤ 40 ft) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G42","v":482.38},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,14,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A43","v":15},{"$f":"'1st Event'!B43","v":"Well Install, double cased (≤ 40 ft) (2 person)"},null,null,null,null,{"$f":"'1st Event'!G43","v":1585.13},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,15,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A44","v":16},{"$f":"'1st Event'!B44","v":"Well Install, double cased (≤ 40 ft) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G44","v":964.76},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,16,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A45","v":17},{"$f":"'1st Event'!B45","v":"Recovery or Multi-Phase Well Install (≤ 40 ft) (2 person)"},null,null,null,null,{"$f":"'1st Event'!G45","v":1040.08},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,17,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A46","v":18},{"$f":"'1st Event'!B46","v":"Recovery or Multi-Phase Well Install (≤ 40 ft) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G46","v":626.51},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,18,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A47","v":19},{"$f":"'1st Event'!B47","v":"Air Sparging/Injection Well Install (≤ 40 ft) (2 person)"},null,null,null,null,{"$f":"'1st Event'!G47","v":390.03},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,19,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A48","v":20},{"$f":"'1st Event'!B48","v":"Air Sparging/Injection Well Install (≤ 40 ft) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G48","v":234.94},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,20,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A49","v":21},{"$f":"'1st Event'!B49","v":"Soil VE Well Install (≤ 40 ft) (2 person)"},null,null,null,null,{"$f":"'1st Event'!G49","v":258.20999999999998},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,21,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A50","v":22},{"$f":"'1st Event'!B50","v":"Soil VE Well Install (≤ 40 ft) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G50","v":154.82},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,22,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A51","v":23},{"$f":"'1st Event'!B51","v":"Well or Piezometer Abandonment (1 person)"},null,null,null,null,{"$f":"'1st Event'!G51","v":107.73},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,23,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A52","v":24},{"$f":"'1st Event'!B52","v":"Recovery or Multi-phase Well Abandonment (1 person)"},null,null,null,null,{"$f":"'1st Event'!G52","v":236.75},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,24,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A53","v":25},{"$f":"'1st Event'!B53","v":"Well Sampling with Water Level (2 person)"},null,null,null,null,{"$f":"'1st Event'!G53","v":263.77},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,25,null,0,null,null,null,null,null,null,null,{"$f":"IF(N53>0, ROUND((N53/(I53+L53))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A54","v":26},{"$f":"'1st Event'!B54","v":"Well Sampling with Water Level (1 person)"},null,null,null,null,{"$f":"'1st Event'!G54","v":160.38},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,26,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A55","v":27},{"$f":"'1st Event'!B55","v":"Water Level or Free Product Gauging (1 person)"},null,null,null,null,{"$f":"'1st Event'!G55","v":24.39},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,27,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A56","v":28},{"$f":"'1st Event'!B56","v":"Free Product Gauging & Bailing (per well) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G56","v":126.72},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,28,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A57","v":29},{"$f":"'1st Event'!B57","v":"Area Survey (2 person)"},null,null,null,null,{"$f":"'1st Event'!G57","v":1056.75},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,29,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A58","v":30},{"$f":"'1st Event'!B58","v":"Area Survey (1 person)"},null,null,null,null,{"$f":"'1st Event'!G58","v":643.16999999999996},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,30,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A60","v":31},{"$f":"'1st Event'!B60","v":"Whole Day Oversight (1 or 2 person)"},null,null,null,null,{"$f":"'1st Event'!G60","v":975.73},null,null,{"$f":"G60*(ROUND(I60,1))","v":0},null,null,{"$f":"G60*(ROUND(L60,1))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,31,null,{"$f":"AK60*AB60","v":0},null,null,null,null,null,null,null,{"$f":"IF(N60>0, ROUND((N60/(I60+L60))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A61","v":32},{"$f":"'1st Event'!B61","v":"Oversight Kit (with equipment) (1 or 2 person)"},null,null,null,null,{"$f":"'1st Event'!G61","v":373.23},null,null,{"$f":"G61*(ROUND(I61,1))","v":0},null,null,{"$f":"G61*(ROUND(L61,1))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,32,null,{"$f":"AK61*AB61","v":0},null,null,null,null,null,null,null,{"$f":"IF(N61>0, ROUND((N61/(I61+L61))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A62","v":33},{"$f":"'1st Event'!B62","v":"Oversight Allowance (no equipment) (1 or 2 person)"},null,null,null,null,{"$f":"'1st Event'!G62","v":120.13},null,null,{"$f":"G62*(ROUND(I62,1))","v":0},null,null,{"$f":"G62*(ROUND(L62,1))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,33,null,{"$f":"AK62*AB62","v":0},null,null,null,null,null,null,null,{"$f":"IF(N62>0, ROUND((N62/(I62+L62))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A63","v":34},{"$f":"'1st Event'!B63","v":"Per Diem"},null,null,null,null,{"$f":"'1st Event'!G63","v":128.71},null,null,{"$f":"G63*(ROUND(I63,1))","v":0},null,null,{"$f":"G63*(ROUND(L63,1))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,34,null,{"$f":"AK63*AB63","v":0},null,"Retainage",null,{"$f":"SUM(AN29:AN63)","v":0},null,null,null,{"$f":"IF(N63>0, ROUND((N63/(I63+L63))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[null,null,null,null,null,null,null,null," Section C Subtotals:",{"$f":"SUM(J29:J63)","v":0},null,null,{"$f":"SUM(M29:M63)","v":0},{"$f":"SUM(N29:N63)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited ",{"$f":"SUM($AC$29:$AC$58,$AC$60:$AC$63)","v":0}]
[{"$f":"'1st Event'!A65","v":"Section D: Other Field Work "},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,"Remaining",{"$f":"AG63-AG64","v":0}]
[{"$f":"'1st Event'!A66","v":1},{"$f":"'1st Event'!B66","v":"Other Field Work"},null,null,null,null,null,null,null,{"$f":"G66","v":0},null,null,{"$f":"L66","v":0},{"$f":"J66+M66","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section D",1,null,{"$f":"IF(AB66>1, AK66*AB66, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N66>0,(N66/(G66+L66))*RetainPCT,1)","v":1},{"$f":"ROUND((N66/(G66+L66))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G66+L66","v":0},0]
[{"$f":"'1st Event'!A67","v":2},{"$f":"'1st Event'!B67","v":"Other Field Work"},null,null,null,null,null,null,null,{"$f":"G67","v":0},null,null,{"$f":"L67","v":0},{"$f":"J67+M67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$f":"IF(AB67>1, AK67*AB67, 0)","v":0},null,"Retainage",null,{"$f":"SUM(AN66:AN67)","v":0},null,null,null,{"$f":"IF(N67>0,(N67/(G67+L67))*RetainPCT,1)","v":1},{"$f":"ROUND((N67/(G67+L67))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G67+L67","v":0},0]
[null,null,null,null,null,null,null,null,"Section D Subtotals:",{"$f":"SUM(J66:J67)","v":0},null,null,{"$f":"SUM(M66:M67)","v":0},{"$f":"SUM(N66:N67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited ",{"$f":"SUM($AC$66:$AC$67)","v":0}]
[{"$f":"'1st Event'!A69","v":"Section E: Other Equip. Rental Cost(s)"},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,"Remaining",{"$f":"AG67-AG68","v":0}]
[{"$f":"'1st Event'!A70","v":1},{"$f":"'1st Event'!B70","v":"Other Equipment"},null,null,null,null,null,null,null,{"$f":"G70","v":0},null,null,{"$f":"L70","v":0},{"$f":"J70+M70","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section E",1,null,{"$f":"IF(AB70>1, AK70*AB70, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N70>0,(N70/(G70+L70))*RetainPCT,1)","v":1},{"$f":"ROUND((N70/(G70+L70))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G70+L70","v":0},{"$f":"ROUND(IF(AM70>0,AL70*AM70,0),2)","v":0}]
[{"$f":"'1st Event'!A71","v":2},{"$f":"'1st Event'!B71","v":"Other Equipment"},null,null,null,null,null,null,null,{"$f":"G71","v":0},null,null,{"$f":"L71","v":0},{"$f":"J71+M71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$f":"IF(AB71>1, AK71*AB71, 0)","v":0},null,"Retainage ",null,{"$f":"SUM(AN70:AN71)","v":0},null,null,null,{"$f":"IF(N71>0,(N71/(G71+L71))*RetainPCT,1)","v":1},{"$f":"ROUND((N71/(G71+L71))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G71+L71","v":0},0]
[null,null,null,null,null,null,null,null,"Section E Subtotals:",{"$f":"SUM(J70:J71)","v":0},null,null,{"$f":"SUM(M70:M71)","v":0},{"$f":"SUM(N70:N71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited",{"$f":"SUM($AC$70:$AC71)","v":0}]
[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,"Remaining",{"$f":"AG71-AG72","v":0}]
[{"$f":"A1","v":"Fifth Event"},null,null,null,{"$f":"IF(C8<>\"\",C8,\"\")","v":""}]
[]
[null,"Work Order #:",{"$f":"Work_Order_Number","v":0},"Facility Id #:",{"$f":"Facility_ID","v":0},null,{"$f":"E4","v":"Site Name:"},null,{"$f":"Facility_Name","v":0},null,null,null,"Date:",{"$f":"TODAY()","v":"2019-03-20"}]
[]
[null,null,null,null,null,null,null,null,{"$f":"I9","v":"Original"},null,null,{"$f":"L9","v":"Change"}]
[null,{"$f":"B10","v":"Template"},null,{"$f":"D10","v":"Comments / Notes"},null,null,{"$f":"G10","v":"Allowed Cost"},null,{"$f":"I10","v":"Number of Items"},{"$f":"J10","v":"Item Cost"},null,{"$f":"L10","v":"Change Amount"},{"$f":"M10","v":"Change Costs"},{"$f":"N10","v":"Template Total Cost"}]
[]
[{"$f":"'1st Event'!A81","v":"Section F: In-house Service Cost(s)"}]
[{"$f":"'1st Event'!A82","v":1},{"$f":"'1st Event'!B82","v":"Laboratory"},null,null,null,null,null,null,null,{"$f":"G82","v":0},null,null,{"$f":"L82","v":0},{"$f":"J82+M82","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section F",1,null,{"$f":"IF(AB82>1, AK82*AB82, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N82>0,(N82/(G82+L82))*RetainPCT,1)","v":1},{"$f":"ROUND((N82/(G82+L82))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G82+L82","v":0},0]
[{"$f":"'1st Event'!A83","v":2},{"$f":"'1st Event'!B83","v":"Drilling"},null,null,null,null,null,null,null,{"$f":"G83","v":0},null,null,{"$f":"L83","v":0},{"$f":"J83+M83","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$f":"IF(AB83>1, AK83*AB83, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N83>0,(N83/(G83+L83))*RetainPCT,1)","v":1},{"$f":"ROUND((N83/(G83+L83))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G83+L83","v":0},0]
[{"$f":"'1st Event'!A84","v":3},{"$f":"'1st Event'!B84","v":"Direct Push"},null,null,null,null,null,null,null,{"$f":"G84","v":0},null,null,{"$f":"L84","v":0},{"$f":"J84+M84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,3,null,{"$f":"IF(AB84>1, AK84*AB84, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N84>0,(N84/(G84+L84))*RetainPCT,1)","v":1},{"$f":"ROUND((N84/(G84+L84))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G84+L84","v":0},0]
[{"$f":"'1st Event'!A85","v":4},{"$f":"'1st Event'!B85","v":"Construction"},null,null,null,null,null,null,null,{"$f":"G85","v":0},null,null,{"$f":"L85","v":0},{"$f":"J85+M85","v":0},null,null,null,null,null,null,null,null,null,null,null,null,4,null,{"$f":"IF(AB85>1, AK85*AB85, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N85>0,(N85/(G85+L85))*RetainPCT,1)","v":1},{"$f":"ROUND((N85/(G85+L85))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G85+L85","v":0},0]
[{"$f":"'1st Event'!A86","v":5},{"$f":"'1st Event'!B86","v":"Other"},null,null,null,null,null,null,null,{"$f":"G86","v":0},null,null,{"$f":"L86","v":0},{"$f":"J86+M86","v":0},null,null,null,null,null,null,null,null,null,null,null,null,5,null,{"$f":"IF(AB86>1, AK86*AB86, 0)","v":0},null,"Retainage ",null,{"$f":"SUM(AN82:AN86)","v":0},null,null,null,{"$f":"IF(N86>0,(N86/(G86+L86))*RetainPCT,1)","v":1},{"$f":"ROUND((N86/(G86+L86))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G86+L86","v":0},0]
[null,null,null,null,null,null,null,null,"Section F Subtotals:",{"$f":"SUM(J82:J86)","v":0},null,null,{"$f":"SUM(M82:M86)","v":0},{"$f":"SUM(N82:N86)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited",{"$f":"SUM($AC$82:$AC$86)","v":0}]
[{"$f":"'1st Event'!A88","v":"Section G: Subcontractor Cost(s)"},null,null,"Sub Markup =",{"$f":"Sub_Markup","v":0.1},null,{"$f":"'1st Event'!G88","v":"Unit Cost"},null,null,null,null,{"$f":"'1st Event'!L88","v":"Do not include markup"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remaining",{"$f":"AG86-AG87","v":0}]
[{"$f":"'1st Event'!A89","v":1},{"$f":"'1st Event'!B89","v":"Laboratory  (from worksheet)"},null,null,null,null,{"$f":"'Lab Sum'!Event5Lab","v":0},null,null,{"$f":"G89*(1+Sub_Markup)","v":0},null,null,{"$f":"L89*(1+Sub_Markup)","v":0},{"$f":"J89+M89","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section G",1,null,{"$f":"IF(AB89>1, AK89*AB89, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N89>0,(N89/(G89+L89))*RetainPCT,1)","v":1},{"$f":"ROUND((N89/(G89+L89))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G89+L89","v":0},0]
[{"$f":"'1st Event'!A90","v":2},null,null,null,null,null,null,null,null,0,null,null,{"$f":"L90*(1+Sub_Markup)","v":0},{"$f":"J90+M90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$f":"IF(AB90>1, AK90*AB90, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N90>0,(N90/(G90+L90))*RetainPCT,1)","v":1},{"$error":"#DIV/0!"},{"$f":"G90+L90","v":0},0]
[{"$f":"'1st Event'!A91","v":3},null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,3,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A92","v":4},null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,4,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A93","v":5},null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,5,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A94","v":6},null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,6,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,{"$f":"ROUND(IF(AM94>0,AL94*AM94,0),2)","v":0}]
[{"$f":"'1st Event'!A95","v":7},null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,7,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A96","v":8},null,null,null,null,null,null,null,null,0,null,null,{"$f":"L96*(1+Sub_Markup)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,8,null,0,null,null,null,null,null,null,null,{"$f":"IF(N96>0,(N96/(G96+L96))*RetainPCT,1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A97","v":9},null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,9,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A98","v":10},null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,10,null,0,null,"Retainage ",null,{"$f":"SUM(AN89:AN98)","v":0},null,null,null,1,{"$error":"#DIV/0!"},0,0]
[null,null,null,null,null,null,null,null,"Section G Subtotals:",{"$f":"SUM(J89:J98)","v":0},null,null,{"$f":"SUM(M89:M98)","v":0},{"$f":"SUM(N89:N98)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited ",{"$f":"SUM($AC$89:$AC$98)","v":0}]
["Section G1: Remedial System Purchase",null,null,null,null,null,null,null,null,null,null,"Do not include markup",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remaining",{"$f":"AG98-AG99","v":0}]
[{"$f":"'1st Event'!A101","v":1},{"$f":"'1st Event'!B101","v":"Remedial System Costs"},null,null,null,null,null,null,null,{"$f":"G101*(1+Sub_Markup)","v":0},null,null,{"$f":"L101*(1+Sub_Markup)","v":0},{"$f":"J101+M101","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section G1",1,null,0,null,null,null,null,null,null,null,{"$f":"IF(N101>0,(N101/(G101+L101))*RetainPCT,1)","v":1},{"$f":"ROUND((N101/(G101+L101))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G101+L101","v":0},0]
[{"$f":"'1st Event'!A102","v":2},{"$f":"'1st Event'!B102","v":"PAC Remedial System Costs "},null,null,null,null,null,null,null,{"$f":"G102*(1+Sub_Markup)","v":0},null,null,{"$f":"L102*(1+Sub_Markup)","v":0},{"$f":"J102+M102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,0,null,"Retainage ",null,{"$f":"SUM(AN101:AN102)","v":0},null,null,null,{"$f":"IF(N102>0,(N102/(G102+L102))*RetainPCT,1)","v":1},{"$f":"ROUND((N102/(G102+L102))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G102+L102","v":0},0]
[null,null,null,null,null,null,null,null,"Remedial System Subtotals:",{"$f":"SUM(J101:J102)","v":0},null,null,{"$f":"SUM(M101:M102)","v":0},{"$f":"SUM(N101:N102)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited",{"$f":"SUM($AC$101:$AC$102)","v":0}]
