{"text_format":"1","workbook":"xlsx","n_sheets":29,"sheets":["Cover","Prime Contractor Technicians","SUBCONTRACTOR1 Technicians","SUBCONTRACTOR2 Technicians","SUBCONTRACTOR3 Technicians","SUBCONTRACTOR4 Technicians","SUBCONTRACTOR5 Technicians","SUBCONTRACTOR6 Technicians","SUBCONTRACTOR7 Technicians","SUBCONTRACTOR8 Technicians","SUBCONTRACTOR9 Technicians","SUBCONTRACTOR10 Technicians","SUBCONTRACTOR11 Technicians","SUBCONTRACTOR12 Technicians","PRIME CONTRACTOR Administration","SUBCONTRACTOR1 Administration","SUBCONTRACTOR2 Administration","SUBCONTRACTOR3 Administration","SUBCONTRACTOR4 Administration","SUBCONTRACTOR5 Administration","SUBCONTRACTOR6 Administration","SUBCONTRACTOR7 Administration","SUBCONTRACTOR8 Administration","SUBCONTRACTOR9 Administration","SUBCONTRACTOR10 Administration","SUBCONTRACTOR11 Administration","SUBCONTRACTOR12 Administration","Direct Costs","Mileage"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":29,"comments":14,"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":"Cover","index":0,"n_rows":218,"n_cols":10,"rows_kept":218,"cut":false,"hidden":false,"merged":[[7,1,11,2],[2,0,2,7],[3,0,3,7],[8,4,8,6],[6,4,6,6],[7,4,7,6]]}
[null,null,null,null,null,null,"Version:","2025.07.15.JDH"]
["CEI and ALL TECHNICIANs' SCOPE and ESTIMATE--(WITH SHIFT PREMIUM) No 85%-Rule--STAND-ALONE or ON-CALL",null,null,null,null,null,null,"Many Subs & Techs"]
["NORTH CAROLINA DEPARTMENT OF TRANSPORTATION"]
["PROFESSIONAL SERVICES MANAGEMENT UNIT"]
[]
[null,null,null,null,"Construction Engineering and Inspection (CEI)"]
[null,null,null,null,"WBS-XXXXX.X.X"]
[null,"Choose YES or NO to Hide/Unhide Appropriate Estimate Sheets as dictated by Task Order Scope.",null,null,"PROJECT DESCRIPTION"]
[null,null,null,null,"LSC #XXXXXXXXXX"]
[]
[null,null,null,null,"ENGINEERING AND INSPECTION TECHNICIANS"]
[]
[null,null,null,null,null,null,"Regular Direct Labor"]
[]
[null,null,null,"PRIME CONTRACTOR NAME","Prime Contractor Technicians",null,{"$f":"'Prime Contractor Technicians'!G279","v":0},null,"Prime CEI Tech Salary Cost","Prime CEI Tech Fee Cost"]
[null,null,null,{"$f":"D15","v":"PRIME CONTRACTOR NAME"},"Prime Contractor Overhead Audited -- FIELD",null,{"$f":"ROUND((G15)*F16,2)","v":0},null,{"$f":"SUM(G15:G16)","v":0},{"$f":"I16*$F$56","v":0}]
[]
[null,null,null,"SUBCONTRACTOR1 NAME","Subcontractor1 Technicians",null,{"$f":"'SUBCONTRACTOR1 Technicians'!G279","v":0},null,"Sub1 CEI Tech Salary Cost","Sub1 CEI Tech Fee Cost"]
[null,null,null,{"$f":"D18","v":"SUBCONTRACTOR1 NAME"},"Subcontractor1 Overhead Audited -- FIELD",null,{"$f":"ROUND(G18*F19,2)","v":0},null,{"$f":"SUM(G18:G19)","v":0},{"$f":"I19*$F$56","v":0}]
[]
[null,null,null,"SUBCONTRACTOR2 NAME","Subcontractor2 Technicians",null,{"$f":"'SUBCONTRACTOR2 Technicians'!G279","v":0},null,"Sub2 CEI Tech Salary Cost","Sub2 CEI Tech Fee Cost"]
[null,null,null,{"$f":"D21","v":"SUBCONTRACTOR2 NAME"},"Subcontractor2 Overhead Audited -- FIELD",null,{"$f":"ROUND(G21*F22,2)","v":0},null,{"$f":"SUM(G21:G22)","v":0},{"$f":"I22*$F$56","v":0}]
[]
[null,null,null,"SUBCONTRACTOR3 NAME","Subcontractor3 Technicians",null,{"$f":"'SUBCONTRACTOR3 Technicians'!G279","v":0},null,"Sub3 CEI Tech Salary Cost","Sub3 CEI Tech Fee Cost"]
[null,null,null,{"$f":"D24","v":"SUBCONTRACTOR3 NAME"},"Subcontractor3 Overhead Audited -- FIELD",null,{"$f":"ROUND((G24)*F25,2)","v":0},null,{"$f":"SUM(G24:G25)","v":0},{"$f":"I25*$F$56","v":0}]
[]
[null,null,null,"SUBCONTRACTOR4 NAME","Subcontractor4 Technicians",null,{"$f":"'SUBCONTRACTOR4 Technicians'!G279","v":0},null,"Sub4 CEI Tech Salary Cost","Sub4 CEI Tech Fee Cost"]
[null,null,null,{"$f":"D27","v":"SUBCONTRACTOR4 NAME"},"Subcontractor4 Overhead Audited -- FIELD",null,{"$f":"ROUND((G27)*F28,2)","v":0},null,{"$f":"SUM(G27:G28)","v":0},{"$f":"I28*$F$56","v":0}]
[]
[null,null,null,"SUBCONTRACTOR5 NAME","Subcontractor5 Technicians",null,{"$f":"'SUBCONTRACTOR5 Technicians'!G279","v":0},null,"Sub5 CEI Tech Salary Cost","Sub5 CEI Tech Fee Cost"]
[null,null,null,{"$f":"D30","v":"SUBCONTRACTOR5 NAME"},"Subcontractor5 Overhead Audited -- FIELD",null,{"$f":"ROUND((G30)*F31,2)","v":0},null,{"$f":"SUM(G30:G31)","v":0},{"$f":"I31*$F$56","v":0}]
[]
[null,null,null,"SUBCONTRACTOR6 NAME","Subcontractor6 Technicians",null,{"$f":"'SUBCONTRACTOR6 Technicians'!G279","v":0},null,"Sub6 CEI Tech Salary Cost","Sub6 CEI Tech Fee Cost"]
[null,null,null,{"$f":"D33","v":"SUBCONTRACTOR6 NAME"},"Subcontractor6 Overhead Audited -- FIELD",null,{"$f":"ROUND((G33)*F34,2)","v":0},null,{"$f":"SUM(G33:G34)","v":0},{"$f":"I34*$F$56","v":0}]
[]
[null,null,null,"SUBCONTRACTOR7 NAME","Subcontractor7 Technicians",null,{"$f":"'SUBCONTRACTOR7 Technicians'!G279","v":0},null,"Sub7 CEI Tech Salary Cost","Sub7 CEI Tech Fee Cost"]
[null,null,null,{"$f":"D36","v":"SUBCONTRACTOR7 NAME"},"Subcontractor7 Overhead Audited -- FIELD",null,{"$f":"ROUND((G36)*F37,2)","v":0},null,{"$f":"SUM(G36:G37)","v":0},{"$f":"I37*$F$56","v":0}]
[]
[null,null,null,"SUBCONTRACTOR8 NAME","Subcontractor8 Technicians",null,{"$f":"'SUBCONTRACTOR8 Technicians'!G279","v":0},null,"Sub8 CEI Tech Salary Cost","Sub8 CEI Tech Fee Cost"]
[null,null,null,{"$f":"D39","v":"SUBCONTRACTOR8 NAME"},"Subcontractor8 Overhead Audited -- FIELD",null,{"$f":"ROUND((G39)*F40,2)","v":0},null,{"$f":"SUM(G39:G40)","v":0},{"$f":"I40*$F$56","v":0}]
[]
[null,null,null,"SUBCONTRACTOR9 NAME","Subcontractor9 Technicians",null,{"$f":"'SUBCONTRACTOR9 Technicians'!G279","v":0},null,"Sub9 CEI Tech Salary Cost","Sub9 CEI Tech Fee Cost"]
[null,null,null,{"$f":"D42","v":"SUBCONTRACTOR9 NAME"},"Subcontractor9 Overhead Audited -- FIELD",null,{"$f":"ROUND((G42)*F43,2)","v":0},null,{"$f":"SUM(G42:G43)","v":0},{"$f":"I43*$F$56","v":0}]
[]
[null,null,null,"SUBCONTRACTOR10 NAME","Subcontractor10 Technicians",null,{"$f":"'SUBCONTRACTOR10 Technicians'!G279","v":0},null,"Sub10 CEI Tech Salary Cost","Sub10 CEI Tech Fee Cost"]
[null,null,null,{"$f":"D45","v":"SUBCONTRACTOR10 NAME"},"Subcontractor10 Overhead Audited -- FIELD",null,{"$f":"ROUND((G45)*F46,2)","v":0},null,{"$f":"SUM(G45:G46)","v":0},{"$f":"I46*$F$56","v":0}]
[]
[null,null,null,"SUBCONTRACTOR11 NAME","Subcontractor11 Technicians",null,{"$f":"'SUBCONTRACTOR11 Technicians'!G279","v":0},null,"Sub11 CEI Tech Salary Cost","Sub11 CEI Tech Fee Cost"]
[null,null,null,{"$f":"D48","v":"SUBCONTRACTOR11 NAME"},"Subcontractor11 Overhead Audited -- FIELD",null,{"$f":"ROUND((G48)*F49,2)","v":0},null,{"$f":"SUM(G48:G49)","v":0},{"$f":"I49*$F$56","v":0}]
[]
[null,null,null,"SUBCONTRACTOR12 NAME","Subcontractor12 Technicians",null,{"$f":"'SUBCONTRACTOR12 Technicians'!G279","v":0},null,"Sub12 CEI Tech Salary Cost","Sub12 CEI Tech Fee Cost"]
[null,null,null,{"$f":"D51","v":"SUBCONTRACTOR12 NAME"},"Subcontractor12 Overhead Audited -- FIELD",null,{"$f":"ROUND((G51)*F52,2)","v":0},null,{"$f":"SUM(G51:G52)","v":0},{"$f":"I52*$F$56","v":0}]
[]
[null,null,null,null,"Subtotal",null,{"$f":"SUM(G15:G52)","v":0},null,{"$f":"SUM(I15:I52)","v":0},{"$f":"SUM(J15:J52)","v":0}]
[]
[null,null,null,null,"Operating Margin (Fixed Fee Rate) (Usually 9%)",null,{"$f":"ROUND(G54*F56,2)","v":0}]
[]
[null,null,null,null,"Subtotal",null,{"$f":"G54+G56","v":0}]
[]
[null,null,null,{"$f":"D15","v":"PRIME CONTRACTOR NAME"},"TOTAL PREMIUM LABOR - Prime Contractor",null,{"$f":"'Prime Contractor Technicians'!M281","v":0},null,"Prime TOTAL CEI Tech Cost",{"$f":"SUM(I16+J16+G60)","v":0}]
[]
[null,null,null,{"$f":"D18","v":"SUBCONTRACTOR1 NAME"},"TOTAL PREMIUM LABOR - Subcontractor1",null,{"$f":"'SUBCONTRACTOR1 Technicians'!M281","v":0},null,"Sub1 TOTAL CEI Tech Cost",{"$f":"SUM(I19+J19+G62)","v":0}]
[]
[null,null,null,{"$f":"D21","v":"SUBCONTRACTOR2 NAME"},"TOTAL PREMIUM LABOR - Subcontractor2",null,{"$f":"'SUBCONTRACTOR2 Technicians'!M281","v":0},null,"Sub2 TOTAL CEI Tech Cost",{"$f":"SUM(I22+J22+G64)","v":0}]
[]
[null,null,null,{"$f":"D24","v":"SUBCONTRACTOR3 NAME"},"TOTAL PREMIUM LABOR - Subcontractor3",null,{"$f":"'SUBCONTRACTOR3 Technicians'!M281","v":0},null,"Sub3 TOTAL CEI Tech Cost",{"$f":"SUM(I25+J25+G66)","v":0}]
[]
[null,null,null,{"$f":"D27","v":"SUBCONTRACTOR4 NAME"},"TOTAL PREMIUM LABOR - Subcontractor4",null,{"$f":"'SUBCONTRACTOR4 Technicians'!M281","v":0},null,"Sub4 TOTAL CEI Tech Cost",{"$f":"SUM(I28+J28+G68)","v":0}]
[]
[null,null,null,{"$f":"D30","v":"SUBCONTRACTOR5 NAME"},"TOTAL PREMIUM LABOR - Subcontractor5",null,{"$f":"'SUBCONTRACTOR5 Technicians'!M281","v":0},null,"Sub5 TOTAL CEI Tech Cost",{"$f":"SUM(I31+J31+G70)","v":0}]
[]
[null,null,null,{"$f":"D33","v":"SUBCONTRACTOR6 NAME"},"TOTAL PREMIUM LABOR - Subcontractor6",null,{"$f":"'SUBCONTRACTOR6 Technicians'!M281","v":0},null,"Sub6 TOTAL CEI Tech Cost",{"$f":"SUM(I34+J34+G72)","v":0}]
[]
[null,null,null,{"$f":"D36","v":"SUBCONTRACTOR7 NAME"},"TOTAL PREMIUM LABOR - Subcontractor7",null,{"$f":"'SUBCONTRACTOR7 Technicians'!M281","v":0},null,"Sub7 TOTAL CEI Tech Cost",{"$f":"SUM(I37+J37+G74)","v":0}]
[]
[null,null,null,{"$f":"D39","v":"SUBCONTRACTOR8 NAME"},"TOTAL PREMIUM LABOR - Subcontractor8",null,{"$f":"'SUBCONTRACTOR8 Technicians'!M281","v":0},null,"Sub8 TOTAL CEI Tech Cost",{"$f":"SUM(I40+J40+G76)","v":0}]
[]
[null,null,null,{"$f":"D42","v":"SUBCONTRACTOR9 NAME"},"TOTAL PREMIUM LABOR - Subcontractor9",null,{"$f":"'SUBCONTRACTOR9 Technicians'!M281","v":0},null,"Sub9 TOTAL CEI Tech Cost",{"$f":"SUM(I43+J43+G78)","v":0}]
[]
[null,null,null,{"$f":"D45","v":"SUBCONTRACTOR10 NAME"},"TOTAL PREMIUM LABOR - Subcontractor10",null,{"$f":"'SUBCONTRACTOR10 Technicians'!M281","v":0},null,"Sub10 TOTAL CEI Tech Cost",{"$f":"SUM(I46+J46+G80)","v":0}]
[]
[null,null,null,{"$f":"D48","v":"SUBCONTRACTOR11 NAME"},"TOTAL PREMIUM LABOR - Subcontractor11",null,{"$f":"'SUBCONTRACTOR11 Technicians'!M281","v":0},null,"Sub11 TOTAL CEI Tech Cost",{"$f":"SUM(I49+J49+G82)","v":0}]
[]
[null,null,null,{"$f":"D51","v":"SUBCONTRACTOR12 NAME"},"TOTAL PREMIUM LABOR - Subcontractor12",null,{"$f":"'SUBCONTRACTOR12 Technicians'!M281","v":0},null,"Sub12 TOTAL CEI Tech Cost",{"$f":"SUM(I52+J52+G84)","v":0}]
[]
[null,null,null,null,"TOTAL DIRECT SALARY COST CEI TECHNICIANS",null,{"$f":"SUM(G58:G84)","v":0},null,null,{"$f":"SUM(J60:J84)","v":0}]
[]
[]
[null,null,null,null,"PROJECT MANAGEMENT/CONTRACT ADMINISTRATION"]
[]
[null,null,null,null,"Position",null,"Direct Labor"]
[]
[null,null,null,{"$f":"D15","v":"PRIME CONTRACTOR NAME"},"Prime Contractor Project Manager",null,{"$f":"'PRIME CONTRACTOR Administration'!G132","v":0},null,"Prime PM/CA Salary Cost","Prime PM/CA Fee Cost"]
[null,null,null,{"$f":"D15","v":"PRIME CONTRACTOR NAME"},"Prime Contractor Overhead ",null,{"$f":"ROUND(G93*F94,2)","v":0},null,{"$f":"SUM(G93:G94)","v":0},{"$f":"I94*$F$134","v":0}]
[]
[null,null,null,{"$f":"D18","v":"SUBCONTRACTOR1 NAME"},"Subcontractor1 Project Manager",null,{"$f":"'SUBCONTRACTOR1 Administration'!G132","v":0},null,"Sub1 PM/CA Salary Cost","Sub1 PM/CA Fee Cost"]
[null,null,null,{"$f":"D18","v":"SUBCONTRACTOR1 NAME"},"Subcontractor1 Overhead ",null,{"$f":"ROUND(G96*F97,2)","v":0},null,{"$f":"SUM(G96:G97)","v":0},{"$f":"I97*$F$134","v":0}]
[]
[null,null,null,{"$f":"D21","v":"SUBCONTRACTOR2 NAME"},"Subcontractor2 Project Manager",null,{"$f":"'SUBCONTRACTOR2 Administration'!G132","v":0},null,"Sub2 PM/CA Salary Cost","Sub2 PM/CA Fee Cost"]
[null,null,null,{"$f":"D21","v":"SUBCONTRACTOR2 NAME"},"Subcontractor2 Overhead ",null,{"$f":"ROUND(G99*F100,2)","v":0},null,{"$f":"SUM(G99:G100)","v":0},{"$f":"I100*$F$134","v":0}]
[]
[null,null,null,{"$f":"D24","v":"SUBCONTRACTOR3 NAME"},"Subcontractor3 Project Manager",null,{"$f":"'SUBCONTRACTOR3 Administration'!G132","v":0},null,"Sub3 PM/CA Salary Cost","Sub3 PM/CA Fee Cost"]
[null,null,null,{"$f":"D24","v":"SUBCONTRACTOR3 NAME"},"Subcontractor3 Overhead ",null,{"$f":"ROUND(G102*F103,2)","v":0},null,{"$f":"SUM(G102:G103)","v":0},{"$f":"I103*$F$134","v":0}]
[]
[null,null,null,{"$f":"D27","v":"SUBCONTRACTOR4 NAME"},"Subcontractor4 Project Manager",null,{"$f":"'SUBCONTRACTOR4 Administration'!G132","v":0},null,"Sub4 PM/CA Salary Cost","Sub4 PM/CA Fee Cost"]
[null,null,null,{"$f":"D27","v":"SUBCONTRACTOR4 NAME"},"Subcontractor4 Overhead ",null,{"$f":"ROUND(G105*F106,2)","v":0},null,{"$f":"SUM(G105:G106)","v":0},{"$f":"I106*$F$134","v":0}]
[]
[null,null,null,{"$f":"D30","v":"SUBCONTRACTOR5 NAME"},"Subcontractor5 Project Manager",null,{"$f":"'SUBCONTRACTOR5 Administration'!G132","v":0},null,"Sub5 PM/CA Salary Cost","Sub5 PM/CA Fee Cost"]
[null,null,null,{"$f":"D30","v":"SUBCONTRACTOR5 NAME"},"Subcontractor5 Overhead ",null,{"$f":"ROUND(G108*F109,2)","v":0},null,{"$f":"SUM(G108:G109)","v":0},{"$f":"I109*$F$134","v":0}]
[]