[{"$f":"'1st Event'!A104","v":"Section H: Office Activities, Part II"},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,"Remaining",{"$f":"AG102-AG103","v":0}]
[{"$f":"'1st Event'!A105","v":1},{"$f":"'1st Event'!B105","v":"General / SA Report"},null,"Field Work","x Multiplier",null,null,null,null,null,null,"Field Work =",{"$f":"M64+M68","v":0}]
[null,{"$f":"'1st Event'!B106","v":"Field Work Costs (Secs C & D) ="},null,{"$f":"(ROUND(SUM(J29:J63),2))+(ROUND(SUM(J66:J67),2))","v":0},{"$f":"ReptMult","v":0.2},null,{"$f":"FldWrk5*ReptMult","v":0},null,null,{"$f":"IF(I106=1,FldWrk5*ReptMult,0)","v":0},null,{"$f":"IF(I106=1,1,\"\")","v":""},{"$f":"IF(L106=-1,-G106,IF(AND(I106=1,L106=1),FldWrk5c*ReptMult,IF(AND(I106=\"\",L106=1),(FldWrk5c*ReptMult),0)))","v":0},{"$f":"IF(AND(I106=1,L106=1),J106+M106,IF(AND(I106=1,L106=\"\"),G106,IF(AND(I106=\"\",L106=1),M106,IF(OR(I106=0,L106=-1),0))))","v":0},null,null,"Section H",1,null,{"$f":"AK106*S106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N106>0, ROUND(N106/L106*RetainPCT,5), 1)","v":1},{"$f":"ROUND((N106/(I106+L106))*RetainPCT,5)","v":{"$error":"#VALUE!"}},{"$f":"IF(L106=\"\",0,I106+L106)","v":0},0]
[{"$f":"'1st Event'!A107","v":2},{"$f":"'1st Event'!B107","v":"Letter / NPDES Report"},null,null,null,null,{"$f":"'1st Event'!G107","v":308},null,null,{"$f":"G107*I107","v":0},null,null,{"$f":"G107*L107","v":0},{"$f":"J107+M107","v":0},null,null,null,2,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N107>0, ROUND((N107/(I107+L107))*RetainPCT,2), 1)","v":1},{"$f":"ROUND((N107/(I107+L107))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"I107+L107","v":0},0]
[{"$f":"'1st Event'!A108","v":3},{"$f":"'1st Event'!B108","v":"O&M Quarterly Report"},null,null,null,null,{"$f":"'1st Event'!G108","v":1795.41},null,null,{"$f":"G108*I108","v":0},null,null,{"$f":"G108*L108","v":0},{"$f":"J108+M108","v":0},null,null,null,3,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N108>0, ROUNDUP((N108/(I108+L108))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A109","v":4},{"$f":"'1st Event'!B109","v":"O&M Annual Report"},null,null,null,null,{"$f":"'1st Event'!G109","v":3312.95},null,null,0,null,null,0,0,null,null,null,4,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N109>0, ROUNDDOWN((N109/(I109+L109))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A110","v":5},{"$f":"'1st Event'!B110","v":"Pilot Test Plan"},null,null,null,null,{"$f":"'1st Event'!G110","v":796.67},null,null,0,null,null,0,0,null,null,null,5,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N110>0, ROUND((N110/(I110+L110))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A111","v":6},{"$f":"'1st Event'!B111","v":"Pilot Test Report"},null,null,null,null,{"$f":"'1st Event'!G111","v":1391.37},null,null,0,null,null,0,0,null,null,null,6,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A112","v":7},{"$f":"'1st Event'!B112","v":"Level 1 LSRAP or RAP Modification"},null,null,null,null,{"$f":"'1st Event'!G112","v":1528.63},null,null,0,null,null,0,0,null,null,null,7,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A113","v":8},{"$f":"'1st Event'!B113","v":"Level 2 LSRAP or RAP Modification"},null,null,null,null,{"$f":"'1st Event'!G113","v":2992.72},null,null,0,null,null,0,0,null,null,null,8,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A114","v":9},{"$f":"'1st Event'!B114","v":"Level 3 LSRAP or RAP Modification"},null,null,null,null,{"$f":"'1st Event'!G114","v":5309.45},null,null,0,null,null,0,0,null,null,null,9,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A115","v":10},{"$f":"'1st Event'!B115","v":"Level 4 LSRAP or RAP Modification"},null,null,null,null,{"$f":"'1st Event'!G115","v":8770.31},null,null,0,null,null,0,0,null,null,null,10,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A116","v":11},{"$f":"'1st Event'!B116","v":"Level 1 Remedial Action Plan"},null,null,null,null,{"$f":"'1st Event'!G116","v":13171.6},null,null,0,null,null,0,0,null,null,null,11,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A117","v":12},{"$f":"'1st Event'!B117","v":"Level 2 Remedial Action Plan"},null,null,null,null,{"$f":"'1st Event'!G117","v":17540.62},null,null,0,null,null,0,0,null,null,null,12,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A118","v":13},{"$f":"'1st Event'!B118","v":"As-built Drawings (P.E. red lined)"},null,null,null,null,{"$f":"'1st Event'!G118","v":674.13},null,null,0,null,null,0,0,null,null,null,13,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A119","v":14},{"$f":"'1st Event'!B119","v":"Construction Drawings and Specs"},null,null,null,null,{"$f":"'1st Event'!G119","v":3707.61},null,null,0,null,null,0,0,null,null,null,14,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A120","v":15},{"$f":"'1st Event'!B120","v":"RAC Bid Package Solicitation/Evaluation"},null,null,null,null,{"$f":"'1st Event'!G120","v":2091.2399999999998},null,null,0,null,null,0,0,null,null,null,15,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A121","v":16},{"$f":"'1st Event'!B121","v":"RA Startup Report"},null,null,null,null,{"$f":"'1st Event'!G121","v":2604.0700000000002},null,null,0,null,null,0,0,null,null,null,16,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A122","v":17},{"$f":"'1st Event'!B122","v":"Soil Source Removal or Site Characterization Screening Report"},null,null,null,null,{"$f":"'1st Event'!G122","v":1929.93},null,null,0,null,null,0,0,null,null,null,17,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A123","v":18},{"$f":"'1st Event'!B123","v":"Natural Attenuation Plan"},null,null,null,null,{"$f":"'1st Event'!G123","v":1178.26},null,null,0,null,null,0,0,null,null,null,18,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A124","v":19},{"$f":"'1st Event'!B124","v":"Long Term Natural Attenuation Plan"},null,null,null,null,{"$f":"'1st Event'!G124","v":308},null,null,0,null,null,0,0,null,null,null,19,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A125","v":20},{"$f":"'1st Event'!B125","v":"Remedial Action Interim Report"},null,null,null,null,{"$f":"'1st Event'!G125","v":578.38},null,null,0,null,null,0,0,null,null,null,20,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A126","v":21},{"$f":"'1st Event'!B126","v":"General Remedial Action Report"},null,null,null,null,{"$f":"'1st Event'!G126","v":1178.26},null,null,0,null,null,0,0,null,null,null,21,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A127","v":22},{"$f":"'1st Event'!B127","v":"NA or Post RA Monitoring Quarterly Report"},null,null,null,null,{"$f":"'1st Event'!G127","v":578.38},null,null,0,null,null,0,0,null,null,null,22,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A128","v":23},{"$f":"'1st Event'!B128","v":"NA or Post RA Monitoring Annual Report"},null,null,null,null,{"$f":"'1st Event'!G128","v":1445.04},null,null,0,null,null,0,0,null,null,null,23,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A129","v":24},{"$f":"'1st Event'!B129","v":"Well Abandonment Report"},null,null,null,null,{"$f":"'1st Event'!G129","v":266.77999999999997},null,null,0,null,null,0,0,null,null,null,24,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A130","v":25},{"$f":"'1st Event'!B130","v":"Initial Map & Table Generation"},null,null,null,null,{"$f":"'1st Event'!G130","v":2032.96},null,null,0,null,null,0,0,null,null,null,25,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N130>0, ROUND((N130/(I130+L130))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A131","v":26},{"$f":"'1st Event'!B131","v":"Other Report Type  (backup spreadsheet)"},null,null,null,null,null,null,null,{"$f":"G131","v":0},null,null,{"$f":"L131","v":0},0,null,null,null,26,null,{"$f":"IF(S131>1, AK131*S131, 0)","v":0},null,"Retainage ",null,{"$f":"IF(N132>0,SUM(AN106:AN131),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N131>0,(N131/(G131+L131))*RetainPCT,1)","v":1},{"$f":"ROUND((N131/(G131+L131))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G131+L131","v":0},0]
[null,null,null,null,null,null,null,null,"Section H Subtotals:",{"$f":"SUM(J106:J131)","v":0},null,null,{"$f":"SUM(M106:M131)","v":0},{"$f":"SUM(N106:N131)","v":0},null,null,null,null,null,null,null,null,"Forfeited",{"$f":"SUM($T$106:$T$131)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remaining",{"$f":"X131-X132","v":0}]
["Deliverables"]
[null,null,"Due Date","Deliverable / Documentation"]
[null,"Interim Deliverable",null,null,null,null,null,"This Event Template Totals",null,null,null,null,null,null,null,null,{"$f":"IF(FDEPShare=1,\"Event 5 Total Retainage\",\"Event 5 Total Retainage (FDEP Share Applied)\")","v":"Event 5 Total Retainage"}]
[{"$f":"'1st Event'!A137","v":"Final Deliverable Information (Specify only if selected for this event)"},null,null,null,null,null,null,null,null,null,null,{"$f":"I9","v":"Original"},{"$f":"L9","v":"Change"},"Total",null,null,null,null,null,null,null,"Original","Change","Total"]
[null,"Deliverable #",{"$f":"'4th Event'!C138","v":0},{"$f":"IF(C138>0,VLOOKUP(C138,A105:B131,2,FALSE),\"\")","v":""},null,null,null,null,null," Event Total:",null,{"$f":"J20+J27+J64+J68+J72+J87+J99+J103+J132","v":0},{"$f":"M20+M27+M64+M68+M72+M87+M99+M103+M132","v":0},{"$f":"N20+N27+N64+N68+N72+N87+N99+N103+N132","v":0},null,null,"Event 5 Total Retainage",null,null,null,null,{"$f":"L147","v":0},{"$f":"$X$138-$V$138","v":0},{"$f":"N147","v":0}]
[null,"Deliverable Due",{"$f":"'4th Event'!C139","v":"00:00:00"},null,null,null,null,null,null,"Subtotal (less retainage):",null,{"$f":"L138-L140","v":0},{"$f":"N139-L139","v":0},{"$f":"N138-N140","v":0},null,null,"Forfeited Report Retainage",null,null,null,null,null,null,{"$f":"(E5RetainRemaining-X138)*FDEPShare","v":0}]
["Period of Service to: ",null,{"$f":"IF(C139>0,C139+180,\"\")","v":""},null,null,null,null,null,null,{"$f":"\"Retainage (\"&TEXT(RetainPCT,\"0%\")&\"):\"","v":"Retainage (5%):"},null,{"$f":"L138*RetainPCT","v":0},{"$f":"N140-L140","v":0},{"$f":"N138*RetainPCT","v":0},null,null,"Retainage Remaining",null,null,null,null,null,null,{"$f":"$X$138-$X$132","v":0}]
[]
[{"$f":"IF(FDEPShare=1,\"Cumulative Work Order Totals (less Retainage)\",\"Cumulative Work Order Totals (less Retainage, FDEP Share applied)\")","v":"Cumulative Work Order Totals (less Retainage)"},null,null,null,null,null,null,{"$f":"IF(FDEPShare=1,\"This Event Template Invoice Totals (less Retainage)\",\"This Event Invoice Totals (less Retainage, FDEP Share applied)\")","v":"This Event Template Invoice Totals (less Retainage)"}]
[null,"Invoice","Previous","This Event","Total",null,null,null,"Invoice",null,null,{"$f":"L137","v":"Original"},{"$f":"M137","v":"Change"},{"$f":"N137","v":"Total"}]
["# 1-6 Events",null,{"$f":"ROUND('4th Event'!E144,2)","v":0},{"$f":"N144","v":0},{"$f":"ROUND(C144+D144,2)","v":0},null,null,null,"# 5 5th Event",null,null,{"$f":"((J20+J27+J64+J68+J72+J87+J99+J132)-IF(AND(C138>0,OffAct5=J106),(INDEX(J106:J131,C138,1)-(OffAct5*RetainPCT))+L140,IF(C138>0,OffAct5-(OffAct5*RetainPCT)+L138*RetainPCT,L138*RetainPCT)))*FDEPShare","v":0},{"$f":"(M20+M27+M64+M68+M72+M87+M99+M132-(IF(AND(C138>0,OffAct5c=M106),(INDEX(M106:M131,C138,1)-(M106*RetainPCT))+M140,IF(C138>0,OffAct5c-(OffAct5c*RetainPCT),0)+M140)))*FDEPShare","v":0},{"$f":"L144+M144","v":0}]
["# 7 Remedial Systems",null,{"$f":"ROUND('4th Event'!E145,2)","v":0},{"$f":"N145","v":0},{"$f":"ROUND(C145+D145,2)","v":0},null,null,null,{"$f":"A145","v":"# 7 Remedial Systems"},null,null,{"$f":"((RemSys5)-(RemSys5*RetainPCT))*FDEPShare","v":0},{"$f":"((RemSys5c)-(RemSys5c*RetainPCT))*FDEPShare","v":0},{"$f":"L145+M145","v":0}]
["# 8 Final Deliverable",null,{"$f":"ROUND('4th Event'!E146,2)","v":0},{"$f":"N146","v":0},{"$f":"ROUND(C146+D146,2)","v":0},null,null,null,{"$f":"A146","v":"# 8 Final Deliverable"},null,null,{"$f":"(IF(AND(C138>0,OffAct5=J106),(INDEX(J106:J131,C138,1)-(J106*RetainPCT)),IF(C138>0,OffAct5-(OffAct5*RetainPCT),0)))*FDEPShare","v":0},{"$f":"(IF(AND(C138>0,OffAct5c=M106),INDEX(M106:M131,C138,1)-(M106*RetainPCT),IF(C138>0,OffAct5c-(OffAct5c*RetainPCT),0)))*FDEPShare","v":0},{"$f":"L146+M146","v":0}]
["# 9 Retainage",null,{"$f":"ROUND('4th Event'!E147,2)","v":0},{"$f":"N147","v":0},{"$f":"ROUND(C147+D147,2)","v":0},null,null,null,{"$f":"A147","v":"# 9 Retainage"},null,null,{"$f":"L140*FDEPShare","v":0},{"$f":"M140*FDEPShare","v":0},{"$f":"L147+M147","v":0}]
["Work Order Total",null,{"$f":"ROUND('4th Event'!E148,2)","v":0},{"$f":"ROUND(SUM(D144:D147),2)","v":0},{"$f":"ROUND(SUM(E144:E147),2)","v":0},null,null,null,"Event Template Total",null,null,{"$f":"SUM(L144:L147)","v":0},{"$f":"SUM(M144:M147)","v":0},{"$f":"SUM(N144:N147)","v":0}]
[{"$f":"'Data Entry'!A44","v":"Template-050118-Standard.xlt"},null,null,null,null,null,null,{"$f":"IF(FDEPShare=1,\"\",\"*Cost Share Information:      FDEP \"&TEXT(FDEPShare,\"0.00%\")&\",  App./Own. \"&TEXT(1-FDEPShare,\"0.00%\"))","v":""}]

{"sheet":"6th Event","index":7,"n_rows":149,"n_cols":40,"rows_kept":149,"cut":false,"hidden":false,"merged":[[141,7,141,13],[9,27,9,29],[10,28,10,29],[135,16,135,23],[137,16,137,19],[138,16,138,19],[139,16,139,19],[146,4,146,5],[147,4,147,5],[141,0,141,5],[133,0,133,5],[142,4,142,5],[137,3,138,4],[145,4,145,5],[144,4,144,5],[143,4,143,5],[0,0,0,13],[73,0,73,3],[2,11,2,13],[8,8,8,9],[8,11,8,12],[9,1,9,2],[9,3,9,4],[7,2,7,13],[78,1,78,2],[78,3,78,4],[77,11,77,12],[77,8,77,9],[135,7,135,13]]}
["Sixth Event"]
[]
[null,"Work Order #:",{"$f":"Work_Order_Number","v":0},null,"FDEP/LP Site Mgr:",null,{"$f":"Site_Manager","v":0},null,null,null,null,"Cost Share Information"]
[null,"Facility Id #:",{"$f":"Facility_ID","v":0},null,"Site Name:",null,{"$f":"Facility_Name","v":0},null,null,null,null,null,"FDEP Share:",{"$f":"FDEPShare","v":1}]
[null,"Contractor #:",{"$f":"Contractor_ID","v":0},null,"Contractor Name:",null,{"$f":"Contractor_Name","v":0},null,null,null,null,null,"Applicant/Owner Share:",{"$f":"1-FDEPShare","v":0}]
[null,"Date:",{"$f":"'1st Event'!C6","v":"2019-03-20"},null,"FDEP Contract #:",null,{"$f":"Contract_Number","v":0},null,null,null,null,null,"Total:",{"$f":"FDEPShare+N5","v":1}]
[]
["Work Description: "]
[null,null,null,null,null,null,null,null,"Original",null,null,"Change"]
[null,"Template",null,"Comments / Notes",null,null,"Allowed Cost",null,"Number of Items","Item Cost",null,"Change Amount","Change Costs","Template Total Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfieted Retainage Worksheet"]
[{"$f":"'1st Event'!A11","v":"Section A: Packaged Work Scopes "},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,"Quantity","Forfeited Amount"]
[{"$f":"'1st Event'!A12","v":1},{"$f":"'1st Event'!B12","v":"Pumping Test or Multi-phase Pilot Test (using in-house personnel)"},null,null,null,null,{"$f":"'1st Event'!G12","v":2681.26},null,null,{"$f":"G12*I12","v":0},null,null,{"$f":"G12*L12","v":0},{"$f":"J12+M12","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section A",1,null,{"$f":"AK12*AB12","v":0},null,null,null,null,null,null,null,{"$f":"IF(N12>0, ROUND((N12/(I12+L12))*RetainPCT,5), 1)","v":1},{"$f":"ROUND((N12/(I12+L12))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"I12+L12","v":0},{"$f":"ROUND(IF(AM12>0,AL12*AM12,0),2)","v":0}]
[{"$f":"'1st Event'!A13","v":2},{"$f":"'1st Event'!B13","v":"Air Sparging and/or Vapor Extraction Pilot Test (using in-house personnel)"},null,null,null,null,{"$f":"'1st Event'!G13","v":2491.81},null,null,{"$f":"G13*I13","v":0},null,null,{"$f":"G13*L13","v":0},{"$f":"J13+M13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A14","v":3},{"$f":"'1st Event'!B14","v":"Monthly O&M Visit"},null,null,null,null,{"$f":"'1st Event'!G14","v":929.04},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,3,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A15","v":4},{"$f":"'1st Event'!B15","v":"Monthly Telemetry Allowance (Non RAI)"},null,null,null,null,{"$f":"'1st Event'!G15","v":60},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,4,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A16","v":5},{"$f":"'1st Event'!B16","v":"RAI Monthly O&M Allowance - Small System"},null,null,null,null,{"$f":"'1st Event'!G16","v":3029.9},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,5,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A17","v":6},{"$f":"'1st Event'!B17","v":"RAI Monthly O&M Allowance - Medium System"},null,null,null,null,{"$f":"'1st Event'!G17","v":3550.8},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,6,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A18","v":7},{"$f":"'1st Event'!B18","v":"RAI Monthly O&M Allowance - Large System"},null,null,null,null,{"$f":"'1st Event'!G18","v":4180.8100000000004},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,7,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A19","v":8},{"$f":"'1st Event'!B19","v":"RAI Supplemental O&M Monthly Allowance - Thermox/Catox Treatment"},null,null,null,null,{"$f":"'1st Event'!G19","v":519.4},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,8,null,0,null,"Retainage",null,{"$f":"SUM(AN12:AN19)","v":0},null,null,null,1,{"$error":"#DIV/0!"},0,0]