[null,null,null,{"$f":"D33","v":"SUBCONTRACTOR6 NAME"},"Subcontractor6 Project Manager",null,{"$f":"'SUBCONTRACTOR6 Administration'!G132","v":0},null,"Sub6 PM/CA Salary Cost","Sub6 PM/CA Fee Cost"]
[null,null,null,{"$f":"D33","v":"SUBCONTRACTOR6 NAME"},"Subcontractor6 Overhead ",null,{"$f":"ROUND(G111*F112,2)","v":0},null,{"$f":"SUM(G111:G112)","v":0},{"$f":"I112*$F$134","v":0}]
[]
[null,null,null,{"$f":"D36","v":"SUBCONTRACTOR7 NAME"},"Subcontractor7 Project Manager",null,{"$f":"'SUBCONTRACTOR7 Administration'!G132","v":0},null,"Sub7 PM/CA Salary Cost","Sub7 PM/CA Fee Cost"]
[null,null,null,{"$f":"D36","v":"SUBCONTRACTOR7 NAME"},"Subcontractor7 Overhead ",null,{"$f":"ROUND(G114*F115,2)","v":0},null,{"$f":"SUM(G114:G115)","v":0},{"$f":"I115*$F$134","v":0}]
[]
[null,null,null,{"$f":"D39","v":"SUBCONTRACTOR8 NAME"},"Subcontractor8 Project Manager",null,{"$f":"'SUBCONTRACTOR8 Administration'!G132","v":0},null,"Sub8 PM/CA Salary Cost","Sub8 PM/CA Fee Cost"]
[null,null,null,{"$f":"D39","v":"SUBCONTRACTOR8 NAME"},"Subcontractor8 Overhead ",null,{"$f":"ROUND(G117*F118,2)","v":0},null,{"$f":"SUM(G117:G118)","v":0},{"$f":"I118*$F$134","v":0}]
[]
[null,null,null,{"$f":"D42","v":"SUBCONTRACTOR9 NAME"},"Subcontractor9 Project Manager",null,{"$f":"'SUBCONTRACTOR9 Administration'!G132","v":0},null,"Sub9 PM/CA Salary Cost","Sub9 PM/CA Fee Cost"]
[null,null,null,{"$f":"D42","v":"SUBCONTRACTOR9 NAME"},"Subcontractor9 Overhead ",null,{"$f":"ROUND(G120*F121,2)","v":0},null,{"$f":"SUM(G120:G121)","v":0},{"$f":"I121*$F$134","v":0}]
[]
[null,null,null,{"$f":"D45","v":"SUBCONTRACTOR10 NAME"},"Subcontractor10 Project Manager",null,{"$f":"'SUBCONTRACTOR10 Administration'!G132","v":0},null,"Sub10 PM/CA Salary Cost","Sub10 PM/CA Fee Cost"]
[null,null,null,{"$f":"D45","v":"SUBCONTRACTOR10 NAME"},"Subcontractor10 Overhead ",null,{"$f":"ROUND(G123*F124,2)","v":0},null,{"$f":"SUM(G123:G124)","v":0},{"$f":"I124*$F$134","v":0}]
[]
[null,null,null,{"$f":"D48","v":"SUBCONTRACTOR11 NAME"},"Subcontractor11 Project Manager",null,{"$f":"'SUBCONTRACTOR11 Administration'!G132","v":0},null,"Sub11 PM/CA Salary Cost","Sub11 PM/CA Fee Cost"]
[null,null,null,{"$f":"D48","v":"SUBCONTRACTOR11 NAME"},"Subcontractor11 Overhead ",null,{"$f":"ROUND(G126*F127,2)","v":0},null,{"$f":"SUM(G126:G127)","v":0},{"$f":"I127*$F$134","v":0}]
[]
[null,null,null,{"$f":"D51","v":"SUBCONTRACTOR12 NAME"},"Subcontractor12 Project Manager",null,{"$f":"'SUBCONTRACTOR12 Administration'!G132","v":0},null,"Sub12 PM/CA Salary Cost","Sub12 PM/CA Fee Cost"]
[null,null,null,{"$f":"D51","v":"SUBCONTRACTOR12 NAME"},"Subcontractor12 Overhead ",null,{"$f":"ROUND(G129*F130,2)","v":0},null,{"$f":"SUM(G129:G130)","v":0},{"$f":"I130*$F$134","v":0}]
[]
[null,null,null,null,"Subtotal",null,{"$f":"SUM(G93:G130)","v":0}]
[]
[null,null,null,null,"Operating Margin (Fixed Fee Rate) (Usually 9%)",null,{"$f":"ROUND(G132*F134,2)","v":0},null,{"$f":"SUM(I94:I130)","v":0},{"$f":"SUM(J94:J130)","v":0}]
[]
[null,null,null,null,"TOTAL DIRECT SALARY COST PM/CA",null,{"$f":"G132+G134","v":0},null,null,{"$f":"SUM(I134:J134)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"APPENDIX D (continued)",null,null,null,"PRIME DIRECTs COST",{"$f":"J163/$J$201*$G$149","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,"SUB1 DIRECTs COST",{"$f":"J166/$J$201*$G$149","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"PROJECT DIRECT EXPENSES",null,null,null,"SUB2 DIRECTs COST",{"$f":"J169/$J$201*$G$149","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,"SUB3 DIRECTs COST",{"$f":"J172/$J$201*$G$149","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"TOTAL DIRECT EXPENSES",null,{"$f":"'Direct Costs'!J55","v":0},null,"SUB4 DIRECTs COST",{"$f":"J175/$J$201*$G$149","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,"SUB5 DIRECTs COST",{"$f":"J178/$J$201*$G$149","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,"SUB6 DIRECTs COST",{"$f":"J181/$J$201*$G$149","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"AGREEMENT COSTS AND FEES SUMMARY",null,null,null,"SUB7 DIRECTs COST",{"$f":"J184/$J$201*$G$149","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,"SUB8 DIRECTs COST",{"$f":"J187/$J$201*$G$149","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Direct Salary Cost CEI Technicians",null,{"$f":"G86","v":0},null,"SUB9 DIRECTs COST",{"$f":"J190/$J$201*$G$149","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Direct Salary Cost Project Management/Contract Administration",null,{"$f":"G136","v":0},null,"SUB10 DIRECTs COST",{"$f":"J193/$J$201*$G$149","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Project Direct Expenses",null,{"$f":"+G149","v":0},null,"SUB11 DIRECTs COST",{"$f":"J196/$J$201*$G$149","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"TOTAL AGREEMENT COSTS AND FEES",null,{"$f":"SUM(G154:G156)","v":0},null,"SUB12 DIRECTs COST",{"$f":"J199/$J$201*$G$149","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J145:J157)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[null,null,null,{"$f":"D15","v":"PRIME CONTRACTOR NAME"},"Facilities Cost of Capital (Prime Contractor TECHNICIANS) FIELD",null,{"$f":"ROUND((F162)*(G15),2)","v":0},null,"Prime TOTAL CoC Cost","PRIME TOTAL D&ND Salary COST"]
[null,null,null,{"$f":"D15","v":"PRIME CONTRACTOR NAME"},"Facilities Cost of Capital (Prime Contractor PROJECT  MANAGER) HOME",null,{"$f":"ROUND((F163)*(G93),2)","v":0},null,{"$f":"SUM(G162:G163)","v":0},{"$f":"SUM(J60,I94,J94,I163)","v":0}]
[]
[null,null,null,{"$f":"D18","v":"SUBCONTRACTOR1 NAME"},"Facilities Cost of Capital (Subcontractor 1 TECHNICIANS) FIELD",null,{"$f":"ROUND((F165)*(G18),2)","v":0},null,"Sub1 TOTAL CoC Cost","Sub1 TOTAL D&ND Salary COST"]
[null,null,null,{"$f":"D18","v":"SUBCONTRACTOR1 NAME"},"Facilities Cost of Capital (Subcontractor 1 PROJECT  MANAGER) HOME",null,{"$f":"ROUND((F166)*(G96),2)","v":0},null,{"$f":"SUM(G165:G166)","v":0},{"$f":"SUM(J62,I97,J97,I166)","v":0}]
[]
[null,null,null,{"$f":"D21","v":"SUBCONTRACTOR2 NAME"},"Facilities Cost of Capital (Subcontractor 2 TECHNICIANS) FIELD",null,{"$f":"ROUND((F168)*(G21),2)","v":0},null,"Sub2 TOTAL CoC Cost","Sub2 TOTAL D&ND Salary COST"]
[null,null,null,{"$f":"D21","v":"SUBCONTRACTOR2 NAME"},"Facilities Cost of Capital (Subcontractor 2 PROJECT  MANAGER) HOME",null,{"$f":"ROUND((F169)*(G99),2)","v":0},null,{"$f":"SUM(G168:G169)","v":0},{"$f":"SUM(J64,I100,J100,I169)","v":0}]
[]
[null,null,null,{"$f":"D24","v":"SUBCONTRACTOR3 NAME"},"Facilities Cost of Capital (Subcontractor 3 TECHNICIANS) FIELD",null,{"$f":"ROUND((F171)*(G24),2)","v":0},null,"Sub3 TOTAL CoC Cost","Sub3 TOTAL D&ND Salary COST"]
[null,null,null,{"$f":"D24","v":"SUBCONTRACTOR3 NAME"},"Facilities Cost of Capital (Subcontractor 3 PROJECT  MANAGER) HOME",null,{"$f":"ROUND((F172)*(G102),2)","v":0},null,{"$f":"SUM(G171:G172)","v":0},{"$f":"SUM(J66,I103,J103,I172)","v":0}]
[]
[null,null,null,{"$f":"D27","v":"SUBCONTRACTOR4 NAME"},"Facilities Cost of Capital (Subcontractor 4 TECHNICIANS) FIELD",null,{"$f":"ROUND((F174)*(G27),2)","v":0},null,"Sub4 TOTAL CoC Cost","Sub4 TOTAL D&ND Salary COST"]
[null,null,null,{"$f":"D27","v":"SUBCONTRACTOR4 NAME"},"Facilities Cost of Capital (Subcontractor 4 PROJECT  MANAGER) HOME",null,{"$f":"ROUND((F175)*(G105),2)","v":0},null,{"$f":"SUM(G174:G175)","v":0},{"$f":"SUM(J68,I106,J106,I175)","v":0}]
[]
[null,null,null,{"$f":"D30","v":"SUBCONTRACTOR5 NAME"},"Facilities Cost of Capital (Subcontractor 5 TECHNICIANS) FIELD",null,{"$f":"ROUND((F177)*(G30),2)","v":0},null,"Sub5 TOTAL CoC Cost","Sub5 TOTAL D&ND Salary COST"]
[null,null,null,{"$f":"D30","v":"SUBCONTRACTOR5 NAME"},"Facilities Cost of Capital (Subcontractor 5 PROJECT  MANAGER) HOME",null,{"$f":"ROUND((F178)*(G108),2)","v":0},null,{"$f":"SUM(G177:G178)","v":0},{"$f":"SUM(J70,I109,J109,I178)","v":0}]
[]
[null,null,null,{"$f":"D33","v":"SUBCONTRACTOR6 NAME"},"Facilities Cost of Capital (Subcontractor 6 TECHNICIANS) FIELD",null,{"$f":"ROUND((F180)*(G33),2)","v":0},null,"Sub6 TOTAL CoC Cost","Sub6 TOTAL D&ND Salary COST"]
[null,null,null,{"$f":"D33","v":"SUBCONTRACTOR6 NAME"},"Facilities Cost of Capital (Subcontractor 6 PROJECT  MANAGER) HOME",null,{"$f":"ROUND((F181)*(G111),2)","v":0},null,{"$f":"SUM(G180:G181)","v":0},{"$f":"SUM(J72,I112,J112,I181)","v":0}]
[]
[null,null,null,{"$f":"D36","v":"SUBCONTRACTOR7 NAME"},"Facilities Cost of Capital (Subcontractor 7 TECHNICIANS) FIELD",null,{"$f":"ROUND((F183)*(G36),2)","v":0},null,"Sub7 TOTAL CoC Cost","Sub7 TOTAL D&ND Salary COST"]
[null,null,null,{"$f":"D36","v":"SUBCONTRACTOR7 NAME"},"Facilities Cost of Capital (Subcontractor 7 PROJECT  MANAGER) HOME",null,{"$f":"ROUND((F184)*(G114),2)","v":0},null,{"$f":"SUM(G183:G184)","v":0},{"$f":"SUM(J74,I115,J115,I184)","v":0}]
[]
[null,null,null,{"$f":"D39","v":"SUBCONTRACTOR8 NAME"},"Facilities Cost of Capital (Subcontractor 8 TECHNICIANS) FIELD",null,{"$f":"ROUND((F186)*(G39),2)","v":0},null,"Sub8 TOTAL CoC Cost","Sub8 TOTAL D&ND Salary COST"]
[null,null,null,{"$f":"D39","v":"SUBCONTRACTOR8 NAME"},"Facilities Cost of Capital (Subcontractor 8 PROJECT  MANAGER) HOME",null,{"$f":"ROUND((F187)*(G117),2)","v":0},null,{"$f":"SUM(G186:G187)","v":0},{"$f":"SUM(J78,I118,J118,I187)","v":0}]
[]
[null,null,null,{"$f":"D42","v":"SUBCONTRACTOR9 NAME"},"Facilities Cost of Capital (Subcontractor 9 TECHNICIANS) FIELD",null,{"$f":"ROUND((F189)*(G42),2)","v":0},null,"Sub9 TOTAL CoC Cost","Sub9 TOTAL D&ND Salary COST"]
[null,null,null,{"$f":"D42","v":"SUBCONTRACTOR9 NAME"},"Facilities Cost of Capital (Subcontractor 9 PROJECT  MANAGER) HOME",null,{"$f":"ROUND((F190)*(G120),2)","v":0},null,{"$f":"SUM(G189:G190)","v":0},{"$f":"SUM(J78,I121,J121,I190)","v":0}]
[]
[null,null,null,{"$f":"D45","v":"SUBCONTRACTOR10 NAME"},"Facilities Cost of Capital (Subcontractor 10 TECHNICIANS) FIELD",null,{"$f":"ROUND((F192)*(G45),2)","v":0},null,"Sub10 TOTAL CoC Cost","Sub10 TOTAL D&ND Salary COST"]
[null,null,null,{"$f":"D45","v":"SUBCONTRACTOR10 NAME"},"Facilities Cost of Capital (Subcontractor 10 PROJECT  MANAGER) HOME",null,{"$f":"ROUND((F193)*(G123),2)","v":0},null,{"$f":"SUM(G192:G193)","v":0},{"$f":"SUM(J80,I124,J124,I193)","v":0}]
[]
[null,null,null,{"$f":"D48","v":"SUBCONTRACTOR11 NAME"},"Facilities Cost of Capital (Subcontractor 11 TECHNICIANS) FIELD",null,{"$f":"ROUND((F195)*(G48),2)","v":0},null,"Sub11 TOTAL CoC Cost","Sub11 TOTAL D&ND Salary COST"]
[null,null,null,{"$f":"D48","v":"SUBCONTRACTOR11 NAME"},"Facilities Cost of Capital (Subcontractor 11 PROJECT  MANAGER) HOME",null,{"$f":"ROUND((F196)*(G126),2)","v":0},null,{"$f":"SUM(G195:G196)","v":0},{"$f":"SUM(J82,I127,J127,I196)","v":0}]
[]
[null,null,null,{"$f":"D51","v":"SUBCONTRACTOR12 NAME"},"Facilities Cost of Capital (Subcontractor 12 TECHNICIANS) FIELD",null,{"$f":"ROUND((F198)*(G51),2)","v":0},null,"Sub12 TOTAL CoC Cost","Sub12 TOTAL D&ND Salary COST"]
[null,null,null,{"$f":"D51","v":"SUBCONTRACTOR12 NAME"},"Facilities Cost of Capital (Subcontractor 12 PROJECT  MANAGER) HOME",null,{"$f":"ROUND((F199)*(G129),2)","v":0},null,{"$f":"SUM(G198:G199)","v":0},{"$f":"SUM(J84,I130,J130,I199)","v":0}]
[]
[null,null,null,null,"TOTAL Non-DIRECT SALARY COST CEI TECHNICIANS & PM/CA",null,{"$f":"SUM(G162:G199)","v":0},null,{"$f":"SUM(I162:I199)","v":0},{"$f":"SUM(J162:J199)","v":0}]
[]
[null,null,null,null,"TOTAL DIRECT and NON-DIRECT SALARY COST CEI TECHs & PM/CA",null,{"$f":"SUM(G86,G136,G201)","v":0}]
[]
[null,null,null,null,"Contingency"]
[]
[null,null,null,null,"TOTAL AGREEMENT AMOUNT",null,{"$f":"SUM(G157,G201)","v":0},null,"TOTAL AGREEMENT AMOUNT",{"$f":"SUM(J158,J201)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,"FOR STAND-ALONE PURCHASE ORDERS ONLY -- ADDITIVE:",{"$f":"IF(G211-G207<0,\"\",G211-G207)","v":0}]
[]
[null,null,null,null,null,"STAND-ALONE PO WILL BE WRITTEN FOR THIS AMOUNT:"]
[]
[null,null,null,null,"MANHOURS TECHNICIANS",{"$f":"'Prime Contractor Technicians'!E279+'SUBCONTRACTOR1 Technicians'!E279+'SUBCONTRACTOR2 Technicians'!E279+'SUBCONTRACTOR3 Technicians'!E279+'SUBCONTRACTOR4 Technicians'!E279+'SUBCONTRACTOR5 Technicians'!E279+'SUBCONTRACTOR6 Technicians'!E279+'SUBCONTRACTOR7 Technicians'!E279+'SUBCONTRACTOR8 Technicians'!E279+'SUBCONTRACTOR9 Technicians'!E279+'SUBCONTRACTOR10 Technicians'!E279+'SUBCONTRACTOR11 Technicians'!E279+'SUBCONTRACTOR12 Technicians'!E279","v":1000}]
[null,null,null,null,"MANHOURS PROJECT MANAGEMENT",{"$f":"'PRIME CONTRACTOR Administration'!E132+'SUBCONTRACTOR1 Administration'!E132+'SUBCONTRACTOR2 Administration'!E132+'SUBCONTRACTOR3 Administration'!E132+'SUBCONTRACTOR4 Administration'!E132+'SUBCONTRACTOR5 Administration'!E132+'SUBCONTRACTOR6 Administration'!E132+'SUBCONTRACTOR7 Administration'!E132+'SUBCONTRACTOR8 Administration'!E132+'SUBCONTRACTOR9 Administration'!E132+'SUBCONTRACTOR10 Administration'!E132+'SUBCONTRACTOR11 Administration'!E132+'SUBCONTRACTOR12 Administration'!E132","v":0}]