[null,null,null,null,null,null,null,null,"Section A Subtotals:",{"$f":"SUM(J12:J19)","v":0},null,null,{"$f":"SUM(M12:M19)","v":0},{"$f":"SUM(N12:N19)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited ",{"$f":"SUM($AC$12:$AC$19)","v":0}]
[{"$f":"'1st Event'!A21","v":"Section B: Office Activities, Part I"},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,"Remaining",{"$f":"AG19-AG20","v":0}]
[{"$f":"'1st Event'!A22","v":1},{"$f":"'1st Event'!B22","v":"Proposal Preparation"},null,null,null,null,{"$f":"'1st Event'!G22","v":584.88},null,null,{"$f":"G22*I22","v":0},null,null,{"$f":"G22*L22","v":0},{"$f":"J22+M22","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section B",1,null,{"$f":"AK22*AB22","v":0},null,null,null,null,null,null,null,{"$f":"IF(N22>0, ROUND((N22/(I22+L22))*RetainPCT,5), 1)","v":1},{"$f":"ROUND((N22/(I22+L22))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},0,0]
[{"$f":"'1st Event'!A23","v":2},{"$f":"'1st Event'!B23","v":"File Review"},null,null,null,null,{"$f":"'1st Event'!G23","v":636.20000000000005},null,null,{"$f":"G23*I23","v":0},null,null,{"$f":"G23*L23","v":0},{"$f":"J23+M23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$f":"AK23*AB23","v":0},null,null,null,null,null,null,null,{"$f":"IF(N23>0, ROUND((N23/(I23+L23))*RetainPCT,5), 1)","v":1},{"$f":"ROUND((N23/(I23+L23))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},0,0]
[{"$f":"'1st Event'!A24","v":3},{"$f":"'1st Event'!B24","v":"Permits "},null,null,null,null,{"$f":"'1st Event'!G24","v":796.95},null,null,{"$f":"G24*I24","v":0},null,null,{"$f":"G24*L24","v":0},{"$f":"J24+M24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,3,null,{"$f":"AK24*AB24","v":0},null,null,null,null,null,null,null,{"$f":"IF(N24>0, ROUND((N24/(I24+L24))*RetainPCT,5), 1)","v":1},{"$f":"ROUND((N24/(I24+L24))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},0,0]
[{"$f":"'1st Event'!A25","v":4},{"$f":"'1st Event'!B25","v":"Site Health & Safety Plan"},null,null,null,null,{"$f":"'1st Event'!G25","v":372.81},null,null,{"$f":"G25*I25","v":0},null,null,{"$f":"G25*L25","v":0},{"$f":"J25+M25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,4,null,{"$f":"AK25*AB25","v":0},null,null,null,null,null,null,null,{"$f":"IF(N25>0, ROUND((N25/(I25+L25))*RetainPCT,5), 1)","v":1},{"$f":"ROUND((N25/(I25+L25))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},0,0]
[{"$f":"'1st Event'!A26","v":5},{"$f":"'1st Event'!B26","v":"Notice of Discovery of Contamination Package (Initial or TPOC)"},null,null,null,null,{"$f":"'1st Event'!G26","v":295.27},null,null,{"$f":"G26*I26","v":0},null,null,{"$f":"G26*L26","v":0},{"$f":"J26+M26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,5,null,{"$f":"AK26*AB26","v":0},null,"Retainage",null,{"$f":"SUM(AN22:AN26)","v":0},null,null,null,{"$f":"IF(N26>0, ROUND((N26/(I26+L26))*RetainPCT,5), 1)","v":1},{"$f":"ROUND((N26/(I26+L26))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},0,0]
[null,null,null,null,null,null,null,null," Section B Subtotals:",{"$f":"SUM(J22:J26)","v":0},null,null,{"$f":"SUM(M22:M26)","v":0},{"$f":"SUM(N22:N26)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited ",{"$f":"SUM($AC$22:$AC$26)","v":0}]
[{"$f":"'1st Event'!A28","v":"Section C: Field Activities    "},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,"Remaining",{"$f":"AG26-AG27","v":0}]
[{"$f":"'1st Event'!A29","v":1},{"$f":"'1st Event'!B29","v":"Mobilization (2 person)"},null,null,null,null,{"$f":"'1st Event'!G29","v":884.62},null,null,{"$f":"G29*(ROUND(I29,1))","v":0},null,null,{"$f":"G29*(ROUND(L29,1))","v":0},{"$f":"J29+M29","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section C",1,null,{"$f":"AB29*AK29","v":0},null,null,null,null,null,null,null,{"$f":"IF(N29>0, ROUND((N29/(I29+L29))*RetainPCT,5), 1)","v":1},{"$f":"ROUND((N29/(I29+L29))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"I29+L29","v":0},{"$f":"ROUND(IF(AM29>0,AL29*AM29,0),2)","v":0}]
[{"$f":"'1st Event'!A30","v":2},{"$f":"'1st Event'!B30","v":"Mobilization  (1 person)"},null,null,null,null,{"$f":"'1st Event'!G30","v":494.33},null,null,{"$f":"G30*(ROUND(I30,1))","v":0},null,null,{"$f":"G30*(ROUND(L30,1))","v":0},{"$f":"J30+M30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$f":"AK30*AB30","v":0},null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},{"$f":"I30+L30","v":0},{"$f":"ROUND(IF(AM30>0,AL30*AM30,0),2)","v":0}]
[{"$f":"'1st Event'!A31","v":3},{"$f":"'1st Event'!B31","v":"Drilling Setup (2 person)"},null,null,null,null,{"$f":"'1st Event'!G31","v":264.19},null,null,{"$f":"G31*I31","v":0},null,null,{"$f":"G31*L31","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,3,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A32","v":4},{"$f":"'1st Event'!B32","v":"Drilling Setup (1 person)"},null,null,null,null,{"$f":"'1st Event'!G32","v":160.79},null,null,{"$f":"G32*I32","v":0},null,null,{"$f":"G32*L32","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,4,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A33","v":5},{"$f":"'1st Event'!B33","v":"SB for Soil Screening or Piezometer Install (≤ 10 ft) (2 person)"},null,null,null,null,{"$f":"'1st Event'!G33","v":258.20999999999998},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,5,null,0,null,null,null,null,null,null,null,{"$f":"IF(N33>0, ROUND((N33/(I33+L33))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A34","v":6},{"$f":"'1st Event'!B34","v":"SB for Soil Screening or Piezometer Install (≤ 10 ft) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G34","v":154.82},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,6,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A35","v":7},{"$f":"'1st Event'!B35","v":"SB for Soil Screening or Piezometer Install (> 10 ft to ≤ 30 ft) (2 person)"},null,null,null,null,{"$f":"'1st Event'!G35","v":387.32},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,7,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A36","v":8},{"$f":"'1st Event'!B36","v":"SB for Soil Screening or Piezometer Install (> 10 ft to ≤ 30 ft) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G36","v":232.23},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,8,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A37","v":9},{"$f":"'1st Event'!B37","v":"SB for Soil Screening or Piezometer Install (> 30 ft) (2 person)"},null,null,null,null,{"$f":"'1st Event'!G37","v":516.41999999999996},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,9,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A38","v":10},{"$f":"'1st Event'!B38","v":"SB for Soil Screening or Piezometer Install (> 30 ft) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G38","v":309.64},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,10,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A39","v":11},{"$f":"'1st Event'!B39","v":"Well Install (≤ 20 ft) (2 person)"},null,null,null,null,{"$f":"'1st Event'!G39","v":528.38},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,11,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A40","v":12},{"$f":"'1st Event'!B40","v":"Well Install (≤ 20 ft) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G40","v":321.58999999999997},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,12,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A41","v":13},{"$f":"'1st Event'!B41","v":"Well Install (> 20 ft to ≤ 40 ft) (2 person)"},null,null,null,null,{"$f":"'1st Event'!G41","v":792.56},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,13,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A42","v":14},{"$f":"'1st Event'!B42","v":"Well Install (> 20 ft to ≤ 40 ft) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G42","v":482.38},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,14,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A43","v":15},{"$f":"'1st Event'!B43","v":"Well Install, double cased (≤ 40 ft) (2 person)"},null,null,null,null,{"$f":"'1st Event'!G43","v":1585.13},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,15,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A44","v":16},{"$f":"'1st Event'!B44","v":"Well Install, double cased (≤ 40 ft) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G44","v":964.76},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,16,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A45","v":17},{"$f":"'1st Event'!B45","v":"Recovery or Multi-Phase Well Install (≤ 40 ft) (2 person)"},null,null,null,null,{"$f":"'1st Event'!G45","v":1040.08},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,17,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A46","v":18},{"$f":"'1st Event'!B46","v":"Recovery or Multi-Phase Well Install (≤ 40 ft) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G46","v":626.51},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,18,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A47","v":19},{"$f":"'1st Event'!B47","v":"Air Sparging/Injection Well Install (≤ 40 ft) (2 person)"},null,null,null,null,{"$f":"'1st Event'!G47","v":390.03},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,19,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A48","v":20},{"$f":"'1st Event'!B48","v":"Air Sparging/Injection Well Install (≤ 40 ft) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G48","v":234.94},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,20,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A49","v":21},{"$f":"'1st Event'!B49","v":"Soil VE Well Install (≤ 40 ft) (2 person)"},null,null,null,null,{"$f":"'1st Event'!G49","v":258.20999999999998},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,21,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A50","v":22},{"$f":"'1st Event'!B50","v":"Soil VE Well Install (≤ 40 ft) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G50","v":154.82},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,22,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A51","v":23},{"$f":"'1st Event'!B51","v":"Well or Piezometer Abandonment (1 person)"},null,null,null,null,{"$f":"'1st Event'!G51","v":107.73},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,23,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A52","v":24},{"$f":"'1st Event'!B52","v":"Recovery or Multi-phase Well Abandonment (1 person)"},null,null,null,null,{"$f":"'1st Event'!G52","v":236.75},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,24,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A53","v":25},{"$f":"'1st Event'!B53","v":"Well Sampling with Water Level (2 person)"},null,null,null,null,{"$f":"'1st Event'!G53","v":263.77},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,25,null,0,null,null,null,null,null,null,null,{"$f":"IF(N53>0, ROUND((N53/(I53+L53))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A54","v":26},{"$f":"'1st Event'!B54","v":"Well Sampling with Water Level (1 person)"},null,null,null,null,{"$f":"'1st Event'!G54","v":160.38},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,26,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A55","v":27},{"$f":"'1st Event'!B55","v":"Water Level or Free Product Gauging (1 person)"},null,null,null,null,{"$f":"'1st Event'!G55","v":24.39},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,27,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A56","v":28},{"$f":"'1st Event'!B56","v":"Free Product Gauging & Bailing (per well) (1 person)"},null,null,null,null,{"$f":"'1st Event'!G56","v":126.72},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,28,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A57","v":29},{"$f":"'1st Event'!B57","v":"Area Survey (2 person)"},null,null,null,null,{"$f":"'1st Event'!G57","v":1056.75},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,29,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A58","v":30},{"$f":"'1st Event'!B58","v":"Area Survey (1 person)"},null,null,null,null,{"$f":"'1st Event'!G58","v":643.16999999999996},null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,30,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A60","v":31},{"$f":"'1st Event'!B60","v":"Whole Day Oversight (1 or 2 person)"},null,null,null,null,{"$f":"'1st Event'!G60","v":975.73},null,null,{"$f":"G60*(ROUND(I60,1))","v":0},null,null,{"$f":"G60*(ROUND(L60,1))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,31,null,{"$f":"AK60*AB60","v":0},null,null,null,null,null,null,null,{"$f":"IF(N60>0, ROUND((N60/(I60+L60))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A61","v":32},{"$f":"'1st Event'!B61","v":"Oversight Kit (with equipment) (1 or 2 person)"},null,null,null,null,{"$f":"'1st Event'!G61","v":373.23},null,null,{"$f":"G61*(ROUND(I61,1))","v":0},null,null,{"$f":"G61*(ROUND(L61,1))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,32,null,{"$f":"AK61*AB61","v":0},null,null,null,null,null,null,null,{"$f":"IF(N61>0, ROUND((N61/(I61+L61))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A62","v":33},{"$f":"'1st Event'!B62","v":"Oversight Allowance (no equipment) (1 or 2 person)"},null,null,null,null,{"$f":"'1st Event'!G62","v":120.13},null,null,{"$f":"G62*(ROUND(I62,1))","v":0},null,null,{"$f":"G62*(ROUND(L62,1))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,33,null,{"$f":"AK62*AB62","v":0},null,null,null,null,null,null,null,{"$f":"IF(N62>0, ROUND((N62/(I62+L62))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A63","v":34},{"$f":"'1st Event'!B63","v":"Per Diem"},null,null,null,null,{"$f":"'1st Event'!G63","v":128.71},null,null,{"$f":"G63*(ROUND(I63,1))","v":0},null,null,{"$f":"G63*(ROUND(L63,1))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,34,null,{"$f":"AK63*AB63","v":0},null,"Retainage",null,{"$f":"SUM(AN29:AN63)","v":0},null,null,null,{"$f":"IF(N63>0, ROUND((N63/(I63+L63))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[null,null,null,null,null,null,null,null," Section C Subtotals:",{"$f":"SUM(J29:J63)","v":0},null,null,{"$f":"SUM(M29:M63)","v":0},{"$f":"SUM(N29:N63)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited ",{"$f":"SUM($AC$29:$AC$58,$AC$60:$AC$63)","v":0}]
[{"$f":"'1st Event'!A65","v":"Section D: Other Field Work "},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,"Remaining",{"$f":"AG63-AG64","v":0}]
[{"$f":"'1st Event'!A66","v":1},{"$f":"'1st Event'!B66","v":"Other Field Work"},null,null,null,null,null,null,null,{"$f":"G66","v":0},null,null,{"$f":"L66","v":0},{"$f":"J66+M66","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section D",1,null,{"$f":"IF(AB66>1, AK66*AB66, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N66>0,(N66/(G66+L66))*RetainPCT,1)","v":1},{"$f":"ROUND((N66/(G66+L66))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G66+L66","v":0},0]
[{"$f":"'1st Event'!A67","v":2},{"$f":"'1st Event'!B67","v":"Other Field Work"},null,null,null,null,null,null,null,{"$f":"G67","v":0},null,null,{"$f":"L67","v":0},{"$f":"J67+M67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$f":"IF(AB67>1, AK67*AB67, 0)","v":0},null,"Retainage",null,{"$f":"SUM(AN66:AN67)","v":0},null,null,null,{"$f":"IF(N67>0,(N67/(G67+L67))*RetainPCT,1)","v":1},{"$f":"ROUND((N67/(G67+L67))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G67+L67","v":0},0]
[null,null,null,null,null,null,null,null,"Section D Subtotals:",{"$f":"SUM(J66:J67)","v":0},null,null,{"$f":"SUM(M66:M67)","v":0},{"$f":"SUM(N66:N67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited ",{"$f":"SUM($AC$66:$AC$67)","v":0}]
[{"$f":"'1st Event'!A69","v":"Section E: Other Equip. Rental Cost(s)"},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,"Remaining",{"$f":"AG67-AG68","v":0}]
[{"$f":"'1st Event'!A70","v":1},{"$f":"'1st Event'!B70","v":"Other Equipment"},null,null,null,null,null,null,null,{"$f":"G70","v":0},null,null,{"$f":"L70","v":0},{"$f":"J70+M70","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section E",1,null,{"$f":"IF(AB70>1, AK70*AB70, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N70>0,(N70/(G70+L70))*RetainPCT,1)","v":1},{"$f":"ROUND((N70/(G70+L70))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G70+L70","v":0},{"$f":"ROUND(IF(AM70>0,AL70*AM70,0),2)","v":0}]
[{"$f":"'1st Event'!A71","v":2},{"$f":"'1st Event'!B71","v":"Other Equipment"},null,null,null,null,null,null,null,{"$f":"G71","v":0},null,null,{"$f":"L71","v":0},{"$f":"J71+M71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$f":"IF(AB71>1, AK71*AB71, 0)","v":0},null,"Retainage ",null,{"$f":"SUM(AN70:AN71)","v":0},null,null,null,{"$f":"IF(N71>0,(N71/(G71+L71))*RetainPCT,1)","v":1},{"$f":"ROUND((N71/(G71+L71))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G71+L71","v":0},0]
[null,null,null,null,null,null,null,null,"Section E Subtotals:",{"$f":"SUM(J70:J71)","v":0},null,null,{"$f":"SUM(M70:M71)","v":0},{"$f":"SUM(N70:N71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited",{"$f":"SUM($AC$70:$AC71)","v":0}]