[null,null,null,null,"TOTAL MANHOURS",{"$f":"SUM(F213:F214)","v":1000}]
[null,null,null,null,null,"LABOR COSTS",{"$f":"SUM(G154,G155,G162:G199)","v":0}]
[null,null,null,null,null,"DIRECT EXPENSES",{"$f":"SUM(G149,G205)","v":0}]
[null,null,null,null,null,"TOTAL COSTS",{"$f":"SUM(G216:G217)","v":0}]

{"sheet":"Prime Contractor Technicians","index":1,"n_rows":284,"n_cols":14,"rows_kept":284,"cut":false,"hidden":true,"merged":[[283,1,283,13],[37,1,37,13],[75,1,75,13],[113,1,113,13],[151,1,151,13],[189,1,189,13],[227,1,227,13],[265,1,265,13]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Labor Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N279","v":0}]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"Cover!E8","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"Cover!D15","v":"PRIME CONTRACTOR NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,50,{"$f":"C12+D12","v":50},null,{"$f":"F12*E12","v":0},{"$f":"D12","v":50},{"$f":"ROUND(F12/2,2)","v":0},{"$f":"(I12)*H12","v":0},null,{"$f":"ROUND(F12*0.1, 2)","v":0},{"$f":"(K12)*L12","v":0},{"$f":"G12+J12+M12","v":0}]
[null,null,null,50,{"$f":"C13+D13","v":50},null,{"$f":"F13*E13","v":0},{"$f":"D13","v":50},{"$f":"ROUND(F13/2,2)","v":0},{"$f":"(I13)*H13","v":0},null,{"$f":"ROUND(F13*0.1, 2)","v":0},{"$f":"(K13)*L13","v":0},{"$f":"G13+J13+M13","v":0}]
[null,null,null,50,{"$f":"C14+D14","v":50},null,{"$f":"F14*E14","v":0},{"$f":"D14","v":50},{"$f":"ROUND(F14/2,2)","v":0},{"$f":"(I14)*H14","v":0},null,{"$f":"ROUND(F14*0.1, 2)","v":0},{"$f":"(K14)*L14","v":0},{"$f":"G14+J14+M14","v":0}]
[null,null,null,50,50,null,0,50,0,0,null,0,0,0]
[null,null,null,50,50,null,0,50,0,0,null,0,0,0]
[null,null,null,50,50,null,0,50,0,0,null,0,0,0]
[null,null,null,50,50,null,0,50,0,0,null,0,0,0]
[null,null,null,50,{"$f":"C19+D19","v":50},null,{"$f":"F19*E19","v":0},{"$f":"D19","v":50},{"$f":"ROUND(F19/2,2)","v":0},{"$f":"(I19)*H19","v":0},null,{"$f":"ROUND(F19*0.1, 2)","v":0},{"$f":"(K19)*L19","v":0},{"$f":"G19+J19+M19","v":0}]
[null,null,null,50,50,null,0,50,0,0,null,0,0,0]
[null,null,null,50,50,null,0,50,0,0,null,0,0,0]
[null,null,null,50,50,null,0,50,0,0,null,0,0,0]
[null,null,null,50,50,null,0,50,0,0,null,0,0,0]
[null,null,null,50,50,null,0,50,0,0,null,0,0,0]
[null,null,null,50,50,null,0,50,0,0,null,0,0,0]
[null,null,null,50,50,null,0,50,0,0,null,0,0,0]
[null,null,null,50,50,null,0,50,0,0,null,0,0,0]
[null,null,null,50,50,null,0,50,0,0,null,0,0,0]
[null,null,null,50,50,null,0,50,0,0,null,0,0,0]
[null,null,null,50,50,null,0,50,0,0,null,0,0,0]
[null,null,null,50,50,null,0,50,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C12:C32)","v":0},{"$f":"SUM(D12:D32)","v":1000},{"$f":"SUM(E12:E32)","v":1000},null,{"$f":"SUM(G12:G32)","v":0},{"$f":"SUM(H12:H32)","v":1000},null,{"$f":"SUM(J12:J32)","v":0},{"$f":"SUM(K12:K32)","v":0},null,{"$f":"SUM(M12:M32)","v":0},{"$f":"SUM(N12:N32)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J33+M33","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"PRIME CONTRACTOR NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C50+D50","v":0},null,{"$f":"F50*E50","v":0},{"$f":"D50","v":0},{"$f":"ROUND(F50/2,2)","v":0},{"$f":"(I50)*H50","v":0},null,{"$f":"ROUND(F50*0.1, 2)","v":0},{"$f":"(K50)*L50","v":0},{"$f":"G50+J50+M50","v":0}]
[null,null,null,null,0,null,0,{"$f":"D51","v":0},{"$f":"ROUND(F51/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,{"$f":"C52+D52","v":0},null,{"$f":"F52*E52","v":0},{"$f":"D52","v":0},{"$f":"ROUND(F52/2,2)","v":0},{"$f":"(I52)*H52","v":0},null,{"$f":"ROUND(F52*0.1, 2)","v":0},{"$f":"(K52)*L52","v":0},{"$f":"G52+J52+M52","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,{"$f":"C54+D54","v":0},null,{"$f":"F54*E54","v":0},{"$f":"D54","v":0},{"$f":"ROUND(F54/2,2)","v":0},{"$f":"(I54)*H54","v":0},null,{"$f":"ROUND(F54*0.1, 2)","v":0},{"$f":"(K54)*L54","v":0},{"$f":"G54+J54+M54","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C50:C70)","v":0},0,0,null,0,0,null,0,{"$f":"SUM(K50:K70)","v":0},null,{"$f":"SUM(M50:M70)","v":0},0]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J71+M71","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"PRIME CONTRACTOR NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C88+D88","v":0},null,{"$f":"F88*E88","v":0},{"$f":"D88","v":0},{"$f":"ROUND(F88/2,2)","v":0},{"$f":"(I88)*H88","v":0},null,{"$f":"ROUND(F88*0.1, 2)","v":0},{"$f":"(K88)*L88","v":0},{"$f":"G88+J88+M88","v":0}]
[null,null,null,null,0,null,0,{"$f":"D89","v":0},{"$f":"ROUND(F89/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,0,null,0,{"$f":"D90","v":0},0,0,null,0,0,0]
[null,null,null,null,{"$f":"C91+D91","v":0},null,{"$f":"F91*E91","v":0},{"$f":"D91","v":0},{"$f":"ROUND(F91/2,2)","v":0},{"$f":"(I91)*H91","v":0},null,{"$f":"ROUND(F91*0.1, 2)","v":0},{"$f":"(K91)*L91","v":0},{"$f":"G91+J91+M91","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C88:C108)","v":0},{"$f":"SUM(D88:D108)","v":0},{"$f":"SUM(E88:E108)","v":0},null,{"$f":"SUM(G88:G108)","v":0},{"$f":"SUM(H88:H108)","v":0},null,{"$f":"SUM(J88:J108)","v":0},{"$f":"SUM(K88:K108)","v":0},null,{"$f":"SUM(M88:M108)","v":0},{"$f":"SUM(N88:N108)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J109+M109","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"PRIME CONTRACTOR NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C126+D126","v":0},null,{"$f":"F126*E126","v":0},{"$f":"D126","v":0},{"$f":"ROUND(F126/2,2)","v":0},{"$f":"(I126)*H126","v":0},null,{"$f":"ROUND(F126*0.1, 2)","v":0},{"$f":"(K126)*L126","v":0},{"$f":"G126+J126+M126","v":0}]
[null,null,null,null,0,null,0,{"$f":"D127","v":0},{"$f":"ROUND(F127/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,0,null,0,{"$f":"D128","v":0},0,0,null,0,0,0]
[null,null,null,null,{"$f":"C129+D129","v":0},null,{"$f":"F129*E129","v":0},{"$f":"D129","v":0},{"$f":"ROUND(F129/2,2)","v":0},{"$f":"(I129)*H129","v":0},null,{"$f":"ROUND(F129*0.1, 2)","v":0},{"$f":"(K129)*L129","v":0},{"$f":"G129+J129+M129","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C126:C146)","v":0},{"$f":"SUM(D126:D146)","v":0},{"$f":"SUM(E126:E146)","v":0},null,{"$f":"SUM(G126:G146)","v":0},{"$f":"SUM(H126:H146)","v":0},null,{"$f":"SUM(J126:J146)","v":0},{"$f":"SUM(K126:K146)","v":0},null,{"$f":"SUM(M126:M146)","v":0},{"$f":"SUM(N126:N146)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J147+M147","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"PRIME CONTRACTOR NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C164+D164","v":0},null,{"$f":"F164*E164","v":0},{"$f":"D164","v":0},{"$f":"ROUND(F164/2,2)","v":0},{"$f":"(I164)*H164","v":0},null,{"$f":"ROUND(F164*0.1, 2)","v":0},{"$f":"(K164)*L164","v":0},{"$f":"G164+J164+M164","v":0}]
[null,null,null,null,0,null,0,0,{"$f":"ROUND(F165/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,{"$f":"C166+D166","v":0},null,{"$f":"F166*E166","v":0},{"$f":"D166","v":0},{"$f":"ROUND(F166/2,2)","v":0},{"$f":"(I166)*H166","v":0},null,{"$f":"ROUND(F166*0.1, 2)","v":0},{"$f":"(K166)*L166","v":0},{"$f":"G166+J166+M166","v":0}]
[null,null,null,null,{"$f":"C167+D167","v":0},null,{"$f":"F167*E167","v":0},{"$f":"D167","v":0},{"$f":"ROUND(F167/2,2)","v":0},{"$f":"(I167)*H167","v":0},null,{"$f":"ROUND(F167*0.1, 2)","v":0},{"$f":"(K167)*L167","v":0},{"$f":"G167+J167+M167","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C164:C184)","v":0},0,0,null,0,0,null,0,{"$f":"SUM(K164:K184)","v":0},null,{"$f":"SUM(M164:M184)","v":0},0]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J185+M185","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"PRIME CONTRACTOR NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C202+D202","v":0},null,{"$f":"F202*E202","v":0},{"$f":"D202","v":0},{"$f":"ROUND(F202/2,2)","v":0},{"$f":"(I202)*H202","v":0},null,{"$f":"ROUND(F202*0.1, 2)","v":0},{"$f":"(K202)*L202","v":0},{"$f":"G202+J202+M202","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G203+J203+M203","v":0}]
[null,null,null,null,{"$f":"C204+D204","v":0},null,{"$f":"F204*E204","v":0},{"$f":"D204","v":0},{"$f":"ROUND(F204/2,2)","v":0},{"$f":"(I204)*H204","v":0},null,{"$f":"ROUND(F204*0.1, 2)","v":0},{"$f":"(K204)*L204","v":0},{"$f":"G204+J204+M204","v":0}]
[null,null,null,null,{"$f":"C205+D205","v":0},null,{"$f":"F205*E205","v":0},{"$f":"D205","v":0},{"$f":"ROUND(F205/2,2)","v":0},{"$f":"(I205)*H205","v":0},null,{"$f":"ROUND(F205*0.1, 2)","v":0},{"$f":"(K205)*L205","v":0},{"$f":"G205+J205+M205","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G216+J216+M216","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C202:C222)","v":0},0,0,null,0,0,null,0,{"$f":"SUM(K202:K222)","v":0},null,{"$f":"SUM(M202:M222)","v":0},0]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J223+M223","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B45","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B46","v":"PRIME CONTRACTOR NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C240+D240","v":0},null,{"$f":"F240*E240","v":0},{"$f":"D240","v":0},{"$f":"ROUND(F240/2,2)","v":0},{"$f":"(I240)*H240","v":0},null,{"$f":"ROUND(F240*0.1, 2)","v":0},{"$f":"(K240)*L240","v":0},{"$f":"G240+J240+M240","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G241+J241+M241","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G242+J242+M242","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C240:C260)","v":0},0,0,null,{"$f":"SUM(G240:G260)","v":0},0,null,{"$f":"SUM(J240:J260)","v":0},{"$f":"SUM(K240:K260)","v":0},null,{"$f":"SUM(M240:M260)","v":0},{"$f":"SUM(N240:N260)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J261+M261","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"PRIME CONTRACTOR NAME"}]
[]
[null,null,null,null,null,null,"GRAND TOTAL FOR ALL CALENDAR YEARS",{"$f":"H10","v":0},"TO",{"$f":"H200","v":0}]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[]
[null,"TOTALS",{"$f":"C33+C71+C109+C147+C185+C223+C261","v":0},{"$f":"D33+D71+D109+D147+D185+D223+D261","v":1000},1000,null,{"$f":"G33+G71+G109+G147+G185+G223+G261","v":0},{"$f":"H33+H71+H109+H147+H185+H223+H261","v":1000},null,{"$f":"J33+J71+J109+J147+J185+J223+J261","v":0},{"$f":"K33+K71+K109+K147+K185+K223+K261","v":0},null,{"$f":"M33+M71+M109+M147+M185+M223+M261","v":0},{"$f":"N33+N71+N109+N147+N185+N223+N261","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J279+M279","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]

{"sheet":"SUBCONTRACTOR1 Technicians","index":2,"n_rows":284,"n_cols":14,"rows_kept":284,"cut":false,"hidden":true,"merged":[[283,1,283,13],[37,1,37,13],[75,1,75,13],[113,1,113,13],[151,1,151,13],[189,1,189,13],[227,1,227,13],[265,1,265,13]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Labor Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N279","v":0}]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"Cover!$E$8","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"Cover!D18","v":"SUBCONTRACTOR1 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C12+D12","v":0},null,{"$f":"F12*E12","v":0},{"$f":"D12","v":0},{"$f":"ROUND(F12/2,2)","v":0},{"$f":"(I12)*H12","v":0},null,{"$f":"ROUND(F12*0.1, 2)","v":0},{"$f":"(K12)*L12","v":0},{"$f":"G12+J12+M12","v":0}]
[null,null,null,null,{"$f":"C13+D13","v":0},null,{"$f":"F13*E13","v":0},{"$f":"D13","v":0},{"$f":"ROUND(F13/2,2)","v":0},{"$f":"(I13)*H13","v":0},null,{"$f":"ROUND(F13*0.1, 2)","v":0},{"$f":"(K13)*L13","v":0},{"$f":"G13+J13+M13","v":0}]
[null,null,null,null,{"$f":"C14+D14","v":0},null,{"$f":"F14*E14","v":0},{"$f":"D14","v":0},{"$f":"ROUND(F14/2,2)","v":0},{"$f":"(I14)*H14","v":0},null,{"$f":"ROUND(F14*0.1, 2)","v":0},{"$f":"(K14)*L14","v":0},{"$f":"G14+J14+M14","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,{"$f":"C19+D19","v":0},null,{"$f":"F19*E19","v":0},{"$f":"D19","v":0},{"$f":"ROUND(F19/2,2)","v":0},{"$f":"(I19)*H19","v":0},null,{"$f":"ROUND(F19*0.1, 2)","v":0},{"$f":"(K19)*L19","v":0},{"$f":"G19+J19+M19","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C12:C32)","v":0},{"$f":"SUM(D12:D32)","v":0},{"$f":"SUM(E12:E32)","v":0},null,{"$f":"SUM(G12:G32)","v":0},{"$f":"SUM(H12:H32)","v":0},null,{"$f":"SUM(J12:J32)","v":0},{"$f":"SUM(K12:K32)","v":0},null,{"$f":"SUM(M12:M32)","v":0},{"$f":"SUM(N12:N32)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J33+M33","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR1 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C50+D50","v":0},null,{"$f":"F50*E50","v":0},{"$f":"D50","v":0},{"$f":"ROUND(F50/2,2)","v":0},{"$f":"(I50)*H50","v":0},null,{"$f":"ROUND(F50*0.1, 2)","v":0},{"$f":"(K50)*L50","v":0},{"$f":"G50+J50+M50","v":0}]