[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,"Remaining",{"$f":"AG71-AG72","v":0}]
[{"$f":"A1","v":"Sixth Event"},null,null,null,{"$f":"IF(C8<>\"\",C8,\"\")","v":""}]
[]
[null,"Work Order #:",{"$f":"Work_Order_Number","v":0},"Facility Id #:",{"$f":"Facility_ID","v":0},null,{"$f":"E4","v":"Site Name:"},null,{"$f":"Facility_Name","v":0},null,null,null,"Date:",{"$f":"TODAY()","v":"2019-03-20"}]
[]
[null,null,null,null,null,null,null,null,{"$f":"I9","v":"Original"},null,null,{"$f":"L9","v":"Change"}]
[null,{"$f":"B10","v":"Template"},null,{"$f":"D10","v":"Comments / Notes"},null,null,{"$f":"G10","v":"Allowed Cost"},null,{"$f":"I10","v":"Number of Items"},{"$f":"J10","v":"Item Cost"},null,{"$f":"L10","v":"Change Amount"},{"$f":"M10","v":"Change Costs"},{"$f":"N10","v":"Template Total Cost"}]
[]
[{"$f":"'1st Event'!A81","v":"Section F: In-house Service Cost(s)"}]
[{"$f":"'1st Event'!A82","v":1},{"$f":"'1st Event'!B82","v":"Laboratory"},null,null,null,null,null,null,null,{"$f":"G82","v":0},null,null,{"$f":"L82","v":0},{"$f":"J82+M82","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section F",1,null,{"$f":"IF(AB82>1, AK82*AB82, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N82>0,(N82/(G82+L82))*RetainPCT,1)","v":1},{"$f":"ROUND((N82/(G82+L82))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G82+L82","v":0},0]
[{"$f":"'1st Event'!A83","v":2},{"$f":"'1st Event'!B83","v":"Drilling"},null,null,null,null,null,null,null,{"$f":"G83","v":0},null,null,{"$f":"L83","v":0},{"$f":"J83+M83","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$f":"IF(AB83>1, AK83*AB83, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N83>0,(N83/(G83+L83))*RetainPCT,1)","v":1},{"$f":"ROUND((N83/(G83+L83))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G83+L83","v":0},0]
[{"$f":"'1st Event'!A84","v":3},{"$f":"'1st Event'!B84","v":"Direct Push"},null,null,null,null,null,null,null,{"$f":"G84","v":0},null,null,{"$f":"L84","v":0},{"$f":"J84+M84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,3,null,{"$f":"IF(AB84>1, AK84*AB84, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N84>0,(N84/(G84+L84))*RetainPCT,1)","v":1},{"$f":"ROUND((N84/(G84+L84))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G84+L84","v":0},0]
[{"$f":"'1st Event'!A85","v":4},{"$f":"'1st Event'!B85","v":"Construction"},null,null,null,null,null,null,null,{"$f":"G85","v":0},null,null,{"$f":"L85","v":0},{"$f":"J85+M85","v":0},null,null,null,null,null,null,null,null,null,null,null,null,4,null,{"$f":"IF(AB85>1, AK85*AB85, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N85>0,(N85/(G85+L85))*RetainPCT,1)","v":1},{"$f":"ROUND((N85/(G85+L85))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G85+L85","v":0},0]
[{"$f":"'1st Event'!A86","v":5},{"$f":"'1st Event'!B86","v":"Other"},null,null,null,null,null,null,null,{"$f":"G86","v":0},null,null,{"$f":"L86","v":0},{"$f":"J86+M86","v":0},null,null,null,null,null,null,null,null,null,null,null,null,5,null,{"$f":"IF(AB86>1, AK86*AB86, 0)","v":0},null,"Retainage ",null,{"$f":"SUM(AN82:AN86)","v":0},null,null,null,{"$f":"IF(N86>0,(N86/(G86+L86))*RetainPCT,1)","v":1},{"$f":"ROUND((N86/(G86+L86))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G86+L86","v":0},0]
[null,null,null,null,null,null,null,null,"Section F Subtotals:",{"$f":"SUM(J82:J86)","v":0},null,null,{"$f":"SUM(M82:M86)","v":0},{"$f":"SUM(N82:N86)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited",{"$f":"SUM($AC$82:$AC$86)","v":0}]
[{"$f":"'1st Event'!A88","v":"Section G: Subcontractor Cost(s)"},null,null,"Sub Markup =",{"$f":"Sub_Markup","v":0.1},null,{"$f":"'1st Event'!G88","v":"Unit Cost"},null,null,null,null,{"$f":"'1st Event'!L88","v":"Do not include markup"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remaining",{"$f":"AG86-AG87","v":0}]
[{"$f":"'1st Event'!A89","v":1},{"$f":"'1st Event'!B89","v":"Laboratory  (from worksheet)"},null,null,null,null,{"$f":"'Lab Sum'!Event6Lab","v":0},null,null,{"$f":"G89*(1+Sub_Markup)","v":0},null,null,{"$f":"L89*(1+Sub_Markup)","v":0},{"$f":"J89+M89","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section G",1,null,{"$f":"IF(AB89>1, AK89*AB89, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N89>0,(N89/(G89+L89))*RetainPCT,1)","v":1},{"$f":"ROUND((N89/(G89+L89))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G89+L89","v":0},0]
[{"$f":"'1st Event'!A90","v":2},null,null,null,null,null,null,null,null,0,null,null,{"$f":"L90*(1+Sub_Markup)","v":0},{"$f":"J90+M90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$f":"IF(AB90>1, AK90*AB90, 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N90>0,(N90/(G90+L90))*RetainPCT,1)","v":1},{"$error":"#DIV/0!"},{"$f":"G90+L90","v":0},0]
[{"$f":"'1st Event'!A91","v":3},null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,3,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A92","v":4},null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,4,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A93","v":5},null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,5,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A94","v":6},null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,6,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,{"$f":"ROUND(IF(AM94>0,AL94*AM94,0),2)","v":0}]
[{"$f":"'1st Event'!A95","v":7},null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,7,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A96","v":8},null,null,null,null,null,null,null,null,0,null,null,{"$f":"L96*(1+Sub_Markup)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,8,null,0,null,null,null,null,null,null,null,{"$f":"IF(N96>0,(N96/(G96+L96))*RetainPCT,1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A97","v":9},null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,9,null,0,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A98","v":10},null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,10,null,0,null,"Retainage ",null,{"$f":"SUM(AN89:AN98)","v":0},null,null,null,1,{"$error":"#DIV/0!"},0,0]
[null,null,null,null,null,null,null,null,"Section G Subtotals:",{"$f":"SUM(J89:J98)","v":0},null,null,{"$f":"SUM(M89:M98)","v":0},{"$f":"SUM(N89:N98)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited ",{"$f":"SUM($AC$89:$AC$98)","v":0}]
["Section G1: Remedial System Purchase",null,null,null,null,null,null,null,null,null,null,"Do not include markup",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remaining",{"$f":"AG98-AG99","v":0}]
[{"$f":"'1st Event'!A101","v":1},{"$f":"'1st Event'!B101","v":"Remedial System Costs"},null,null,null,null,null,null,null,{"$f":"G101*(1+Sub_Markup)","v":0},null,null,{"$f":"L101*(1+Sub_Markup)","v":0},{"$f":"J101+M101","v":0},null,null,null,null,null,null,null,null,null,null,null,"Section G1",1,null,0,null,null,null,null,null,null,null,{"$f":"IF(N101>0,(N101/(G101+L101))*RetainPCT,1)","v":1},{"$f":"ROUND((N101/(G101+L101))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G101+L101","v":0},0]
[{"$f":"'1st Event'!A102","v":2},{"$f":"'1st Event'!B102","v":"PAC Remedial System Costs "},null,null,null,null,null,null,null,{"$f":"G102*(1+Sub_Markup)","v":0},null,null,{"$f":"L102*(1+Sub_Markup)","v":0},{"$f":"J102+M102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2,null,0,null,"Retainage ",null,{"$f":"SUM(AN101:AN102)","v":0},null,null,null,{"$f":"IF(N102>0,(N102/(G102+L102))*RetainPCT,1)","v":1},{"$f":"ROUND((N102/(G102+L102))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G102+L102","v":0},0]
[null,null,null,null,null,null,null,null,"Remedial System Subtotals:",{"$f":"SUM(J101:J102)","v":0},null,null,{"$f":"SUM(M101:M102)","v":0},{"$f":"SUM(N101:N102)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forfeited",{"$f":"SUM($AC$101:$AC$102)","v":0}]
[{"$f":"'1st Event'!A104","v":"Section H: Office Activities, Part II"},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,"Remaining",{"$f":"AG102-AG103","v":0}]
[{"$f":"'1st Event'!A105","v":1},{"$f":"'1st Event'!B105","v":"General / SA Report"},null,"Field Work","x Multiplier",null,null,null,null,null,null,"Field Work =",{"$f":"M64+M68","v":0}]
[null,{"$f":"'1st Event'!B106","v":"Field Work Costs (Secs C & D) ="},null,{"$f":"(ROUND(SUM(J29:J63),2))+(ROUND(SUM(J66:J67),2))","v":0},{"$f":"ReptMult","v":0.2},null,{"$f":"FldWrk6*ReptMult","v":0},null,null,{"$f":"IF(I106=1,FldWrk6*ReptMult,0)","v":0},null,{"$f":"IF(I106=1,1,\"\")","v":""},{"$f":"IF(L106=-1,-G106,IF(AND(I106=1,L106=1),FldWrk6c*ReptMult,IF(AND(I106=\"\",L106=1),(FldWrk6c*ReptMult),0)))","v":0},{"$f":"IF(AND(I106=1,L106=1),J106+M106,IF(AND(I106=1,L106=\"\"),G106,IF(AND(I106=\"\",L106=1),M106,IF(OR(I106=0,L106=-1),0))))","v":0},null,null,"Section H",1,null,{"$f":"AK106*S106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N106>0, ROUND(N106/L106*RetainPCT,5), 1)","v":1},{"$f":"ROUND((N106/(I106+L106))*RetainPCT,5)","v":{"$error":"#VALUE!"}},{"$f":"IF(L106=\"\",0,I106+L106)","v":0},0]
[{"$f":"'1st Event'!A107","v":2},{"$f":"'1st Event'!B107","v":"Letter / NPDES Report"},null,null,null,null,{"$f":"'1st Event'!G107","v":308},null,null,{"$f":"G107*I107","v":0},null,null,{"$f":"G107*L107","v":0},{"$f":"J107+M107","v":0},null,null,null,2,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N107>0, ROUND((N107/(I107+L107))*RetainPCT,2), 1)","v":1},{"$f":"ROUND((N107/(I107+L107))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"I107+L107","v":0},0]
[{"$f":"'1st Event'!A108","v":3},{"$f":"'1st Event'!B108","v":"O&M Quarterly Report"},null,null,null,null,{"$f":"'1st Event'!G108","v":1795.41},null,null,{"$f":"G108*I108","v":0},null,null,{"$f":"G108*L108","v":0},{"$f":"J108+M108","v":0},null,null,null,3,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N108>0, ROUNDUP((N108/(I108+L108))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A109","v":4},{"$f":"'1st Event'!B109","v":"O&M Annual Report"},null,null,null,null,{"$f":"'1st Event'!G109","v":3312.95},null,null,0,null,null,0,0,null,null,null,4,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N109>0, ROUNDDOWN((N109/(I109+L109))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A110","v":5},{"$f":"'1st Event'!B110","v":"Pilot Test Plan"},null,null,null,null,{"$f":"'1st Event'!G110","v":796.67},null,null,0,null,null,0,0,null,null,null,5,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N110>0, ROUND((N110/(I110+L110))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A111","v":6},{"$f":"'1st Event'!B111","v":"Pilot Test Report"},null,null,null,null,{"$f":"'1st Event'!G111","v":1391.37},null,null,0,null,null,0,0,null,null,null,6,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A112","v":7},{"$f":"'1st Event'!B112","v":"Level 1 LSRAP or RAP Modification"},null,null,null,null,{"$f":"'1st Event'!G112","v":1528.63},null,null,0,null,null,0,0,null,null,null,7,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A113","v":8},{"$f":"'1st Event'!B113","v":"Level 2 LSRAP or RAP Modification"},null,null,null,null,{"$f":"'1st Event'!G113","v":2992.72},null,null,0,null,null,0,0,null,null,null,8,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A114","v":9},{"$f":"'1st Event'!B114","v":"Level 3 LSRAP or RAP Modification"},null,null,null,null,{"$f":"'1st Event'!G114","v":5309.45},null,null,0,null,null,0,0,null,null,null,9,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A115","v":10},{"$f":"'1st Event'!B115","v":"Level 4 LSRAP or RAP Modification"},null,null,null,null,{"$f":"'1st Event'!G115","v":8770.31},null,null,0,null,null,0,0,null,null,null,10,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A116","v":11},{"$f":"'1st Event'!B116","v":"Level 1 Remedial Action Plan"},null,null,null,null,{"$f":"'1st Event'!G116","v":13171.6},null,null,0,null,null,0,0,null,null,null,11,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A117","v":12},{"$f":"'1st Event'!B117","v":"Level 2 Remedial Action Plan"},null,null,null,null,{"$f":"'1st Event'!G117","v":17540.62},null,null,0,null,null,0,0,null,null,null,12,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A118","v":13},{"$f":"'1st Event'!B118","v":"As-built Drawings (P.E. red lined)"},null,null,null,null,{"$f":"'1st Event'!G118","v":674.13},null,null,0,null,null,0,0,null,null,null,13,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A119","v":14},{"$f":"'1st Event'!B119","v":"Construction Drawings and Specs"},null,null,null,null,{"$f":"'1st Event'!G119","v":3707.61},null,null,0,null,null,0,0,null,null,null,14,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A120","v":15},{"$f":"'1st Event'!B120","v":"RAC Bid Package Solicitation/Evaluation"},null,null,null,null,{"$f":"'1st Event'!G120","v":2091.2399999999998},null,null,0,null,null,0,0,null,null,null,15,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A121","v":16},{"$f":"'1st Event'!B121","v":"RA Startup Report"},null,null,null,null,{"$f":"'1st Event'!G121","v":2604.0700000000002},null,null,0,null,null,0,0,null,null,null,16,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A122","v":17},{"$f":"'1st Event'!B122","v":"Soil Source Removal or Site Characterization Screening Report"},null,null,null,null,{"$f":"'1st Event'!G122","v":1929.93},null,null,0,null,null,0,0,null,null,null,17,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A123","v":18},{"$f":"'1st Event'!B123","v":"Natural Attenuation Plan"},null,null,null,null,{"$f":"'1st Event'!G123","v":1178.26},null,null,0,null,null,0,0,null,null,null,18,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A124","v":19},{"$f":"'1st Event'!B124","v":"Long Term Natural Attenuation Plan"},null,null,null,null,{"$f":"'1st Event'!G124","v":308},null,null,0,null,null,0,0,null,null,null,19,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A125","v":20},{"$f":"'1st Event'!B125","v":"Remedial Action Interim Report"},null,null,null,null,{"$f":"'1st Event'!G125","v":578.38},null,null,0,null,null,0,0,null,null,null,20,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A126","v":21},{"$f":"'1st Event'!B126","v":"General Remedial Action Report"},null,null,null,null,{"$f":"'1st Event'!G126","v":1178.26},null,null,0,null,null,0,0,null,null,null,21,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A127","v":22},{"$f":"'1st Event'!B127","v":"NA or Post RA Monitoring Quarterly Report"},null,null,null,null,{"$f":"'1st Event'!G127","v":578.38},null,null,0,null,null,0,0,null,null,null,22,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A128","v":23},{"$f":"'1st Event'!B128","v":"NA or Post RA Monitoring Annual Report"},null,null,null,null,{"$f":"'1st Event'!G128","v":1445.04},null,null,0,null,null,0,0,null,null,null,23,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A129","v":24},{"$f":"'1st Event'!B129","v":"Well Abandonment Report"},null,null,null,null,{"$f":"'1st Event'!G129","v":266.77999999999997},null,null,0,null,null,0,0,null,null,null,24,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A130","v":25},{"$f":"'1st Event'!B130","v":"Initial Map & Table Generation"},null,null,null,null,{"$f":"'1st Event'!G130","v":2032.96},null,null,0,null,null,0,0,null,null,null,25,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N130>0, ROUND((N130/(I130+L130))*RetainPCT,5), 1)","v":1},{"$error":"#DIV/0!"},0,0]
[{"$f":"'1st Event'!A131","v":26},{"$f":"'1st Event'!B131","v":"Other Report Type  (backup spreadsheet)"},null,null,null,null,null,null,null,{"$f":"G131","v":0},null,null,{"$f":"L131","v":0},0,null,null,null,26,null,{"$f":"IF(S131>1, AK131*S131, 0)","v":0},null,"Retainage ",null,{"$f":"IF(N132>0,SUM(AN106:AN131),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N131>0,(N131/(G131+L131))*RetainPCT,1)","v":1},{"$f":"ROUND((N131/(G131+L131))*RetainPCT,5)","v":{"$error":"#DIV/0!"}},{"$f":"G131+L131","v":0},0]
[null,null,null,null,null,null,null,null,"Section H Subtotals:",{"$f":"SUM(J106:J131)","v":0},null,null,{"$f":"SUM(M106:M131)","v":0},{"$f":"SUM(N106:N131)","v":0},null,null,null,null,null,null,null,null,"Forfeited",{"$f":"SUM($T$106:$T$131)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remaining",{"$f":"X131-X132","v":0}]
["Deliverables"]
[null,null,"Due Date","Deliverable / Documentation"]
[null,"Interim Deliverable",null,null,null,null,null,"This Event Template Totals",null,null,null,null,null,null,null,null,{"$f":"IF(FDEPShare=1,\"Event 6 Total Retainage\",\"Event 6 Total Retainage (FDEP Share Applied)\")","v":"Event 6 Total Retainage"}]
[{"$f":"'1st Event'!A137","v":"Final Deliverable Information (Specify only if selected for this event)"},null,null,null,null,null,null,null,null,null,null,{"$f":"I9","v":"Original"},{"$f":"L9","v":"Change"},"Total",null,null,null,null,null,null,null,"Original","Change","Total"]