[null,null,null,null,0,null,0,{"$f":"D51","v":0},{"$f":"ROUND(F51/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,{"$f":"C52+D52","v":0},null,{"$f":"F52*E52","v":0},{"$f":"D52","v":0},{"$f":"ROUND(F52/2,2)","v":0},{"$f":"(I52)*H52","v":0},null,{"$f":"ROUND(F52*0.1, 2)","v":0},{"$f":"(K52)*L52","v":0},{"$f":"G52+J52+M52","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,{"$f":"C54+D54","v":0},null,{"$f":"F54*E54","v":0},{"$f":"D54","v":0},{"$f":"ROUND(F54/2,2)","v":0},{"$f":"(I54)*H54","v":0},null,{"$f":"ROUND(F54*0.1, 2)","v":0},{"$f":"(K54)*L54","v":0},{"$f":"G54+J54+M54","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C50:C70)","v":0},0,0,null,0,0,null,0,{"$f":"SUM(K50:K70)","v":0},null,{"$f":"SUM(M50:M70)","v":0},0]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J71+M71","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR1 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C88+D88","v":0},null,{"$f":"F88*E88","v":0},{"$f":"D88","v":0},{"$f":"ROUND(F88/2,2)","v":0},{"$f":"(I88)*H88","v":0},null,{"$f":"ROUND(F88*0.1, 2)","v":0},{"$f":"(K88)*L88","v":0},{"$f":"G88+J88+M88","v":0}]
[null,null,null,null,0,null,0,{"$f":"D89","v":0},{"$f":"ROUND(F89/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,0,null,0,{"$f":"D90","v":0},0,0,null,0,0,0]
[null,null,null,null,{"$f":"C91+D91","v":0},null,{"$f":"F91*E91","v":0},{"$f":"D91","v":0},{"$f":"ROUND(F91/2,2)","v":0},{"$f":"(I91)*H91","v":0},null,{"$f":"ROUND(F91*0.1, 2)","v":0},{"$f":"(K91)*L91","v":0},{"$f":"G91+J91+M91","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C88:C108)","v":0},{"$f":"SUM(D88:D108)","v":0},{"$f":"SUM(E88:E108)","v":0},null,{"$f":"SUM(G88:G108)","v":0},{"$f":"SUM(H88:H108)","v":0},null,{"$f":"SUM(J88:J108)","v":0},{"$f":"SUM(K88:K108)","v":0},null,{"$f":"SUM(M88:M108)","v":0},{"$f":"SUM(N88:N108)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J109+M109","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR1 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C126+D126","v":0},null,{"$f":"F126*E126","v":0},{"$f":"D126","v":0},{"$f":"ROUND(F126/2,2)","v":0},{"$f":"(I126)*H126","v":0},null,{"$f":"ROUND(F126*0.1, 2)","v":0},{"$f":"(K126)*L126","v":0},{"$f":"G126+J126+M126","v":0}]
[null,null,null,null,0,null,0,{"$f":"D127","v":0},{"$f":"ROUND(F127/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,0,null,0,{"$f":"D128","v":0},0,0,null,0,0,0]
[null,null,null,null,{"$f":"C129+D129","v":0},null,{"$f":"F129*E129","v":0},{"$f":"D129","v":0},{"$f":"ROUND(F129/2,2)","v":0},{"$f":"(I129)*H129","v":0},null,{"$f":"ROUND(F129*0.1, 2)","v":0},{"$f":"(K129)*L129","v":0},{"$f":"G129+J129+M129","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C126:C146)","v":0},{"$f":"SUM(D126:D146)","v":0},{"$f":"SUM(E126:E146)","v":0},null,{"$f":"SUM(G126:G146)","v":0},{"$f":"SUM(H126:H146)","v":0},null,{"$f":"SUM(J126:J146)","v":0},{"$f":"SUM(K126:K146)","v":0},null,{"$f":"SUM(M126:M146)","v":0},{"$f":"SUM(N126:N146)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J147+M147","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR1 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C164+D164","v":0},null,{"$f":"F164*E164","v":0},{"$f":"D164","v":0},{"$f":"ROUND(F164/2,2)","v":0},{"$f":"(I164)*H164","v":0},null,{"$f":"ROUND(F164*0.1, 2)","v":0},{"$f":"(K164)*L164","v":0},{"$f":"G164+J164+M164","v":0}]
[null,null,null,null,0,null,0,0,{"$f":"ROUND(F165/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,{"$f":"C166+D166","v":0},null,{"$f":"F166*E166","v":0},{"$f":"D166","v":0},{"$f":"ROUND(F166/2,2)","v":0},{"$f":"(I166)*H166","v":0},null,{"$f":"ROUND(F166*0.1, 2)","v":0},{"$f":"(K166)*L166","v":0},{"$f":"G166+J166+M166","v":0}]
[null,null,null,null,{"$f":"C167+D167","v":0},null,{"$f":"F167*E167","v":0},{"$f":"D167","v":0},{"$f":"ROUND(F167/2,2)","v":0},{"$f":"(I167)*H167","v":0},null,{"$f":"ROUND(F167*0.1, 2)","v":0},{"$f":"(K167)*L167","v":0},{"$f":"G167+J167+M167","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C164:C184)","v":0},0,0,null,0,0,null,0,{"$f":"SUM(K164:K184)","v":0},null,{"$f":"SUM(M164:M184)","v":0},0]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J185+M185","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR1 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C202+D202","v":0},null,{"$f":"F202*E202","v":0},{"$f":"D202","v":0},{"$f":"ROUND(F202/2,2)","v":0},{"$f":"(I202)*H202","v":0},null,{"$f":"ROUND(F202*0.1, 2)","v":0},{"$f":"(K202)*L202","v":0},{"$f":"G202+J202+M202","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G203+J203+M203","v":0}]
[null,null,null,null,{"$f":"C204+D204","v":0},null,{"$f":"F204*E204","v":0},{"$f":"D204","v":0},{"$f":"ROUND(F204/2,2)","v":0},{"$f":"(I204)*H204","v":0},null,{"$f":"ROUND(F204*0.1, 2)","v":0},{"$f":"(K204)*L204","v":0},{"$f":"G204+J204+M204","v":0}]
[null,null,null,null,{"$f":"C205+D205","v":0},null,{"$f":"F205*E205","v":0},{"$f":"D205","v":0},{"$f":"ROUND(F205/2,2)","v":0},{"$f":"(I205)*H205","v":0},null,{"$f":"ROUND(F205*0.1, 2)","v":0},{"$f":"(K205)*L205","v":0},{"$f":"G205+J205+M205","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G216+J216+M216","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C202:C222)","v":0},0,0,null,0,0,null,0,{"$f":"SUM(K202:K222)","v":0},null,{"$f":"SUM(M202:M222)","v":0},0]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J223+M223","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B45","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B46","v":"SUBCONTRACTOR1 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C240+D240","v":0},null,{"$f":"F240*E240","v":0},{"$f":"D240","v":0},{"$f":"ROUND(F240/2,2)","v":0},{"$f":"(I240)*H240","v":0},null,{"$f":"ROUND(F240*0.1, 2)","v":0},{"$f":"(K240)*L240","v":0},{"$f":"G240+J240+M240","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G241+J241+M241","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G242+J242+M242","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C240:C260)","v":0},0,0,null,{"$f":"SUM(G240:G260)","v":0},0,null,{"$f":"SUM(J240:J260)","v":0},{"$f":"SUM(K240:K260)","v":0},null,{"$f":"SUM(M240:M260)","v":0},{"$f":"SUM(N240:N260)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J261+M261","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR1 NAME"}]
[]
[null,null,null,null,null,null,"GRAND TOTAL FOR ALL CALENDAR YEARS",{"$f":"H10","v":0},"TO",{"$f":"H200","v":0}]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[]