[null,"Deliverable #",0,{"$f":"IF(C138>0,VLOOKUP(C138,A105:B131,2,FALSE),\"\")","v":""},null,null,null,null,null," Event Total:",null,{"$f":"J20+J27+J64+J68+J72+J87+J99+J103+J132","v":0},{"$f":"M20+M27+M64+M68+M72+M87+M99+M103+M132","v":0},{"$f":"N20+N27+N64+N68+N72+N87+N99+N103+N132","v":0},null,null,"Event 6 Total Retainage",null,null,null,null,{"$f":"L147","v":0},{"$f":"$X$138-$V$138","v":0},{"$f":"N147","v":0}]
[null,"Deliverable Due",{"$f":"'5th Event'!C139","v":"00:00:00"},null,null,null,null,null,null,"Subtotal (less retainage):",null,{"$f":"L138-L140","v":0},{"$f":"N139-L139","v":0},{"$f":"N138-N140","v":0},null,null,"Forfeited Report Retainage",null,null,null,null,null,null,{"$f":"(E6RetainRemaining-X138)*FDEPShare","v":0}]
["Period of Service to: ",null,{"$f":"IF(C139>0,C139+180,\"\")","v":""},null,null,null,null,null,null,{"$f":"\"Retainage (\"&TEXT(RetainPCT,\"0%\")&\"):\"","v":"Retainage (5%):"},null,{"$f":"L138*RetainPCT","v":0},{"$f":"N140-L140","v":0},{"$f":"N138*RetainPCT","v":0},null,null,"Retainage Remaining",null,null,null,null,null,null,{"$f":"$X$138-$X$132","v":0}]
[]
[{"$f":"IF(FDEPShare=1,\"Cumulative Work Order Totals (less Retainage)\",\"Cumulative Work Order Totals (less Retainage, FDEP Share applied)\")","v":"Cumulative Work Order Totals (less Retainage)"},null,null,null,null,null,null,{"$f":"IF(FDEPShare=1,\"This Event Template Invoice Totals (less Retainage)\",\"This Event Invoice Totals (less Retainage, FDEP Share applied)\")","v":"This Event Template Invoice Totals (less Retainage)"}]
[null,"Invoice","Previous","This Event","Total",null,null,null,"Invoice",null,null,{"$f":"L137","v":"Original"},{"$f":"M137","v":"Change"},{"$f":"N137","v":"Total"}]
["# 1-6 Events",null,{"$f":"ROUND('5th Event'!E144,2)","v":0},{"$f":"N144","v":0},{"$f":"ROUND(C144+D144,2)","v":0},null,null,null,"# 6 6th Event",null,null,{"$f":"((J20+J27+J64+J68+J72+J87+J99+J132)-IF(AND(C138>0,OffAct6=J106),(INDEX(J106:J131,C138,1)-(OffAct6*RetainPCT))+L140,IF(C138>0,OffAct6-(OffAct6*RetainPCT)+L138*RetainPCT,L138*RetainPCT)))*FDEPShare","v":0},{"$f":"(M20+M27+M64+M68+M72+M87+M99+M132-(IF(AND(C138>0,OffAct6c=M106),(INDEX(M106:M131,C138,1)-(M106*RetainPCT))+M140,IF(C138>0,OffAct6c-(OffAct6c*RetainPCT),0)+M140)))*FDEPShare","v":0},{"$f":"L144+M144","v":0}]
["# 7 Remedial Systems",null,{"$f":"ROUND('5th Event'!E145,2)","v":0},{"$f":"N145","v":0},{"$f":"ROUND(C145+D145,2)","v":0},null,null,null,{"$f":"A145","v":"# 7 Remedial Systems"},null,null,{"$f":"((RemSys6)-(RemSys6*RetainPCT))*FDEPShare","v":0},{"$f":"((RemSys6c)-(RemSys6c*RetainPCT))*FDEPShare","v":0},{"$f":"L145+M145","v":0}]
["# 8 Final Deliverable",null,{"$f":"ROUND('5th Event'!E146,2)","v":0},{"$f":"N146","v":0},{"$f":"ROUND(C146+D146,2)","v":0},null,null,null,{"$f":"A146","v":"# 8 Final Deliverable"},null,null,{"$f":"(IF(AND(C138>0,OffAct6=J106),(INDEX(J106:J131,C138,1)-(J106*RetainPCT)),IF(C138>0,OffAct6-(OffAct6*RetainPCT),0)))*FDEPShare","v":0},{"$f":"(IF(AND(C138>0,OffAct6c=M106),INDEX(M106:M131,C138,1)-(M106*RetainPCT),IF(C138>0,OffAct6c-(OffAct6c*RetainPCT),0)))*FDEPShare","v":0},{"$f":"L146+M146","v":0}]
["# 9 Retainage",null,{"$f":"ROUND('5th Event'!E147,2)","v":0},{"$f":"N147","v":0},{"$f":"ROUND(C147+D147,2)","v":0},null,null,null,{"$f":"A147","v":"# 9 Retainage"},null,null,{"$f":"L140*FDEPShare","v":0},{"$f":"M140*FDEPShare","v":0},{"$f":"L147+M147","v":0}]
["Work Order Total",null,{"$f":"ROUND('5th Event'!E148,2)","v":0},{"$f":"ROUND(SUM(D144:D147),2)","v":0},{"$f":"ROUND(SUM(E144:E147),2)","v":0},null,null,null,"Event Template Total",null,null,{"$f":"SUM(L144:L147)","v":0},{"$f":"SUM(M144:M147)","v":0},{"$f":"SUM(N144:N147)","v":0}]
[{"$f":"'Data Entry'!A44","v":"Template-050118-Standard.xlt"},null,null,null,null,null,null,{"$f":"IF(FDEPShare=1,\"\",\"*Cost Share Information:      FDEP \"&TEXT(FDEPShare,\"0.00%\")&\",  App./Own. \"&TEXT(1-FDEPShare,\"0.00%\"))","v":""}]

{"sheet":"Invoice","index":8,"n_rows":72,"n_cols":28,"rows_kept":72,"cut":false,"hidden":false,"merged":[[14,2,14,7],[15,2,15,7],[7,1,7,7],[9,1,9,9],[51,14,51,15],[46,1,47,9],[46,11,46,12],[47,11,47,12],[51,11,51,12],[49,13,50,13],[49,11,49,12],[50,11,50,12],[50,1,50,5],[46,15,47,15],[38,19,38,20],[40,19,40,20],[21,21,23,27],[1,0,1,15],[70,0,70,15],[10,11,10,15],[9,11,9,15],[68,13,68,15],[59,0,59,12],[16,2,16,7],[17,2,17,7],[23,0,23,3],[24,0,24,3],[20,13,20,15],[2,7,3,8],[5,1,5,3]]}
[]
["NOTE: THIS INVOICE MUST BE SUBMITTED ON COMPANY LETTERHEAD "]
[null,null,null,null,null,null,null,"FDEP Contract #"]
[null,"Work Order #",null,null,null,"FAC.ID #",null,null,null,"Contractor #",null,"Invoice #",null,"Invoice Date",null,"Cost Center #"]
[]
[null,{"$f":"Work_Order_Number","v":0},null,null,null,{"$f":"Facility_ID","v":0},null,{"$f":"Contract_Number","v":0},null,{"$f":"Contractor_ID","v":0},null,{"$f":"'Data Entry'!B29","v":0},null,{"$f":"'Data Entry'!B30","v":"00:00:00"},null,{"$f":"Cost_Center_Number","v":0}]
[]
[null,{"$f":"Facility_Name","v":0},null,null,null,null,null,null,null,{"$f":"'Data Entry'!B31","v":"00:00:00"},"to",{"$f":"'6th Event'!C140","v":""},null,{"$f":"'Data Entry'!B32","v":"00:00:00"},null,{"$f":"Fiscal_Year","v":0}]
[null,"Facility Name",null,null,null,null,null,null,null,"Period of Service (PoS)",null,null,null,"PoS Extended to",null,"Category/FY/EO"]
[null,{"$f":" 'Data Entry'!B15&\", \"&'Data Entry'!B16","v":", "}]
[null,"City and County"]
[]
[]
[null,"Vendor Remit Payment To:",null,null,null,null,null,null,null,"Bill To:"]
[null,null,{"$f":"'Data Entry'!B33","v":0},null,null,null,null,null,null,"Florida Dept. of Environmental Protection"]
[null,null,{"$f":"'Data Entry'!B34","v":0},null,null,null,null,null,null,"Petroleum Restoration Program"]
[null,null,{"$f":"'Data Entry'!B35","v":0},null,null,null,null,null,null,{"$f":"\"2600 Blair Stone Road, M.S. 4575\"","v":"2600 Blair Stone Road, M.S. 4575"}]
[null,null,{"$f":"'Data Entry'!B36","v":0},null,null,null,null,null,null,"Tallahassee, Florida  32399-2400"]
[null,null,null,"FEID # :",null,{"$f":"Contractor_FEID","v":0}]
[null,null,null,"Agent :",null,{"$f":"'Data Entry'!B39","v":0},null,null,null,"Attn:  PRP Accounting"]
[null,null,null,"Telephone :",null,{"$f":"'Data Entry'!B38","v":0},null,null,null,null,null,null,null,"FDEP/LP Received Date Stamp"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retainage Totals"]
[]
["(1)",null,null,null,null,{"$f":"\"(2)\"","v":"(2)"},null,{"$f":"\"(3)\"","v":"(3)"},null,{"$f":"\"(4)\"","v":"(4)"},null,{"$f":"\"(5)\"","v":"(5)"},null,{"$f":"\"(6)\"","v":"(6)"},null,{"$f":"\"(7)\"","v":"(7)"}]
["Invoicing Point\n(y/p/- )",null,null,null,null,"Original Amount",null,"Change Amount",null,"New Total",null,"Previously Invoiced",null,"Due This Invoice",null,"Balance",null,null,null,null,null,"Event Total Retainage","Forfeited Retainage","Retainage Remaining",null,"Total Report Retainage","Forfeited Report Retainage","Remaining Report Retainage"]
[]
[1,null,null,"1st Event",null,{"$f":"'1st Event'!L144","v":0},null,{"$f":"IF(OR(B27=\"y\",B27=\"p\"),'1st Event'!$M$144,0)","v":0},null,{"$f":"F27+H27","v":0},null,{"$f":"IF(B27=\"p\",J27,0)","v":0},null,{"$f":"IF(B27=\"y\",J27,0)","v":0},null,{"$f":"J27-(L27+N27)","v":0},null,null,null,null,1,{"$f":"'1st Event'!$X$138","v":0},{"$f":"E1Forfeited","v":0},{"$f":"E1RetainRemaining","v":0},null,{"$f":"E1FDTotalRetain","v":0},{"$f":"E1Forfeited","v":0},{"$f":"E1FDRetainRemaining","v":0}]
[]
[2,null,null,"2nd Event",null,{"$f":"'2nd Event'!$L$144","v":0},null,{"$f":"IF(OR(B29=\"y\",B29=\"p\"),'2nd Event'!$M$144,0)","v":0},null,{"$f":"F29+H29","v":0},null,{"$f":"IF(B29=\"p\",J29,0)","v":0},null,{"$f":"IF(B29=\"y\",J29,0)","v":0},null,{"$f":"J29-(L29+N29)","v":0},null,null,null,null,2,{"$f":"'2nd Event'!$X$138","v":0},{"$f":"E2Forfeited","v":0},{"$f":"E2RetainRemaining","v":0},null,{"$f":"E2FDTotalRetain","v":0},{"$f":"E2Forfeited","v":0},{"$f":"E2FDRetainRemaining","v":0}]
[]
[3,null,null,"3rd Event",null,{"$f":"'3rd Event'!$L$144","v":0},null,{"$f":"IF(OR(B31=\"y\",B31=\"p\"),'3rd Event'!$M$144,0)","v":0},null,{"$f":"F31+H31","v":0},null,{"$f":"IF(B31=\"p\",J31,0)","v":0},null,{"$f":"IF(B31=\"y\",J31,0)","v":0},null,{"$f":"J31-(L31+N31)","v":0},null,null,null,null,3,{"$f":"'3rd Event'!$X$138","v":0},{"$f":"E3Forfeited","v":0},{"$f":"E3RetainRemaining","v":0},null,{"$f":"E3FDTotalRetain","v":0},{"$f":"E3Forfeited","v":0},{"$f":"E3FDRetainRemaining","v":0}]
[]
[4,null,null,"4th Event",null,{"$f":"'4th Event'!$L$144","v":0},null,{"$f":"IF(OR(B33=\"y\",B33=\"p\"),'4th Event'!$M$144,0)","v":0},null,{"$f":"F33+H33","v":0},null,{"$f":"IF(B33=\"p\",J33,0)","v":0},null,{"$f":"IF(B33=\"y\",J33,0)","v":0},null,{"$f":"J33-(L33+N33)","v":0},null,null,null,null,4,{"$f":"'4th Event'!$X$138","v":0},{"$f":"E4Forfeited","v":0},{"$f":"E4RetainRemaining","v":0},null,{"$f":"E4FDTotalRetain","v":0},{"$f":"E4Forfeited","v":0},{"$f":"E4FDRetainRemaining","v":0}]
[]
[5,null,null,"5th Event",null,{"$f":"'5th Event'!$L$144","v":0},null,{"$f":"IF(OR(B35=\"y\",B35=\"p\"),'5th Event'!$M$144,0)","v":0},null,{"$f":"F35+H35","v":0},null,{"$f":"IF(B35=\"p\",J35,0)","v":0},null,{"$f":"IF(B35=\"y\",J35,0)","v":0},null,{"$f":"J35-(L35+N35)","v":0},null,null,null,null,5,{"$f":"'5th Event'!$X$138","v":0},{"$f":"E5Forfeited","v":0},{"$f":"E5RetainRemaining","v":0},null,{"$f":"E5FDTotalRetain","v":0},{"$f":"E5Forfeited","v":0},{"$f":"E5FDRetainRemaining","v":0}]
[]
[6,null,null,"6th Event",null,{"$f":"'6th Event'!$L$144","v":0},null,{"$f":"IF(OR(B37=\"y\",B37=\"p\"),'6th Event'!$M$144,0)","v":0},null,{"$f":"F37+H37","v":0},null,{"$f":"IF(B37=\"p\",J37,0)","v":0},null,{"$f":"IF(B37=\"y\",J37,0)","v":0},null,{"$f":"J37-(L37+N37)","v":0},null,null,null,null,6,{"$f":"'6th Event'!$X$138","v":0},{"$f":"E6Forfeited","v":0},{"$f":"E6RetainRemaining","v":0},null,{"$f":"E6FDTotalRetain","v":0},{"$f":"E6Forfeited","v":0},{"$f":"E6FDRetainRemaining","v":0}]
[]
[7,null,null,"Remedial Systems",null,{"$f":"'1st Event'!L145+'2nd Event'!L145+'3rd Event'!L145+'4th Event'!L145+'5th Event'!L145+'6th Event'!L145","v":0},null,{"$f":"(IF(OR($B$39=\"y\",$B$39=\"p\"),'1st Event'!$M$145))+(IF(OR($B$39=\"y\",$B$39=\"p\"),'2nd Event'!$M$145))+(IF(OR($B$39=\"y\",$B$39=\"p\"),'3rd Event'!$M$145))+(IF(OR($B$39=\"y\",$B$39=\"p\"),'4th Event'!$M$145))+(IF(OR($B$39=\"y\",$B$39=\"p\"),'5th Event'!$M$145))+(IF(OR($B$39=\"y\",$B$39=\"p\"),'6th Event'!$M$145))","v":0},null,{"$f":"F39+H39","v":0},null,{"$f":"IF(B39=\"p\",J39,0)","v":0},null,{"$f":"IF(B39=\"y\",J39,0)","v":0},null,{"$f":"J39-(L39+N39)","v":0}]
[]
[8,null,null,"Final Deliverable",null,{"$f":"'1st Event'!L146+'2nd Event'!L146+'3rd Event'!L146+'4th Event'!L146+'5th Event'!L146+'6th Event'!L146","v":0},null,{"$f":"IF(OR($B$41=\"y\",$B$41=\"p\"),'1st Event'!$M$146+'2nd Event'!$M$146+'3rd Event'!$M$146+'4th Event'!$M$146+'5th Event'!$M$146+'6th Event'!$M$146,((IF(OR($B$27=\"y\",$B$27=\"p\"),'1st Event'!$M$146,0))+(IF(OR($B$29=\"y\",$B$29=\"p\"),'2nd Event'!$M$146,0))+(IF(OR($B$31=\"y\",$B$31=\"p\"),'3rd Event'!$M$146,0))+(IF(OR($B$33=\"y\",$B$33=\"p\"),'4th Event'!$M$146,0))+(IF(OR($B$35=\"y\",$B$35=\"p\"),'5th Event'!$M$146,0))+(IF(OR($B$37=\"y\",$B$37=\"p\"),'6th Event'!$M$146,0))))","v":0},null,{"$f":"F41+H41","v":0},null,{"$f":"IF(B41=\"p\",J41,0)","v":0},null,{"$f":"IF(B41=\"y\",J41,0)","v":0},null,{"$f":"J41-(L41+N41)","v":0}]
[]
[9,null,null,"Retainage",null,{"$f":"'1st Event'!L147+'2nd Event'!L147+'3rd Event'!L147+'4th Event'!L147+'5th Event'!L147+'6th Event'!L147","v":0},null,{"$f":"IF(OR($B$39=\"y\",$B$39=\"p\",$B$41=\"y\",$B$41=\"p\"),'1st Event'!$M$147+'2nd Event'!$M$147+'3rd Event'!$M$147+'4th Event'!$M$147+'5th Event'!$M$147+'6th Event'!$M$147,((IF(OR($B$27=\"y\",$B$27=\"p\"),'1st Event'!$M$147,0))+(IF(OR($B$29=\"y\",$B$29=\"p\"),'2nd Event'!$M$147,0))+(IF(OR($B$31=\"y\",$B$31=\"p\"),'3rd Event'!$M$147,0))+(IF(OR($B$33=\"y\",$B$33=\"p\"),'4th Event'!$M$147,0))+(IF(OR($B$35=\"y\",$B$35=\"p\"),'5th Event'!$M$147,0))+(IF(OR($B$37=\"y\",$B$37=\"p\"),'6th Event'!$M$147,0))))","v":0},null,{"$f":"F43+H43","v":0},null,{"$f":"IF(B43=\"p\",J43,0)","v":0},null,{"$f":"IF(B43=\"y\",J43,0)","v":0},null,{"$f":"J43-(L43+N43)","v":0}]
[]
[null,null,null,"Total",null,{"$f":"SUM(F27:F43)","v":0},null,{"$f":"SUM(H27:H43)","v":0},null,{"$f":"SUM(J27:J43)","v":0},null,{"$f":"SUM(L27:L44)","v":0},null,{"$f":"SUM(N27:N43)","v":0},null,{"$f":"SUM(P27:P43)","v":0},null,"blank","not",null,"Total",{"$f":"V27+V29+V31+V33+V35+V37","v":0},null,{"$f":"X27+X29+X31+X33+X35+X37","v":0},null,{"$f":"Z27+Z29+Z31+Z33+Z35+Z37","v":0},{"$f":"AA27+AA29+AA31+AA33+AA35+AA37","v":0},{"$f":"AB27+AB29+AB31+AB33+AB35+AB37","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y","Y"]
[null,"Signature by authorized contractor represenative affirms that this invoice is submitted in accordance with the Work Order Terms & Conditions and certifies any change request",null,null,null,null,null,null,null,null,null,"Forfeited Retainage",null,null,null,{"$f":"IF(AA45<0,\"Forfeited Retainage Table Attached\",\"\")","v":""},null,"P",null,null,null,null,{"$f":"W27+W29+W31+W33+W35+W37","v":0},null,null,{"$f":"IF(AND(W47<0,B43=\"Y\"),\"Enter Forfeited Retainage and Print Table\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,"(final invoice only)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Total Amount Payable",null,{"$f":"SUM(N27:N43)-N47","v":0}]
[null,"Contractor Representative Signature",null,null,null,null,null,"Print Name",null,null,null,"This Invoice"]
[null,null,null,null,null,null,null,null,null,null,null," Balance Remaining ",null,{"$f":"SUM(P27:P43)+N47","v":0},"(Unencumber if Final Invoice) "]
["FDEP/LP Use Only:",null,null,null,null,null,null,null,"Manual Invoice Corrections (if necessary)",null,null,"STOP CLOCK  #1",null,"Date:"]
[null,null,null,null,null,"Manual Corrections Made By (print name) :",null,null,null,null,null,"Reason:  "]
[null,null,null,null,null,"Approved By (print contractor rep. name) :"]
[null,null,null,null,null,"Date Approved :"]
[null,null,null,"Approval Method (circle one) :",null,"phone       fax       email       other______________",null,null,null,null,null,"RESTART CLOCK #1",null,"Date:"]
[]
["FDEP/LP Use Only:"]
["I certify, by evidence of my signature below, the above information is true and correct; the goods and services have been \nsatisfactorily received and payment is now due.  I understand that the office of the State Chief Financial Officer reserves \nthe right to require additional documentation and/or to conduct periodic post audits of any agreements."]
[" Date Complete Invoice Received :  _____________"]
[null,null,null,null,null,null,null,"Site Manager Signature",null,null,null,"Date"]
[" __________________________________________"]
[" Printed Name",null,null,null,null,null,null,"Job Title"]
[" Date Services Rendered :  ____________________"]
[]
[" Date Services Approved :  ____________________",null,null,null,null,null,null,"Signature will be provided in LifeCycle",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Cost Center Administrator Signature",null,null,null,"Date"]
[null,null,null,null,"Final Invoice :  ","YES        NO",null,null,null,null,null,null,null,"Finance & Accounting Received Date"]
[]
["NOTE: THIS INVOICE MUST BE SUBMITTED ON COMPANY LETTERHEAD "]
[{"$f":"'Data Entry'!A44","v":"Template-050118-Standard.xlt"}]

{"sheet":"Forfeited Retainage","index":9,"n_rows":29,"n_cols":10,"rows_kept":29,"cut":false,"hidden":false,"merged":[[26,1,26,2],[5,2,5,3],[4,2,4,3],[10,3,11,9],[8,7,8,9],[8,2,8,5],[7,2,7,5],[7,7,7,9]]}
[]
[]
[]
[]
[null,null,"Work Order #",null,null,"FAC.ID #",null,"Contractor #",null,"Cost Center #"]
[null,null,{"$f":"Work_Order_Number","v":0},null,null,{"$f":"Facility_ID","v":0},null,{"$f":"Contract_Number","v":0},null,{"$f":"Cost_Center_Number","v":0}]
[]
[null,null,"Facility Name",null,null,null,null,"Category/FY/EO"]
[null,null,{"$f":"Facility_Name","v":0},null,null,null,null,{"$f":"Fiscal_Year","v":0}]
[]
[null,null,null,"Retainage Totals"]
[]
[null,null,"Event","Event Total Retainage",null,"Total Report Retainage",null,"Forfeited Report Retainage",null,"Remaining Report Retainage"]
[]
[null,null,1,{"$f":"'1st Event'!$X$138","v":0},null,{"$f":"E1FDTotalRetain","v":0},null,{"$f":"E1Forfeited","v":0},null,{"$f":"E1FDRetainRemaining","v":0}]
[]
[null,null,2,{"$f":"'2nd Event'!$X$138","v":0},null,{"$f":"E2FDTotalRetain","v":0},null,{"$f":"E2Forfeited","v":0},null,{"$f":"E2FDRetainRemaining","v":0}]
[]
[null,null,3,{"$f":"'3rd Event'!$X$138","v":0},null,{"$f":"E3FDTotalRetain","v":0},null,{"$f":"E3Forfeited","v":0},null,{"$f":"E3FDRetainRemaining","v":0}]
[]
[null,null,4,{"$f":"'4th Event'!$X$138","v":0},null,{"$f":"E4FDTotalRetain","v":0},null,{"$f":"E4Forfeited","v":0},null,{"$f":"E4FDRetainRemaining","v":0}]
[]
[null,null,5,{"$f":"'5th Event'!$X$138","v":0},null,{"$f":"E5FDTotalRetain","v":0},null,{"$f":"E5Forfeited","v":0},null,{"$f":"E5FDRetainRemaining","v":0}]
[]
[null,null,6,{"$f":"'6th Event'!$X$138","v":0},null,{"$f":"E6FDTotalRetain","v":0},null,{"$f":"E6Forfeited","v":0},null,{"$f":"E6FDRetainRemaining","v":0}]
[]
[]
[]
[null,null,"Total",{"$f":"D15+D17+D19+D21+D23+D25","v":0},null,{"$f":"F15+F17+F19+F21+F23+F25","v":0},null,{"$f":"H15+H17+H19+H21+H23+H25","v":0},null,{"$f":"J15+J17+J19+J21+J23+J25","v":0}]

{"sheet":"Release of Claim","index":10,"n_rows":22,"n_cols":33,"rows_kept":22,"cut":false,"hidden":false,"merged":[[0,1,0,37],[6,21,6,37],[4,1,4,37],[6,2,6,15],[6,17,6,20],[2,1,2,37],[12,19,12,27],[9,2,9,27],[12,2,12,18],[7,2,7,15],[7,21,7,37],[8,2,8,27],[8,29,8,37],[20,18,20,37],[18,1,18,37],[16,2,16,11],[16,12,16,37],[19,18,19,37],[14,23,14,29],[15,20,15,21],[15,2,15,7],[10,2,10,3],[10,21,10,37],[15,22,15,28],[10,4,10,20],[13,18,13,27],[14,2,14,6],[11,4,11,20],[14,7,14,22],[15,29,15,31],[15,32,15,37],[14,30,14,37],[15,8,15,19],[12,28,12,37]]}
[null,"FDEP - Division of Waste Management - Petroleum Restoration Program "]
[]
[null,"CONTRACTOR RELEASE OF CLAIM"]
[]
[]
[]
[null,"I,",{"$f":"'Data Entry'!B41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"am the/a",null,null,null,{"$f":"'Data Entry'!B42","v":0}]
[null,null,"  (Contractor Representative)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"       (Title)"]
[null,"of",{"$f":"'Data Entry'!B17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"and hereby acknowledge:"]
[null,null,"(Name of Contractor)"]
[null,"1.  That","That",null,{"$f":"'Data Entry'!B17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"entered into an agreement with the Department"]
[null,null,null,null,"(Name of Contractor)"]
[null,null,"to perform certain work under work order number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry'!B5","v":0},null,null,null,null,null,null,null,null,"at the following real property:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(work order number)"]
[null,null,"Facility Name:",null,null,null,null,{"$f":"'Data Entry'!B13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FDEP Facility No.:",null,null,null,null,null,null,{"$f":"'Data Entry'!B6","v":0}]
[null,null,"Facility Address:",null,null,null,null,null,{"$f":"'Data Entry'!B14","v":0},null,null,null,null,null,null,null,null,null,null,null,"City:",null,{"$f":"'Data Entry'!B15","v":0},null,null,null,null,null,null,"County:",null,null,{"$f":"'Data Entry'!B16","v":0}]
[null,null,"Property Owner(s) Name(s):",null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry'!B43","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Signature of Authorized Contractor Representative)"]
[null,{"$f":"'Data Entry'!A44","v":"Template-050118-Standard.xlt"}]

{"sheet":"Lab Sum","index":11,"n_rows":226,"n_cols":14,"rows_kept":226,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Work Order # \"& '1st Event'!C3","v":"Work Order # 0"},null,{"$f":"\"Facility ID # \"&'1st Event'!C4","v":"Facility ID # 0"},null,null,{"$f":"\"Site Name: \"&'1st Event'!G4","v":"Site Name: 0"}]
[null,"EVENT 1 ",null,null,"Analytical Parameters (enter number of samples for each method)"]
[null,"Groundwater Sample Locations","Number of Events","BTEX +\nMTBE \nEPA \n8260 ","PAHs \nEPA \n8270","TRPHs           FL-PRO","Lead \nEPA \n6010","EDB \nEPA \n8011","Chapter \n62-780\nTable C","Chapter \n62-780\nTable D","VOAs & VOHs \nEPA \n8260","VOAs & VOHs \nEPA \n8021","EDB \nEPA \n504.1","BTEX +\nMTBE \nEPA \n8021 "]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[null,"No. Samples",null,{"$f":"SUM(D4:D23)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Cost per Sample",null,54.6,116,86.45,13.64,50.05,351.57,558.9,116,116,50.05,54.6]
[null,"Subtotal ",{"$f":"SUM(D26:N26)","v":0},{"$f":"D24*D25","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Soil /Air Sample Locations","Number of Events","BTEX +\nMTBE \nEPA \n8260","PAHs \nEPA \n8270","TRPHs \nFL-PRO","SPLP\nExtraction\nEPA\n1312","TRPHs \nSpeciation","Encores","Chapter \n62-780\nTable D","As, Cd, \nCr, Pb \nEPA \n6010","VOHs \nEPA \n8260","BTEX +\nMTBE \nEPA \n8021","PAHs \nEPA \n8310"]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[null,"No. Samples",null,{"$f":"SUM(D28:D34)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Cost per Sample",null,60.51,122.84,88.72,90.99,0,0,585.94000000000005,63.38,72.8,60.51,122.84]
[null,"Subtotal ",{"$f":"SUM(D37:N37)","v":0},{"$f":"D35*D36","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Event 1 Total Lab Cost:",null,{"$f":"C26+C37","v":0}]
[null,"EVENT 2",null,null,"Analytical Parameters (enter number of samples for each method)"]
[null,"Groundwater Sample Locations","Number of Events","BTEX +\nMTBE \nEPA \n8260 ","PAHs \nEPA \n8270","TRPHs           FL-PRO","Lead \nEPA \n6010","EDB \nEPA \n8011","Chapter \n62-780\nTable C","Chapter \n62-780\nTable D","VOAs & VOHs \nEPA \n8260","VOAs & VOHs \nEPA \n8021","EDB \nEPA \n504.1","BTEX +\nMTBE \nEPA \n8021 "]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[null,"No. Samples",null,{"$f":"SUM(D41:D60)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Cost per Sample",null,54.6,116,86.45,13.64,50.05,351.57,558.9,116,116,50.05,54.6]
[null,"Subtotal ",{"$f":"SUM(D63:N63)","v":0},{"$f":"D61*D62","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Soil /Air Sample Locations","Number of Events","BTEX +\nMTBE \nEPA \n8260","PAHs \nEPA \n8270","TRPHs \nFL-PRO","SPLP\nExtraction\nEPA\n1312","TRPHs \nSpeciation","Encores","Chapter \n62-780\nTable D","As, Cd, \nCr, Pb \nEPA \n6010","VOHs \nEPA \n8260","BTEX +\nMTBE \nEPA \n8021","PAHs \nEPA \n8310"]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[null,"No. Samples",null,{"$f":"SUM(D65:D71)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Cost per Sample",null,60.51,122.84,88.72,90.99,0,0,585.94000000000005,63.38,72.8,60.51,122.84]
[null,"Subtotal ",{"$f":"SUM(D74:N74)","v":0},{"$f":"D72*D73","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Event 2 Total Lab Cost:",null,{"$f":"C63+C74","v":0},null,"WO TOTAL LAB COST",null,null,{"$f":"D38+D75+D113+D150+D188+D225","v":0}]
[{"$f":"'Data Entry'!A44","v":"Template-050118-Standard.xlt"}]
[null,"EVENT 3 ",null,null,"Analytical Parameters (enter number of samples for each method)"]
[null,"Groundwater Sample Locations","Number of Events","BTEX +\nMTBE \nEPA \n8260 ","PAHs \nEPA \n8270","TRPHs           FL-PRO","Lead \nEPA \n6010","EDB \nEPA \n8011","Chapter \n62-780\nTable C","Chapter \n62-780\nTable D","VOAs & VOHs \nEPA \n8260","VOAs & VOHs \nEPA \n8021","EDB \nEPA \n504.1","BTEX +\nMTBE \nEPA \n8021 "]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[null,"No. Samples",null,{"$f":"SUM(D79:D98)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Cost per Sample",null,54.6,116,86.45,13.64,50.05,351.57,558.9,116,116,50.05,54.6]
[null,"Subtotal ",{"$f":"SUM(D101:N101)","v":0},{"$f":"D99*D100","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Soil /Air Sample Locations","Number of Events","BTEX +\nMTBE \nEPA \n8260","PAHs \nEPA \n8270","TRPHs \nFL-PRO","SPLP\nExtraction\nEPA\n1312","TRPHs \nSpeciation","Encores","Chapter \n62-780\nTable D","As, Cd, \nCr, Pb \nEPA \n6010","VOHs \nEPA \n8260","BTEX +\nMTBE \nEPA \n8021","PAHs \nEPA \n8310"]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[null,"No. Samples",null,{"$f":"SUM(D103:D109)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Cost per Sample",null,60.51,122.84,88.72,90.99,0,0,585.94000000000005,63.38,72.8,60.51,122.84]
[null,"Subtotal ",{"$f":"SUM(D112:N112)","v":0},{"$f":"D110*D111","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Event 3 Total Lab Cost:",null,{"$f":"C101+C112","v":0}]
[null,"EVENT 4",null,null,"Analytical Parameters (enter number of samples for each method)"]
[null,"Groundwater Sample Locations","Number of Events","BTEX +\nMTBE \nEPA \n8260 ","PAHs \nEPA \n8270","TRPHs           FL-PRO","Lead \nEPA \n6010","EDB \nEPA \n8011","Chapter \n62-780\nTable C","Chapter \n62-780\nTable D","VOAs & VOHs \nEPA \n8260","VOAs & VOHs \nEPA \n8021","EDB \nEPA \n504.1","BTEX +\nMTBE \nEPA \n8021 "]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[null,"No. Samples",null,{"$f":"SUM(D116:D135)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Cost per Sample",null,54.6,116,86.45,13.64,50.05,351.57,558.9,116,116,50.05,54.6]
[null,"Subtotal ",{"$f":"SUM(D138:N138)","v":0},{"$f":"D136*D137","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Soil /Air Sample Locations","Number of Events","BTEX +\nMTBE \nEPA \n8260","PAHs \nEPA \n8270","TRPHs \nFL-PRO","SPLP\nExtraction\nEPA\n1312","TRPHs \nSpeciation","Encores","Chapter \n62-780\nTable D","As, Cd, \nCr, Pb \nEPA \n6010","VOHs \nEPA \n8260","BTEX +\nMTBE \nEPA \n8021","PAHs \nEPA \n8310"]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[null,"No. Samples",null,{"$f":"SUM(D140:D146)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Cost per Sample",null,60.51,122.84,88.72,90.99,0,0,585.94000000000005,63.38,72.8,60.51,122.84]
[null,"Subtotal ",{"$f":"SUM(D149:N149)","v":0},{"$f":"D147*D148","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Event 4 Total Lab Cost:",null,{"$f":"C138+C149","v":0},null,"WO TOTAL LAB COST",null,null,{"$f":"D38+D75+D113+D150+D188+D225","v":0}]
[{"$f":"'Data Entry'!A44","v":"Template-050118-Standard.xlt"}]
[null,"EVENT 5 ",null,null,"Analytical Parameters (enter number of samples for each method)"]
[null,"Groundwater Sample Locations","Number of Events","BTEX +\nMTBE \nEPA \n8260 ","PAHs \nEPA \n8270","TRPHs           FL-PRO","Lead \nEPA \n6010","EDB \nEPA \n8011","Chapter \n62-780\nTable C","Chapter \n62-780\nTable D","VOAs & VOHs \nEPA \n8260","VOAs & VOHs \nEPA \n8021","EDB \nEPA \n504.1","BTEX +\nMTBE \nEPA \n8021 "]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[null,"No. Samples",null,{"$f":"SUM(D154:D173)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Cost per Sample",null,54.6,116,86.45,13.64,50.05,351.57,558.9,116,116,50.05,54.6]
[null,"Subtotal ",{"$f":"SUM(D176:N176)","v":0},{"$f":"D174*D175","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Soil /Air Sample Locations","Number of Events","BTEX +\nMTBE \nEPA \n8260","PAHs \nEPA \n8270","TRPHs \nFL-PRO","SPLP\nExtraction\nEPA\n1312","TRPHs \nSpeciation","Encores","Chapter \n62-780\nTable D","As, Cd, \nCr, Pb \nEPA \n6010","VOHs \nEPA \n8260","BTEX +\nMTBE \nEPA \n8021","PAHs \nEPA \n8310"]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[null,"No. Samples",null,{"$f":"SUM(D178:D184)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Cost per Sample",null,60.51,122.84,88.72,90.99,0,0,585.94000000000005,63.38,72.8,60.51,122.84]
[null,"Subtotal ",{"$f":"SUM(D187:N187)","v":0},{"$f":"D185*D186","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Event 5 Total Lab Cost:",null,{"$f":"C176+C187","v":0}]
[null,"EVENT 6",null,null,"Analytical Parameters (enter number of samples for each method)"]
[null,"Groundwater Sample Locations","Number of Events","BTEX +\nMTBE \nEPA \n8260 ","PAHs \nEPA \n8270","TRPHs           FL-PRO","Lead \nEPA \n6010","EDB \nEPA \n8011","Chapter \n62-780\nTable C","Chapter \n62-780\nTable D","VOAs & VOHs \nEPA \n8260","VOAs & VOHs \nEPA \n8021","EDB \nEPA \n504.1","BTEX +\nMTBE \nEPA \n8021 "]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[null,"No. Samples",null,{"$f":"SUM(D191:D210)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Cost per Sample",null,54.6,116,86.45,13.64,50.05,351.57,558.9,116,116,50.05,54.6]
[null,"Subtotal ",{"$f":"SUM(D213:N213)","v":0},{"$f":"D211*D212","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Soil /Air Sample Locations","Number of Events","BTEX +\nMTBE \nEPA \n8260","PAHs \nEPA \n8270","TRPHs \nFL-PRO","SPLP\nExtraction\nEPA\n1312","TRPHs \nSpeciation","Encores","Chapter \n62-780\nTable D","As, Cd, \nCr, Pb \nEPA \n6010","VOHs \nEPA \n8260","BTEX +\nMTBE \nEPA \n8021","PAHs \nEPA \n8310"]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[null,"No. Samples",null,{"$f":"SUM(D215:D221)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Cost per Sample",null,60.51,122.84,88.72,90.99,0,0,585.94000000000005,63.38,72.8,60.51,122.84]
[null,"Subtotal ",{"$f":"SUM(D224:N224)","v":0},{"$f":"D222*D223","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Event 6 Total Lab Cost:",null,{"$f":"C213+C224","v":0},null,"WO TOTAL LAB COST",null,null,{"$f":"D38+D75+D113+D150+D188+D225","v":0}]
[{"$f":"'Data Entry'!A44","v":"Template-050118-Standard.xlt"}]

{"sheet":"Backup Spreadsheet","index":12,"n_rows":44,"n_cols":23,"rows_kept":44,"cut":false,"hidden":false,"merged":[[6,18,6,21],[2,18,2,21],[3,18,3,21],[4,18,4,21],[5,18,5,21],[6,11,6,15],[2,5,2,8],[3,5,3,8],[4,5,4,8],[5,5,5,8],[6,5,6,8],[2,11,2,15],[3,11,3,15],[4,11,4,15],[5,11,5,15]]}
[]
["Work Order #:  ",{"$f":"Work_Order_Number","v":0}]
["FDEP Facility ID#:  ",{"$f":"Facility_ID","v":0},null,null,"Subtask A",null,null,null,null,null," Subtask F",null,null,null,null,null,null," Subtask K",null,null,null,null," "]
["Site Name:  ",{"$f":"Facility_Name","v":0},null,null,"Subtask B",null,null,null,null,null," Subtask G",null,null,null,null,null,null," Subtask L",null,null,null,null," "]
["Contractor:  ",{"$f":"Contractor_Name","v":0},null,null,"Subtask C",null,null,null,null,null," Subtask H",null,null,null,null,null,null," Subtask M",null,null,null,null," "]
["FDEP Site Mgr:  ",{"$f":"Site_Manager","v":0},null,null,"Subtask D",null,null,null,null,null," Subtask I",null,null,null,null,null,null," Subtask N",null,null,null,null," "]
["WO Description:  ",null,null,null,"Subtask E",null,null,null,null,null," Subtask J",null,null,null,null,null,null," Subtask O",null,null,null,null," "]
["Date:  ",{"$f":"'1st Event'!C6","v":"2019-03-20"},null,"Event"]
[null,null,null,"Template"]
["Labor Rate","Personnel Category",null,"Totals","   A   ","   B   ","   C   ","   D   ","   E   ",null,"   F   ","   G   ","   H   ","   I   ","   J   ",null,null,"   K   ","   L   ","   M   ","   N   ","   O   "]
[]
[0,null,null,{"$f":"ROUND(E12,1)+ROUND(F12,1)+ROUND(G12,1)+ROUND(H12,1)+ROUND(I12,1)+ROUND(K12,1)+ROUND(L12,1)+ROUND(M12,1)+ROUND(N12,1)+ROUND(O12,1)+ROUND(R12,1)+ROUND(S12,1)+ROUND(T12,1)+ROUND(U12,1)+ROUND(V12,1)","v":0},0,0,0,0,0,null,0,0,0,0,0,null,null,0,0,0,0,0]
[0,null,null,0,0,0,0,0,0,null,0,0,0,0,0,null,null,0,0,0,0,0]
[0,null,null,0,0,0,0,0,0,null,0,0,0,0,0,null,null,0,0,0,0,0]
[0,null,null,0,0,0,0,0,0,null,0,0,0,0,0,null,null,0,0,0,0,0]
[0,null,null,0,0,0,0,0,0,null,0,0,0,0,0,null,null,0,0,0,0,0]
[0,null,null,0,0,0,0,0,0,null,0,0,0,0,0,null,null,0,0,0,0,0]
[0,null,null,0,0,0,0,0,0,null,0,0,0,0,0,null,null,0,0,0,0,0]
[0,null,null,0,0,0,0,0,0,null,0,0,0,0,0,null,null,0,0,0,0,0]
[0,null,null,0,0,0,0,0,0,null,0,0,0,0,0,null,null,0,0,0,0,0]
[0,null,null,0,0,0,0,0,0,null,0,0,0,0,0,null,null,0,0,0,0,0]
[null,"TOTAL HOURS",null,{"$f":"ROUND(D12,1)+ROUND(D13,1)+ROUND(D14,1)+ROUND(D15,1)+ROUND(D16,1)+ROUND(D17,1)+ROUND(D18,1)+ROUND(D19,1)+ROUND(D20,1)+ROUND(D21,1)","v":0},0,0,0,0,0,null,{"$f":"ROUND(K12,1)+ROUND(K13,1)+ROUND(K14,1)+ROUND(K15,1)+ROUND(K16,1)+ROUND(K17,1)+ROUND(K18,1)+ROUND(K19,1)+ROUND(K20,1)+ROUND(K21,1)","v":0},{"$f":"ROUND(L12,1)+ROUND(L13,1)+ROUND(L14,1)+ROUND(L15,1)+ROUND(L16,1)+ROUND(L17,1)+ROUND(L18,1)+ROUND(L19,1)+ROUND(L20,1)+ROUND(L21,1)","v":0},{"$f":"ROUND(M12,1)+ROUND(M13,1)+ROUND(M14,1)+ROUND(M15,1)+ROUND(M16,1)+ROUND(M17,1)+ROUND(M18,1)+ROUND(M19,1)+ROUND(M20,1)+ROUND(M21,1)","v":0},{"$f":"ROUND(N12,1)+ROUND(N13,1)+ROUND(N14,1)+ROUND(N15,1)+ROUND(N16,1)+ROUND(N17,1)+ROUND(N18,1)+ROUND(N19,1)+ROUND(N20,1)+ROUND(N21,1)","v":0},{"$f":"ROUND(O12,1)+ROUND(O13,1)+ROUND(O14,1)+ROUND(O15,1)+ROUND(O16,1)+ROUND(O17,1)+ROUND(O18,1)+ROUND(O19,1)+ROUND(O20,1)+ROUND(O21,1)","v":0},null,null,{"$f":"ROUND(R12,1)+ROUND(R13,1)+ROUND(R14,1)+ROUND(R15,1)+ROUND(R16,1)+ROUND(R17,1)+ROUND(R18,1)+ROUND(R19,1)+ROUND(R20,1)+ROUND(R21,1)","v":0},{"$f":"ROUND(S12,1)+ROUND(S13,1)+ROUND(S14,1)+ROUND(S15,1)+ROUND(S16,1)+ROUND(S17,1)+ROUND(S18,1)+ROUND(S19,1)+ROUND(S20,1)+ROUND(S21,1)","v":0},{"$f":"ROUND(T12,1)+ROUND(T13,1)+ROUND(T14,1)+ROUND(T15,1)+ROUND(T16,1)+ROUND(T17,1)+ROUND(T18,1)+ROUND(T19,1)+ROUND(T20,1)+ROUND(T21,1)","v":0},{"$f":"ROUND(U12,1)+ROUND(U13,1)+ROUND(U14,1)+ROUND(U15,1)+ROUND(U16,1)+ROUND(U17,1)+ROUND(U18,1)+ROUND(U19,1)+ROUND(U20,1)+ROUND(U21,1)","v":0},{"$f":"ROUND(V12,1)+ROUND(V13,1)+ROUND(V14,1)+ROUND(V15,1)+ROUND(V16,1)+ROUND(V17,1)+ROUND(V18,1)+ROUND(V19,1)+ROUND(V20,1)+ROUND(V21,1)","v":0}]
["1)","Bare Labor Cost",null,{"$f":"SUM(E23:V23)","v":0},{"$f":"(($A$12*ROUND(E12,1))+($A$13*ROUND(E13,1))+($A$14*ROUND(E14,1))+($A$15*ROUND(E15,1))+($A$16*ROUND(E16,1))+($A$17*ROUND(E17,1))+($A$18*ROUND(E18,1))+($A$19*ROUND(E19,1))+($A$20*ROUND(E20,1))+($A$21*ROUND(E21,1)))","v":0},{"$f":"(($A$12*ROUND(F12,1))+($A$13*ROUND(F13,1))+($A$14*ROUND(F14,1))+($A$15*ROUND(F15,1))+($A$16*ROUND(F16,1))+($A$17*ROUND(F17,1))+($A$18*ROUND(F18,1))+($A$19*ROUND(F19,1))+($A$20*ROUND(F20,1))+($A$21*ROUND(F21,1)))","v":0},{"$f":"(($A$12*ROUND(G12,1))+($A$13*ROUND(G13,1))+($A$14*ROUND(G14,1))+($A$15*ROUND(G15,1))+($A$16*ROUND(G16,1))+($A$17*ROUND(G17,1))+($A$18*ROUND(G18,1))+($A$19*ROUND(G19,1))+($A$20*ROUND(G20,1))+($A$21*ROUND(G21,1)))","v":0},{"$f":"(($A$12*ROUND(H12,1))+($A$13*ROUND(H13,1))+($A$14*ROUND(H14,1))+($A$15*ROUND(H15,1))+($A$16*ROUND(H16,1))+($A$17*ROUND(H17,1))+($A$18*ROUND(H18,1))+($A$19*ROUND(H19,1))+($A$20*ROUND(H20,1))+($A$21*ROUND(H21,1)))","v":0},{"$f":"(($A$12*ROUND(I12,1))+($A$13*ROUND(I13,1))+($A$14*ROUND(I14,1))+($A$15*ROUND(I15,1))+($A$16*ROUND(I16,1))+($A$17*ROUND(I17,1))+($A$18*ROUND(I18,1))+($A$19*ROUND(I19,1))+($A$20*ROUND(I20,1))+($A$21*ROUND(I21,1)))","v":0},null,{"$f":"(($A$12*ROUND(K12,1))+($A$13*ROUND(K13,1))+($A$14*ROUND(K14,1))+($A$15*ROUND(K15,1))+($A$16*ROUND(K16,1))+($A$17*ROUND(K17,1))+($A$18*ROUND(K18,1))+($A$19*ROUND(K19,1))+($A$20*ROUND(K20,1))+($A$21*ROUND(K21,1)))","v":0},{"$f":"(($A$12*ROUND(L12,1))+($A$13*ROUND(L13,1))+($A$14*ROUND(L14,1))+($A$15*ROUND(L15,1))+($A$16*ROUND(L16,1))+($A$17*ROUND(L17,1))+($A$18*ROUND(L18,1))+($A$19*ROUND(L19,1))+($A$20*ROUND(L20,1))+($A$21*ROUND(L21,1)))","v":0},{"$f":"(($A$12*ROUND(M12,1))+($A$13*ROUND(M13,1))+($A$14*ROUND(M14,1))+($A$15*ROUND(M15,1))+($A$16*ROUND(M16,1))+($A$17*ROUND(M17,1))+($A$18*ROUND(M18,1))+($A$19*ROUND(M19,1))+($A$20*ROUND(M20,1))+($A$21*ROUND(M21,1)))","v":0},{"$f":"(($A$12*ROUND(N12,1))+($A$13*ROUND(N13,1))+($A$14*ROUND(N14,1))+($A$15*ROUND(N15,1))+($A$16*ROUND(N16,1))+($A$17*ROUND(N17,1))+($A$18*ROUND(N18,1))+($A$19*ROUND(N19,1))+($A$20*ROUND(N20,1))+($A$21*ROUND(N21,1)))","v":0},{"$f":"(($A$12*ROUND(O12,1))+($A$13*ROUND(O13,1))+($A$14*ROUND(O14,1))+($A$15*ROUND(O15,1))+($A$16*ROUND(O16,1))+($A$17*ROUND(O17,1))+($A$18*ROUND(O18,1))+($A$19*ROUND(O19,1))+($A$20*ROUND(O20,1))+($A$21*ROUND(O21,1)))","v":0},null,null,{"$f":"(($A$12*ROUND(R12,1))+($A$13*ROUND(R13,1))+($A$14*ROUND(R14,1))+($A$15*ROUND(R15,1))+($A$16*ROUND(R16,1))+($A$17*ROUND(R17,1))+($A$18*ROUND(R18,1))+($A$19*ROUND(R19,1))+($A$20*ROUND(R20,1))+($A$21*ROUND(R21,1)))","v":0},{"$f":"(($A$12*ROUND(S12,1))+($A$13*ROUND(S13,1))+($A$14*ROUND(S14,1))+($A$15*ROUND(S15,1))+($A$16*ROUND(S16,1))+($A$17*ROUND(S17,1))+($A$18*ROUND(S18,1))+($A$19*ROUND(S19,1))+($A$20*ROUND(S20,1))+($A$21*ROUND(S21,1)))","v":0},{"$f":"(($A$12*ROUND(T12,1))+($A$13*ROUND(T13,1))+($A$14*ROUND(T14,1))+($A$15*ROUND(T15,1))+($A$16*ROUND(T16,1))+($A$17*ROUND(T17,1))+($A$18*ROUND(T18,1))+($A$19*ROUND(T19,1))+($A$20*ROUND(T20,1))+($A$21*ROUND(T21,1)))","v":0},{"$f":"(($A$12*ROUND(U12,1))+($A$13*ROUND(U13,1))+($A$14*ROUND(U14,1))+($A$15*ROUND(U15,1))+($A$16*ROUND(U16,1))+($A$17*ROUND(U17,1))+($A$18*ROUND(U18,1))+($A$19*ROUND(U19,1))+($A$20*ROUND(U20,1))+($A$21*ROUND(U21,1)))","v":0},{"$f":"(($A$12*ROUND(V12,1))+($A$13*ROUND(V13,1))+($A$14*ROUND(V14,1))+($A$15*ROUND(V15,1))+($A$16*ROUND(V16,1))+($A$17*ROUND(V17,1))+($A$18*ROUND(V18,1))+($A$19*ROUND(V19,1))+($A$20*ROUND(V20,1))+($A$21*ROUND(V21,1)))","v":0}]
["2)","Project Management (line 1)",0.15,0,{"$f":"E23*$C$24","v":0},{"$f":"F23*$C$24","v":0},{"$f":"G23*$C$24","v":0},{"$f":"H23*$C$24","v":0},{"$f":"I23*$C$24","v":0},null,{"$f":"K23*$C$24","v":0},{"$f":"L23*$C$24","v":0},{"$f":"M23*$C$24","v":0},{"$f":"N23*$C$24","v":0},{"$f":"O23*$C$24","v":0},null,null,{"$f":"R23*$C$24","v":0},{"$f":"S23*$C$24","v":0},{"$f":"T23*$C$24","v":0},{"$f":"U23*$C$24","v":0},{"$f":"V23*$C$24","v":0}]
["3)","Indirect, Overhead, G&A, Fee (lines 1 & 2)",1.94,0,{"$f":"(($C$25)*(E23+E24))","v":0},{"$f":"(($C$25)*(F23+F24))","v":0},{"$f":"(($C$25)*(G23+G24))","v":0},{"$f":"(($C$25)*(H23+H24))","v":0},{"$f":"(($C$25)*(I23+I24))","v":0},null,{"$f":"(($C$25)*(K23+K24))","v":0},{"$f":"(($C$25)*(L23+L24))","v":0},{"$f":"(($C$25)*(M23+M24))","v":0},{"$f":"(($C$25)*(N23+N24))","v":0},{"$f":"(($C$25)*(O23+O24))","v":0},null,null,{"$f":"(($C$25)*(R23+R24))","v":0},{"$f":"(($C$25)*(S23+S24))","v":0},{"$f":"(($C$25)*(T23+T24))","v":0},{"$f":"(($C$25)*(U23+U24))","v":0},{"$f":"(($C$25)*(V23+V24))","v":0}]
["4)","Total Labor Cost",null,0,{"$f":"SUM(E23:E25)","v":0},{"$f":"SUM(F23:F25)","v":0},{"$f":"SUM(G23:G25)","v":0},{"$f":"SUM(H23:H25)","v":0},{"$f":"SUM(I23:I25)","v":0},null,{"$f":"SUM(K23:K25)","v":0},{"$f":"SUM(L23:L25)","v":0},{"$f":"SUM(M23:M25)","v":0},{"$f":"SUM(N23:N25)","v":0},{"$f":"SUM(O23:O25)","v":0},null,null,{"$f":"SUM(R23:R25)","v":0},{"$f":"SUM(S23:S25)","v":0},{"$f":"SUM(T23:T25)","v":0},{"$f":"SUM(U23:U25)","v":0},{"$f":"SUM(V23:V25)","v":0}]
["5)","Equipment Rental",null,0,0,0,0,0,0,null,0,0,0,0,0,null,null,0,0,0,0,0]
["6)","Other Direct Costs (lines 1 & 2)",0.1,0,{"$f":"$C$28*(E23+E24)","v":0},{"$f":"$C$28*(F23+F24)","v":0},{"$f":"$C$28*(G23+G24)","v":0},{"$f":"$C$28*(H23+H24)","v":0},{"$f":"$C$28*(I23+I24)","v":0},null,{"$f":"$C$28*(K23+K24)","v":0},{"$f":"$C$28*(L23+L24)","v":0},{"$f":"$C$28*(M23+M24)","v":0},{"$f":"$C$28*(N23+N24)","v":0},{"$f":"$C$28*(O23+O24)","v":0},null,null,{"$f":"$C$28*(R23+R24)","v":0},{"$f":"$C$28*(S23+S24)","v":0},{"$f":"$C$28*(T23+T24)","v":0},{"$f":"$C$28*(U23+U24)","v":0},{"$f":"$C$28*(V23+V24)","v":0}]
["7)",null,null,0,0,0,0,0,0,null,0,0,0,0,0,null,null,0,0,0,0,0]
["8)","CONTRACTOR SUBTOTAL",null,0,{"$f":"SUM(E26:E29)","v":0},{"$f":"SUM(F26:F29)","v":0},{"$f":"SUM(G26:G29)","v":0},{"$f":"SUM(H26:H29)","v":0},{"$f":"SUM(I26:I29)","v":0},null,{"$f":"SUM(K26:K29)","v":0},{"$f":"SUM(L26:L29)","v":0},{"$f":"SUM(M26:M29)","v":0},{"$f":"SUM(N26:N29)","v":0},{"$f":"SUM(O26:O29)","v":0},null,null,{"$f":"SUM(R26:R29)","v":0},{"$f":"SUM(S26:S29)","v":0},{"$f":"SUM(T26:T29)","v":0},{"$f":"SUM(U26:U29)","v":0},{"$f":"SUM(V26:V29)","v":0}]
[]
["9)","Per Diem",null,{"$f":"SUM(E32:V32)","v":0},0,0,0,0,0,null,0,0,0,0,0,null,null,0,0,0,0,0]
["10)","Extra Vehicle",null,0,0,0,0,0,0,null,0,0,0,0,0,null,null,0,0,0,0,0]
["11)","Personal Protection Equipment",null,0,0,0,0,0,0,null,0,0,0,0,0,null,null,0,0,0,0,0]
["12)","Other Subcontractors",null,0,0,0,0,0,0,null,0,0,0,0,0,null,null,0,0,0,0,0]
["13)","Sub Handling Fee (line 12)",0.1,0,{"$f":"E35*$C$36","v":0},{"$f":"F35*$C$36","v":0},{"$f":"G35*$C$36","v":0},{"$f":"H35*$C$36","v":0},{"$f":"I35*$C$36","v":0},null,{"$f":"K35*$C$36","v":0},{"$f":"L35*$C$36","v":0},{"$f":"M35*$C$36","v":0},{"$f":"N35*$C$36","v":0},{"$f":"O35*$C$36","v":0},null,null,{"$f":"R35*$C$36","v":0},{"$f":"S35*$C$36","v":0},{"$f":"T35*$C$36","v":0},{"$f":"U35*$C$36","v":0},{"$f":"V35*$C$36","v":0}]
["14)","Equipment Purchase",null,0,0,0,0,0,0,null,0,0,0,0,0,null,null,0,0,0,0,0]
["15)","Equip Purchase Fee ",0.1,{"$f":"SUM(E38:V38)","v":0},{"$f":"$C$38*E37","v":0},{"$f":"$C$38*F37","v":0},{"$f":"$C$38*G37","v":0},{"$f":"$C$38*H37","v":0},{"$f":"$C$38*I37","v":0},null,{"$f":"$C$38*K37","v":0},{"$f":"$C$38*L37","v":0},{"$f":"$C$38*M37","v":0},{"$f":"$C$38*N37","v":0},{"$f":"$C$38*O37","v":0},null,null,{"$f":"$C$38*R37","v":0},{"$f":"$C$38*S37","v":0},{"$f":"$C$38*T37","v":0},{"$f":"$C$38*U37","v":0},{"$f":"$C$38*V37","v":0}]
["16)","SUBCONTRACTOR SUBTOTAL",null,{"$f":"SUM(E39:V39)","v":0},{"$f":"SUM(E32:E38)","v":0},{"$f":"SUM(F32:F38)","v":0},{"$f":"SUM(G32:G38)","v":0},{"$f":"SUM(H32:H38)","v":0},{"$f":"SUM(I32:I38)","v":0},null,{"$f":"SUM(K32:K38)","v":0},{"$f":"SUM(L32:L38)","v":0},{"$f":"SUM(M32:M38)","v":0},{"$f":"SUM(N32:N38)","v":0},{"$f":"SUM(O32:O38)","v":0},null,null,{"$f":"SUM(R32:R38)","v":0},{"$f":"SUM(S32:S38)","v":0},{"$f":"SUM(T32:T38)","v":0},{"$f":"SUM(U32:U38)","v":0},{"$f":"SUM(V32:V38)","v":0}]
["17)","TOTAL PRICE (less retainage)",null,{"$f":"SUM(E40:V40)","v":0},{"$f":"(E30+E39)-E41","v":0},{"$f":"(F30+F39)-F41","v":0},{"$f":"(G30+G39)-G41","v":0},{"$f":"(H30+H39)-H41","v":0},{"$f":"(I30+I39)-I41","v":0},null,{"$f":"(K30+K39)-K41","v":0},{"$f":"(L30+L39)-L41","v":0},{"$f":"(M30+M39)-M41","v":0},{"$f":"(N30+N39)-N41","v":0},{"$f":"(O30+O39)-O41","v":0},null,null,{"$f":"(R30+R39)-R41","v":0},{"$f":"(S30+S39)-S41","v":0},{"$f":"(T30+T39)-T41","v":0},{"$f":"(U30+U39)-U41","v":0},{"$f":"(V30+V39)-V41","v":0}]
["18)","RETAINAGE",{"$f":"RetainPCT","v":0.05},{"$f":"SUM(E41:V41)","v":0},{"$f":"(E30+E39)*$C$41","v":0},{"$f":"(F30+F39)*$C$41","v":0},{"$f":"(G30+G39)*$C$41","v":0},{"$f":"(H30+H39)*$C$41","v":0},{"$f":"(I30+I39)*$C$41","v":0},null,{"$f":"(K30+K39)*$C$41","v":0},{"$f":"(L30+L39)*$C$41","v":0},{"$f":"(M30+M39)*$C$41","v":0},{"$f":"(N30+N39)*$C$41","v":0},{"$f":"(O30+O39)*$C$41","v":0},null,null,{"$f":"(R30+R39)*$C$41","v":0},{"$f":"(S30+S39)*$C$41","v":0},{"$f":"(T30+T39)*$C$41","v":0},{"$f":"(U30+U39)*$C$41","v":0},{"$f":"(V30+V39)*$C$41","v":0}]
["19)","TOTAL PRICE (including retainage)",null,{"$f":"SUM(E42:V42)","v":0},{"$f":"E30+E39","v":0},{"$f":"F30+F39","v":0},{"$f":"G30+G39","v":0},{"$f":"H30+H39","v":0},{"$f":"I30+I39","v":0},null,{"$f":"K30+K39","v":0},{"$f":"L30+L39","v":0},{"$f":"M30+M39","v":0},{"$f":"N30+N39","v":0},{"$f":"O30+O39","v":0},null,null,{"$f":"R30+R39","v":0},{"$f":"S30+S39","v":0},{"$f":"T30+T39","v":0},{"$f":"U30+U39","v":0},{"$f":"V30+V39","v":0}]
[null,"(Note:  Subtask totals do not automatically populate template)"]
[{"$f":"'Data Entry'!A44","v":"Template-050118-Standard.xlt"}]

{"sheet":"CO Worksheet","index":13,"n_rows":71,"n_cols":21,"rows_kept":71,"cut":false,"hidden":false,"merged":[[66,10,66,12],[66,18,66,20],[68,0,68,20],[4,0,4,2],[16,19,16,20],[36,12,36,13],[16,12,16,13],[44,12,44,16],[26,19,26,20],[39,19,39,20],[5,0,5,20],[6,0,6,20],[7,0,7,20],[4,18,4,20],[4,15,4,16],[4,3,4,13],[30,12,30,13],[34,12,34,13],[37,19,37,20],[39,12,39,16],[36,19,36,20],[32,19,32,20],[34,19,34,20],[32,15,32,16],[32,12,32,13],[37,15,37,18],[39,2,39,10],[40,2,40,10],[40,19,40,20],[41,19,41,20],[43,19,43,20],[46,11,46,16],[45,12,45,16],[41,2,41,10],[42,19,42,20],[45,2,45,10],[42,2,42,10],[43,2,43,10],[36,15,36,16],[41,12,41,16],[42,12,42,16],[43,12,43,16],[44,19,44,20],[45,19,45,20],[46,19,46,20],[40,12,40,16],[47,2,47,10],[52,2,52,10],[49,12,49,13],[48,12,48,13],[56,16,56,19],[55,16,55,19],[54,8,54,10],[55,8,55,10],[53,12,53,14],[50,12,50,13],[52,12,52,13],[54,15,54,20],[47,12,47,13],[51,12,51,13],[53,8,53,10],[54,2,54,6],[56,12,56,14],[55,12,55,14],[48,2,48,10],[48,15,48,18],[49,15,49,18],[50,15,50,18],[51,15,51,18],[52,15,52,18],[56,0,56,1],[56,2,56,6],[55,2,55,6],[54,12,54,14],[55,0,55,1],[54,0,54,1],[62,16,62,17],[60,1,60,6],[61,1,62,6],[58,12,58,14],[59,2,59,6],[58,0,58,1],[65,12,65,15],[60,7,60,10],[64,12,64,15],[63,12,63,15],[58,8,58,10],[61,12,61,15],[59,12,59,14],[62,7,62,10],[63,7,63,10],[64,1,64,6],[46,0,46,1],[39,0,39,1],[44,2,44,10],[22,19,22,20],[2,13,2,17],[64,7,64,10],[61,7,61,10],[59,8,59,10],[60,12,60,15],[62,12,62,15],[64,18,64,19],[60,16,60,17],[57,8,57,10],[57,12,57,14],[30,19,30,20],[28,19,28,20],[34,15,34,16],[28,15,28,16],[30,15,30,16],[58,17,58,19],[60,18,60,19],[62,18,62,19],[58,2,58,6],[1,17,1,19],[20,4,20,10],[18,12,18,13],[26,15,26,16],[26,4,26,10],[2,18,2,20],[17,15,17,16],[20,15,20,16],[26,12,26,13],[22,4,22,10],[16,15,16,16],[20,12,20,13],[22,12,22,13],[24,12,24,13],[20,19,20,20],[22,15,22,16],[24,19,24,20],[18,19,18,20],[9,0,15,20],[16,4,16,10],[24,15,24,16],[18,15,18,16],[3,12,3,14],[3,15,3,20],[30,4,30,10],[28,12,28,13],[1,0,1,1],[2,0,2,2],[2,3,2,12],[24,4,24,10],[18,4,18,10],[17,12,17,13],[1,6,1,7],[3,3,3,9],[1,2,1,4],[1,13,1,14],[3,0,3,2],[1,8,1,12],[47,15,47,18],[1,15,1,16],[6,22,6,24],[66,1,66,4],[66,8,66,9],[66,14,66,16],[47,0,47,1],[56,8,56,10],[65,7,65,10],[59,0,59,1],[49,2,49,10],[50,2,50,10],[53,2,53,6],[57,16,57,20],[53,16,53,19],[64,16,64,17],[51,2,51,10],[57,0,57,1],[57,2,57,6],[38,0,38,1],[32,4,32,10],[34,4,34,10],[28,4,28,10],[36,4,36,10]]}
[]
["FACID#:",null,{"$f":"Facility_ID","v":0},{"$f":"'Data Entry'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry'!A2","v":0},null,"FDEP Work Order #:",null,{"$f":"Work_Order_Number","v":0},null,null,null,null,"CO#:",null,null,null,"Field Event:"]
["Contractor Name:",null,null,{"$f":"Contractor_Name","v":0},null,null,null,null,null,null,null,null,null,"Contractor Phone #:",null,null,null,null,{"$f":"Contractor_Rep_Phone","v":0}]
["Site Name:",null,null,{"$f":"Facility_Name","v":0},null,null,null,null,null,null,null,null,"FDEP Site Manager:",null,null,{"$f":"Site_Manager","v":0}]
["Site Address:",null,null,{"$f":"Facility_Address","v":0},null,null,null,null,null,null,null,null,null,null,null,"Score:",null,null,{"$f":"Score","v":0}]
["This is an authorization for the costs associated with the scope of work listed below.  In order for these costs "]
["to be paid, these changes will need to be incorporated into the applicable change order/invoice for the"]
["referenced work order (including copies of all applicable subcontractor & materials invoices)."]
["Description of Change and Justification: Include complete description of who, what, where, when, how and why."]
[]
[]
[]
[]
[]
[]
[]
["Field",null,"Section &",null,"Template Activity Description",null,null,null,null,null,null,null,"Cost per Item",null,null,"# of Items",null,null,null,"Authorized Costs"]
["Work 'X'",null,"Number"]
[null,{"$f":"IF(A19=\"x\",(0.2*S19),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M19*P19","v":0},{"$f":"IF(S19<>0,(S19),\"\")","v":""}]
[]
[null,{"$f":"IF(A21=\"x\",(0.2*S21),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M21*P21","v":0},{"$f":"IF(S21<>0,(S21),\"\")","v":""}]
[]
[null,{"$f":"IF(A23=\"x\",(0.2*S23),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M23*P23","v":0},{"$f":"IF(S23<>0,(S23),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"IF(A25=\"x\",(0.2*S25),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(S25<>0,(S25),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"IF(A27=\"x\",(0.2*S27),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(S27<>0,(S27),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"IF(A29=\"x\",(0.2*S29),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(S29<>0,(S29),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"IF(A31=\"x\",(0.2*S31),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(S31<>0,(S31),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"IF(A33=\"x\",(0.2*S33),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(S33<>0,(S33),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"IF(A35=\"x\",(0.2*S35),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(S35<>0,(S35),\"\")","v":""}]
[]
[null,{"$f":"IF(A37=\"x\",SUM(B19:B35),0)","v":0},"H-1",null,"General / SA Report Preparation Costs1",null,null,null,null,null,null,null,null,null,null,1,null,null,null,{"$f":"IF(P37>1,\"Can't do that!\",IF(P37=1,(B37),\"\"))","v":0}]
[null,null,null,null,"1actual amount will be determined in template cost sheet during invoicing",null,null,null,null,null,null,null,null,null,null,"subtotal:",null,null,null,{"$f":"IF(SUM(T19:T37)<>0,SUM(T19:T37),\" \")","v":" "}]
["Section &"]
["Number",null,"Subcontractor/Equip. Purchase",null,null,null,null,null,null,null,null,null,"Subcontractor Name",null,null,null,null,null,null,"Authorized Costs"]
[]
[]
[]
[]
[]
[]
["Section &",null,null,null,null,null,null,null,null,null,null,"subtotal (with 10% markup):",null,null,null,null,null,null,null,{"$f":"IF(SUM(T41:T46)<>0,SUM(T41:T46)*1.1,\" \")","v":" "}]
["Number",null,"In-house Services/Equip. Rental",null,null,null,null,null,null,null,null,null,"Authorized Costs",null,null,"LSSI Total"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"+"]
[null,null,"subtotal (no markup):",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(M49:M52)<>0,SUM(M49:M52),\" \")","v":" "},null,null,{"$f":"SUM(P49:S52)","v":0}]
[null,null,"Deliverable(s)",null,null,null,null,null,"Previous Due Date(s)",null,null,null," New Due Date(s)",null,null,null,"FDEP Cost Share",null,null,null,{"$f":"'1st Event'!N4","v":1}]
["1st:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Authorized Costs"]
["2nd:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(T38,T47,M53)<>0,(SUM(T38,T47,M53)*U54),\"\")","v":""}]
["3rd:"]
["4th:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period of Service extended"]
["5th:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"to: "]
["Final:"]
[null,"Requested by Contractor Representative:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date:",null,{"$f":"TODAY()","v":"2019-03-20"}]
[null,"Authorized by FDEP Site Manager:",null,null,null,null,null,"(Print Name)",null,null,null,null,"(Signature)"]
[null,null,null,null,null,null,null,{"$f":"Site_Manager","v":0},null,null,null,null,null,null,null,null,"Date:"]
[null,null,null,null,null,null,null,"(Print Name)",null,null,null,null,"(Signature)"]
[null,"Accepted Contractor Representative:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date:"]
[null,null,null,null,null,null,null,"(Print Name)",null,null,null,null,"(Signature)"]
[null,"Reviewer (optional):",null,null,null,null,null,null,"CCA Approval:  ",null,null,null,null,null,"EA Approval:"]
[]
["This Change Order must be fully executed (signed & dated by EA) prior to commencement of activities."]
[]
["CO2012Rates-070117.xls"]

{"sheet":"CO Sampling Table","index":14,"n_rows":44,"n_cols":15,"rows_kept":44,"cut":false,"hidden":false,"merged":[[3,2,3,3],[3,5,3,6],[3,7,3,12],[4,2,4,13],[6,1,9,2],[6,3,9,3],[6,4,6,14],[7,4,8,4],[7,5,8,5],[7,13,8,13],[7,14,8,14],[7,11,8,11],[7,12,8,12],[1,2,1,3],[1,5,1,6],[1,7,1,10],[2,2,2,3],[2,5,2,6],[2,7,2,10],[29,4,29,14],[13,1,13,2],[7,7,8,7],[7,8,8,8],[7,9,8,9],[7,10,8,10],[10,1,10,2],[11,1,11,2],[12,1,12,2],[7,6,8,6],[25,1,25,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[26,1,26,2],[27,1,27,2],[29,1,32,2],[29,3,32,3],[30,4,31,4],[35,1,35,2],[30,6,31,6],[30,7,31,7],[30,8,31,8],[33,1,33,2],[34,1,34,2],[30,9,31,9],[30,5,31,5],[30,12,31,12],[30,13,31,13],[30,14,31,14],[30,10,31,10],[30,11,31,11],[43,4,43,5],[36,1,36,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[40,1,40,2],[41,1,41,2]]}
[null,"Change Order Sampling Parameter Table"]
[null,"Work Order #:",{"$f":"Work_Order_Number","v":0},null,null,"FDEP/LP Site Mgr:",null,{"$f":"Site_Manager","v":0},null,null,null,"CO#:",{"$f":"'CO Worksheet'!P2","v":0}]
[null,"Facility Id #:",{"$f":"Facility_ID","v":0},null,null,"Contractor Name:",null,{"$f":"Contractor_Name","v":0},null,null,null,null,{"$f":"'CO Worksheet'!U2","v":0},"Field Event"]
[null,"Date:",{"$f":"TODAY()","v":"2019-03-20"},null,null,"Site Name:",null,{"$f":"Facility_Name","v":0}]
[null,"Comments:"]
[]
[null,"Groundwater\nSample Locations",null,"Number of Events","Analytical Parameters (enter number of samples for each method)"]
[null,null,null,null,"BTEX + MTBE EPA \n8260","PAHs\nEPA\n8270","TRPHs \nFL-PRO","Lead\nEPA\n6010","EDB\nEPA\n8011","Chapter\n62-780\nTable C","Chapter\n62-780\nTable D","VOAs &\nVOHs\nEPA\n8260","VOAs &\nVOHs\nEPA\n8021","EDB\nEPA\n504.1","BTEX + MTBE EPA \n8021"]
[]
[null,null,null,null,null," "," "," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"No. Samples",null,null,{"$f":"SUM(E11:E25)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Cost per Sample",null,null,54.6,116,86.45,13.64,50.05,351.57,558.9,116,116,50.05,54.6]
[null,"Subtotal ",null,{"$f":"SUM(E28:O28)","v":0},{"$f":"E26*E27","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Soil /Air Sample\nLocations",null,"Number of Events","Analytical Parameters (enter number of samples for each method)"]
[null,null,null,null,"BTEX + MTBE EPA \n8260","PAHs\nEPA\n8270","TRPHs \nFL-PRO","SPLP\nExtraction\nEPA\n1312","TRPHs \nSpeciation","Encores","Chapter\n62-780\nTable D","As, Cd, \nCr, Pb EPA\n 6010","VOHs \nEPA \n8260","BTEX +\nMTBE \nEPA \n8021","PAHs \nEPA \n8310"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"No. Samples",null,null,{"$f":"SUM(E34:E39)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Cost per Sample",null,null,60.51,122.84,88.72,90.99,0,0,585.94000000000005,63.68,90.99,60.51,122.84]
[null,"Subtotal ",null,{"$f":"SUM(E42:O42)","v":0},{"$f":"E40*E41","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Laboratory Cost:",null,null,{"$f":"SUM(E28:O28)+SUM(E42:O42)","v":0}]

{"sheet":"CO Spreadsheet","index":15,"n_rows":43,"n_cols":11,"rows_kept":43,"cut":false,"hidden":false,"merged":[[11,1,11,2],[1,1,1,6],[2,1,2,2],[3,1,3,2],[3,5,3,8],[4,1,4,2],[4,5,4,8],[5,1,5,2],[5,5,5,8],[6,1,6,2],[6,5,6,8],[7,5,7,8],[18,1,18,2],[19,1,19,2],[20,1,20,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2]]}
[null,null,null,"Spreadsheet",null,null,{"$f":"'CO Worksheet'!U2","v":0},"Field Event"]
["Site Name:  ",{"$f":"Facility_Name","v":0},null,null,null,null,null,"CO#:  ",{"$f":"'CO Worksheet'!P2","v":0},null," "]
["FDEP Facility ID#:  ",{"$f":"Facility_ID","v":0},null,null,null,"Activity Description",null,null,null,null," "]
["Contractor Name:  ",{"$f":"Contractor_Name","v":0},null,null,"Subtask A",null,null,null,null,null," "]
["FDEP Site Mgr:  ",{"$f":"Site_Manager","v":0},null,null,"Subtask B",null,null,null,null,null," "]
["Work Order #:  ",{"$f":"Work_Order_Number","v":0},null,null,"Subtask C",null,null,null,null,null," "]
["Date:  ",{"$f":"TODAY()","v":"2019-03-20"},null,null,"Subtask D"]
[null,null,null,null,"Subtask E"]
[null,null,null,"Template Section"]
["Labor Rate","Personnel Category",null,"Totals","   A   ","   B   ","   C   ","   D   ","   E   "]
[]
[0,null,null,0,0,0,0,0,0]
[0,null,null,{"$f":"ROUND(E13,1)+ROUND(F13,1)+ROUND(G13,1)+ROUND(H13,1)+ROUND(I13,1)","v":0},0,0,0,0,0]
[0,null,null,0,0,0,0,0,0]
[0,null,null,0,0,0,0,0,0]
[0,null,null,0,0,0,0,0,0]
[0,null,null,0,0,0,0,0,0]
[0,null,null,0,0,0,0,0,0]
[0,null,null,0,0,0,0,0,0]
[0,null,null,0,0,0,0,0,0]
[0,null,null,0,0,0,0,0,0]
[null,"TOTAL HOURS",null,{"$f":"ROUND(D12,1)+ROUND(D13,1)+ROUND(D14,1)+ROUND(D15,1)+ROUND(D16,1)+ROUND(D17,1)+ROUND(D18,1)+ROUND(D19,1)+ROUND(D20,1)+ROUND(D21,1)","v":0},0,0,0,0,0]
["1)","Bare Labor Cost",null,{"$f":"SUM(E23:J23)","v":0},{"$f":"(($A$12*ROUND(E12,1)+($A$13*ROUND(E13,1))+($A$14*ROUND(E14,1))+($A$15*ROUND(E15,1))+($A$16*ROUND(E16,1))+($A$17*ROUND(E17,1))+($A$18*ROUND(E18,1))+($A$19*ROUND(E19,1))+($A$20*ROUND(E20,1))+($A$21*ROUND(E21,1))))","v":0},{"$f":"(($A$12*ROUND(F12,1)+($A$13*ROUND(F13,1))+($A$14*ROUND(F14,1))+($A$15*ROUND(F15,1))+($A$16*ROUND(F16,1))+($A$17*ROUND(F17,1))+($A$18*ROUND(F18,1))+($A$19*ROUND(F19,1))+($A$20*ROUND(F20,1))+($A$21*ROUND(F21,1))))","v":0},{"$f":"(($A$12*ROUND(G12,1)+($A$13*ROUND(G13,1))+($A$14*ROUND(G14,1))+($A$15*ROUND(G15,1))+($A$16*ROUND(G16,1))+($A$17*ROUND(G17,1))+($A$18*ROUND(G18,1))+($A$19*ROUND(G19,1))+($A$20*ROUND(G20,1))+($A$21*ROUND(G21,1))))","v":0},{"$f":"(($A$12*ROUND(H12,1)+($A$13*ROUND(H13,1))+($A$14*ROUND(H14,1))+($A$15*ROUND(H15,1))+($A$16*ROUND(H16,1))+($A$17*ROUND(H17,1))+($A$18*ROUND(H18,1))+($A$19*ROUND(H19,1))+($A$20*ROUND(H20,1))+($A$21*ROUND(H21,1))))","v":0},{"$f":"(($A$12*ROUND(I12,1)+($A$13*ROUND(I13,1))+($A$14*ROUND(I14,1))+($A$15*ROUND(I15,1))+($A$16*ROUND(I16,1))+($A$17*ROUND(I17,1))+($A$18*ROUND(I18,1))+($A$19*ROUND(I19,1))+($A$20*ROUND(I20,1))+($A$21*ROUND(I21,1))))","v":0}]
["2)","Project Management (line 1)",0.15,0,{"$f":"E23*$C$24","v":0},{"$f":"F23*$C$24","v":0},{"$f":"G23*$C$24","v":0},{"$f":"H23*$C$24","v":0},{"$f":"I23*$C$24","v":0}]
["3)","Indirect, Overhead, G&A, Fee (lines 1 & 2)",1.94,0,{"$f":"(($C$25)*(E23+E24))","v":0},{"$f":"(($C$25)*(F23+F24))","v":0},{"$f":"(($C$25)*(G23+G24))","v":0},{"$f":"(($C$25)*(H23+H24))","v":0},{"$f":"(($C$25)*(I23+I24))","v":0}]
["4)","Total Labor Cost",null,0,{"$f":"SUM(E23:E25)","v":0},{"$f":"SUM(F23:F25)","v":0},{"$f":"SUM(G23:G25)","v":0},{"$f":"SUM(H23:H25)","v":0},{"$f":"SUM(I23:I25)","v":0}]
["5)","Equipment Rental",null,0,{"$f":"(kitcost*E12)/10","v":0},{"$f":"(kitcost*F12)/10","v":0},{"$f":"(kitcost*G12)/10","v":0},{"$f":"(kitcost*H12)/10","v":0},{"$f":"(kitcost*I12)/10","v":0}]
["6)","Other Direct Costs (lines 1 & 2)",0.1,0,{"$f":"$C$28*(E23+E24)","v":0},{"$f":"$C$28*(F23+F24)","v":0},{"$f":"$C$28*(G23+G24)","v":0},{"$f":"$C$28*(H23+H24)","v":0},{"$f":"$C$28*(I23+I24)","v":0}]
["7)",null,null,0,0,0,0,0,0]
[null,"Equipment kit costs:"]
["8)","CONTRACTOR SUBTOTAL",null,{"$f":"SUM(E31:J31)","v":0},{"$f":"SUM(E26:E30)","v":0},{"$f":"SUM(F26:F30)","v":0},{"$f":"SUM(G26:G30)","v":0},{"$f":"SUM(H26:H30)","v":0},{"$f":"SUM(I26:I30)","v":0}]
[]
["9)","Per Diem",null,{"$f":"SUM(E33:J33)","v":0},0,0,0,0,0]
["10)","Extra Vehicle",null,0,0,0,0,0,0]
["11)","Personal Protection Equipment",null,0,0,0,0,0,0]
["12)","Other Subcontractors",null,0,0,0,0,0,0]
["13)","Sub Handling Fee (line 12)",0.1,0,{"$f":"E36*$C$37","v":0},{"$f":"F36*$C$37","v":0},{"$f":"G36*$C$37","v":0},{"$f":"H36*$C$37","v":0},{"$f":"I36*$C$37","v":0}]
["14)","Equipment Purchase",null,0,0,0,0,0,0]
["15)","Equip Purchase Fee",0.1,{"$f":"SUM(E39:J39)","v":0},{"$f":"$C$39*E38","v":0},{"$f":"$C$39*F38","v":0},{"$f":"$C$39*G38","v":0},{"$f":"$C$39*H38","v":0},{"$f":"$C$39*I38","v":0}]
["16)","SUBCONTRACTOR SUBTOTAL",null,{"$f":"SUM(E40:J40)","v":0},{"$f":"SUM(E33:E39)","v":0},{"$f":"SUM(F33:F39)","v":0},{"$f":"SUM(G33:G39)","v":0},{"$f":"SUM(H33:H39)","v":0},{"$f":"SUM(I33:I39)","v":0}]
["17)","TOTAL PRICE (less retainage)",null,{"$f":"SUM(E41:J41)","v":0},{"$f":"E31+E40-E42","v":0},{"$f":"F31+F40-F42","v":0},{"$f":"G31+G40-G42","v":0},{"$f":"H31+H40-H42","v":0},{"$f":"I31+I40-I42","v":0}]
["18)","RETAINAGE",{"$f":"RetainPCT","v":0.05},{"$f":"SUM(E42:J42)","v":0},{"$f":"(E31+E40)*$C$42","v":0},{"$f":"(F31+F40)*$C$42","v":0},{"$f":"(G31+G40)*$C$42","v":0},{"$f":"(H31+H40)*$C$42","v":0},{"$f":"(I31+I40)*$C$42","v":0}]
["19)","TOTAL PRICE (including retainage)",null,{"$f":"SUM(E43:J43)","v":0},{"$f":"E31+E40","v":0},{"$f":"F31+F40","v":0},{"$f":"G31+G40","v":0},{"$f":"H31+H40","v":0},{"$f":"I31+I40","v":0}]

{"sheet":"RAC Worksheet","index":16,"n_rows":28,"n_cols":8,"rows_kept":28,"cut":false,"hidden":false,"merged":[[25,5,25,7],[20,5,20,7],[21,5,21,7],[22,5,22,7],[23,5,23,7],[16,5,16,7],[17,5,17,7],[18,5,18,7],[19,5,19,7],[24,5,24,7]]}
["Work Order #",{"$f":"Work_Order_Number","v":0}]
["FDEP ID#",{"$f":"Facility_ID","v":0}]
[null,null,"      SUMMARY OF CONSULTANT MOBILIZATIONS AND OVERSIGHT"]
["Entries on this sheet do not populate templates"]
["Activity","Mobilization     1 person","Mobilization     2 person","Crew mobilization     1 person","Crew mobilization     2 person","Full day    oversight          ","In-house     Yes/No","Comments "]
[]
[]
[]
[]
[]
[]
[]
["Total",{"$f":"SUM(B6:B12)","v":0},{"$f":"SUM(C6:C12)","v":0},{"$f":"SUM(D6:D12)","v":0},{"$f":"SUM(E6:E12)","v":0},{"$f":"SUM(F6:F12)","v":0}]
[]
[null,null,"                   SUMMARY OF SUBCONTRACTOR COSTS "]
["Entries on this sheet do not populate templates"]
["Subcontractor Name","Construction Subcontractor Amount","Other Subcontractor Amount","Non-capital Equipment Amount","Capital Equipment Amount","Comments"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",{"$f":"SUM(B18:B26)","v":0},{"$f":"SUM(C18:C26)","v":0},{"$f":"SUM(D18:D26)","v":0},{"$f":"SUM(E18:E26)","v":0}]
[{"$f":"'Data Entry'!A44","v":"Template-050118-Standard.xlt"}]

{"sheet":"Monitoring Plan","index":17,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Delegation Memo","index":18,"n_rows":12,"n_cols":5,"rows_kept":12,"cut":false,"hidden":false,"merged":[[11,1,11,3],[11,4,11,8],[5,1,5,2],[5,3,5,11],[9,1,9,2],[9,3,9,11],[7,2,7,10]]}
[]
[]
[]
[]
[]
[null,"DATE: ",null,{"$f":"TODAY()","v":"2019-03-20"}]
[]
[null,"TO:","Petroleum Restoration Program, FDEP"]
[]
[null,"FROM:",null,{"$f":"'Data Entry'!B11","v":0}]
[]
[null,"SUBJECT:",null,null,"Delegation of Authority"]

{"sheet":"Risk Assessment","index":19,"n_rows":67,"n_cols":7,"rows_kept":67,"cut":false,"hidden":false,"merged":[[41,0,41,5],[49,0,49,5],[55,0,55,5],[50,0,50,1],[50,2,50,3],[51,0,51,1],[51,2,51,3],[52,0,52,1],[52,2,52,3],[53,0,53,1],[53,2,53,3],[54,0,54,1],[54,2,54,3],[46,4,48,5],[50,4,54,5],[0,0,0,5],[13,0,13,2],[13,3,13,4],[14,0,14,5],[20,0,20,5],[15,4,19,5],[15,2,15,3],[16,2,16,3],[17,2,17,3],[18,2,18,3],[19,2,19,3],[4,2,4,4],[5,2,5,4],[6,2,6,4],[7,2,7,4],[11,0,12,5],[1,0,1,1],[1,2,1,4],[2,2,2,4],[3,2,3,4],[21,4,23,5],[25,4,27,5],[29,4,30,5],[32,4,34,5],[36,4,40,5],[9,0,9,1],[8,2,8,4],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[24,0,24,5],[28,0,28,5],[25,0,25,1],[26,0,26,1],[27,0,27,1],[25,2,25,3],[31,0,31,5],[35,0,35,5],[32,2,32,3],[33,2,33,3],[22,0,22,1],[23,0,23,1],[21,2,21,3],[22,2,22,3],[23,2,23,3],[21,0,21,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[34,0,34,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[26,2,26,3],[27,2,27,3],[30,0,30,1],[29,0,29,1],[29,2,29,3],[30,2,30,3],[34,2,34,3],[32,0,32,1],[61,2,61,3],[61,4,61,5],[56,4,60,5],[43,0,43,1],[44,0,44,1],[46,2,46,3],[47,2,47,3],[48,2,48,3],[56,2,56,3],[57,2,57,3],[43,2,43,3],[44,2,44,3],[42,4,44,5],[45,0,45,5],[42,0,42,1],[42,2,42,3],[64,2,64,3],[65,2,65,3],[66,2,66,3],[64,4,64,5],[65,4,65,5],[66,4,66,5],[63,2,63,5],[9,2,9,4],[47,0,47,1],[48,0,48,1],[57,0,57,1],[58,0,58,1],[59,0,59,1],[58,2,58,3],[59,2,59,3],[60,2,60,3],[46,0,46,1],[40,0,40,1],[36,2,36,3],[37,2,37,3],[38,2,38,3],[39,2,39,3],[40,2,40,3],[33,0,33,1]]}
["DEP Risk Assessment"]
[]
["Vendor Name:",null,{"$f":"Contractor_Name","v":0}]
["Contract or PO Number:",null,{"$f":"Work_Order_Number","v":0}]
["Title or Name of Contract:",null,{"$f":"Facility_Name","v":0}]
["Total Contract Amount:",null,{"$f":"Original_Total","v":0}]
["Contract Effective Date:"]
["Base Contract Term:",null,"1 Year"]
["Date of Base Contract Term Expiration:"]
["Overall Risk Level:",null,{"$f":"E62","v":0}]
[]
["Instructions: For each risk criteria, identify whether it applies to the contract and select from the dropdown the appropriate number of points as the Score."]
[]
["Risk Criteria",null,null,"Points",null,"Score"]
["Total Dollar Value of Contract:"]
["5 = Over $10 million",null,"5 = High Risk\n",null,null,null,5]
["4 = Over $1 million",null,"4 = Moderate High Risk",null,null,null,4]
["3 = Over $150,000 up to $1 million",null,"3 = Moderate Risk",null,null,null,3]
["2 = $25,000 up to $150,000",null,"2 = Moderately Low Risk",null,null,null,2]
["1 = Less than $25,000",null,"1 = Low Risk",null,null,null,1]
["Complexity:"]
["5 = Highly complex or technical\n",null,"5 = High Risk\n",null,null,null,5]
["3 = Somewhat complex or technical in nature",null,"3 = Moderate",null,null,null,3]
["1 = Not complex and easily understood",null,"1 = Low Risk",null,null,null,1]
["Public Safety:"]
["5 = Clients or public may be exposed to safety risks ",null,"5 = High Risk"]
["3 = Risks other than safety",null,"3 = Moderate Risk"]
["1 = No client or public safety risks",null,"1 = Low Risk"]
["Funding Source:"]
["5 = Federal and/or state financial assistance is used",null,"5 = High Risk",null,null,null,5]
["1 = No federal or state financial assistance is used",null,"1 = Low Risk",null,null,null,1]
["Payment Method:"]
["5 = Cost reimbursement",null,"5 = High Risk"]
["3 = Fixed rate",null,"3 = Moderate"]
["1 = Fixed price",null,"1 = Low Risk"]
["Procurement Method:"]
["5 = Sole source\n",null,"5 = High Risk\n"]
["4 = Emergency procurement, ITN, RFP",null,"4 = Moderate High Risk"]
["3 = Legislative mandates, exempted services, ITB ",null,"3 = Moderate Risk"]
["2 = RFQ (state contract or GSA)",null,"2 = Moderately Low Risk"]
["1 = Competitive negotiation",null,"1 = Low Risk"]
["Provider Performance:"]
["5 = Known to be unsatisfactory",null,"5 = High Risk"]
["3 = Minimal problems or unknown",null,"3 = Moderate"]
["1 = Meets expectations",null,"1 = Low Risk"]
["Visibility and Impact:"]
["5 = Executive importance and impacts multiple business units ",null,"5 = High Risk"]
["3 = Executive importance or impacts multiple business units",null,"3 = Moderate"]
["1 = Low executive importance and impacts one unit",null,"1 = Low Risk"]
["Security Access and Confidential Data:"]
["5 = Has access to or is given confidential data\n",null,"5 = High Risk\n"]
["4 = Has access to facilities with confidential data but no direct electronic access",null,"4 = Moderate High Risk"]
["3 = Access ability uncertain",null,"3 = Moderate Risk"]
["2 = Has access to facilities but confidential data is segregated",null,"2 = Moderately Low Risk"]
["1 = No access to facilities or confidential data",null,"1 = Low Risk"]
["Other Factors:"]
[null,null,"5 = High Risk\n"]
["a) Significant changes in the business process",null,"4 = Moderate High Risk"]
["b) Staff turnover of key contractual stakeholders",null,"3 = Moderate Risk"]
["c) Contract manager has other high priority responsibilities",null,"2 = Moderately Low Risk"]
[null,null,"1 = Low Risk"]
[null,null,"Total Risk Score",null,{"$f":"E16+E22+E26+E30+E33+E37+E43+E47+E51+E57","v":0}]
[]
[null,null,"Risk Level:"]
[null,null,"Low",null,"10-19"]
[null,null,"Medium",null,"20-39"]
[null,null,"High",null,"40-50"]