[null,"TOTALS",{"$f":"C33+C71+C109+C147+C185+C223+C261","v":0},{"$f":"D33+D71+D109+D147+D185+D223+D261","v":0},0,null,{"$f":"G33+G71+G109+G147+G185+G223+G261","v":0},{"$f":"H33+H71+H109+H147+H185+H223+H261","v":0},null,{"$f":"J33+J71+J109+J147+J185+J223+J261","v":0},{"$f":"K33+K71+K109+K147+K185+K223+K261","v":0},null,{"$f":"M33+M71+M109+M147+M185+M223+M261","v":0},{"$f":"N33+N71+N109+N147+N185+N223+N261","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J279+M279","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]

{"sheet":"SUBCONTRACTOR2 Technicians","index":3,"n_rows":284,"n_cols":14,"rows_kept":284,"cut":false,"hidden":true,"merged":[[283,1,283,13],[37,1,37,13],[75,1,75,13],[113,1,113,13],[151,1,151,13],[189,1,189,13],[227,1,227,13],[265,1,265,13]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Labor Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N279","v":0}]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"Cover!E8","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"Cover!D21","v":"SUBCONTRACTOR2 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C12+D12","v":0},null,{"$f":"F12*E12","v":0},{"$f":"D12","v":0},{"$f":"ROUND(F12/2,2)","v":0},{"$f":"(I12)*H12","v":0},null,{"$f":"ROUND(F12*0.1, 2)","v":0},{"$f":"(K12)*L12","v":0},{"$f":"G12+J12+M12","v":0}]
[null,null,null,null,{"$f":"C13+D13","v":0},null,{"$f":"F13*E13","v":0},{"$f":"D13","v":0},{"$f":"ROUND(F13/2,2)","v":0},{"$f":"(I13)*H13","v":0},null,{"$f":"ROUND(F13*0.1, 2)","v":0},{"$f":"(K13)*L13","v":0},{"$f":"G13+J13+M13","v":0}]
[null,null,null,null,{"$f":"C14+D14","v":0},null,{"$f":"F14*E14","v":0},{"$f":"D14","v":0},{"$f":"ROUND(F14/2,2)","v":0},{"$f":"(I14)*H14","v":0},null,{"$f":"ROUND(F14*0.1, 2)","v":0},{"$f":"(K14)*L14","v":0},{"$f":"G14+J14+M14","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,{"$f":"C19+D19","v":0},null,{"$f":"F19*E19","v":0},{"$f":"D19","v":0},{"$f":"ROUND(F19/2,2)","v":0},{"$f":"(I19)*H19","v":0},null,{"$f":"ROUND(F19*0.1, 2)","v":0},{"$f":"(K19)*L19","v":0},{"$f":"G19+J19+M19","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C12:C32)","v":0},{"$f":"SUM(D12:D32)","v":0},{"$f":"SUM(E12:E32)","v":0},null,{"$f":"SUM(G12:G32)","v":0},{"$f":"SUM(H12:H32)","v":0},null,{"$f":"SUM(J12:J32)","v":0},{"$f":"SUM(K12:K32)","v":0},null,{"$f":"SUM(M12:M32)","v":0},{"$f":"SUM(N12:N32)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J33+M33","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR2 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C50+D50","v":0},null,{"$f":"F50*E50","v":0},{"$f":"D50","v":0},{"$f":"ROUND(F50/2,2)","v":0},{"$f":"(I50)*H50","v":0},null,{"$f":"ROUND(F50*0.1, 2)","v":0},{"$f":"(K50)*L50","v":0},{"$f":"G50+J50+M50","v":0}]
[null,null,null,null,0,null,0,{"$f":"D51","v":0},{"$f":"ROUND(F51/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,{"$f":"C52+D52","v":0},null,{"$f":"F52*E52","v":0},{"$f":"D52","v":0},{"$f":"ROUND(F52/2,2)","v":0},{"$f":"(I52)*H52","v":0},null,{"$f":"ROUND(F52*0.1, 2)","v":0},{"$f":"(K52)*L52","v":0},{"$f":"G52+J52+M52","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,{"$f":"C54+D54","v":0},null,{"$f":"F54*E54","v":0},{"$f":"D54","v":0},{"$f":"ROUND(F54/2,2)","v":0},{"$f":"(I54)*H54","v":0},null,{"$f":"ROUND(F54*0.1, 2)","v":0},{"$f":"(K54)*L54","v":0},{"$f":"G54+J54+M54","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C50:C70)","v":0},0,0,null,0,0,null,0,{"$f":"SUM(K50:K70)","v":0},null,{"$f":"SUM(M50:M70)","v":0},0]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J71+M71","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR2 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C88+D88","v":0},null,{"$f":"F88*E88","v":0},{"$f":"D88","v":0},{"$f":"ROUND(F88/2,2)","v":0},{"$f":"(I88)*H88","v":0},null,{"$f":"ROUND(F88*0.1, 2)","v":0},{"$f":"(K88)*L88","v":0},{"$f":"G88+J88+M88","v":0}]
[null,null,null,null,0,null,0,{"$f":"D89","v":0},{"$f":"ROUND(F89/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,0,null,0,{"$f":"D90","v":0},0,0,null,0,0,0]
[null,null,null,null,{"$f":"C91+D91","v":0},null,{"$f":"F91*E91","v":0},{"$f":"D91","v":0},{"$f":"ROUND(F91/2,2)","v":0},{"$f":"(I91)*H91","v":0},null,{"$f":"ROUND(F91*0.1, 2)","v":0},{"$f":"(K91)*L91","v":0},{"$f":"G91+J91+M91","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C88:C108)","v":0},{"$f":"SUM(D88:D108)","v":0},{"$f":"SUM(E88:E108)","v":0},null,{"$f":"SUM(G88:G108)","v":0},{"$f":"SUM(H88:H108)","v":0},null,{"$f":"SUM(J88:J108)","v":0},{"$f":"SUM(K88:K108)","v":0},null,{"$f":"SUM(M88:M108)","v":0},{"$f":"SUM(N88:N108)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J109+M109","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR2 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C126+D126","v":0},null,{"$f":"F126*E126","v":0},{"$f":"D126","v":0},{"$f":"ROUND(F126/2,2)","v":0},{"$f":"(I126)*H126","v":0},null,{"$f":"ROUND(F126*0.1, 2)","v":0},{"$f":"(K126)*L126","v":0},{"$f":"G126+J126+M126","v":0}]
[null,null,null,null,0,null,0,{"$f":"D127","v":0},{"$f":"ROUND(F127/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,0,null,0,{"$f":"D128","v":0},0,0,null,0,0,0]
[null,null,null,null,{"$f":"C129+D129","v":0},null,{"$f":"F129*E129","v":0},{"$f":"D129","v":0},{"$f":"ROUND(F129/2,2)","v":0},{"$f":"(I129)*H129","v":0},null,{"$f":"ROUND(F129*0.1, 2)","v":0},{"$f":"(K129)*L129","v":0},{"$f":"G129+J129+M129","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C126:C146)","v":0},{"$f":"SUM(D126:D146)","v":0},{"$f":"SUM(E126:E146)","v":0},null,{"$f":"SUM(G126:G146)","v":0},{"$f":"SUM(H126:H146)","v":0},null,{"$f":"SUM(J126:J146)","v":0},{"$f":"SUM(K126:K146)","v":0},null,{"$f":"SUM(M126:M146)","v":0},{"$f":"SUM(N126:N146)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J147+M147","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR2 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C164+D164","v":0},null,{"$f":"F164*E164","v":0},{"$f":"D164","v":0},{"$f":"ROUND(F164/2,2)","v":0},{"$f":"(I164)*H164","v":0},null,{"$f":"ROUND(F164*0.1, 2)","v":0},{"$f":"(K164)*L164","v":0},{"$f":"G164+J164+M164","v":0}]
[null,null,null,null,0,null,0,0,{"$f":"ROUND(F165/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,{"$f":"C166+D166","v":0},null,{"$f":"F166*E166","v":0},{"$f":"D166","v":0},{"$f":"ROUND(F166/2,2)","v":0},{"$f":"(I166)*H166","v":0},null,{"$f":"ROUND(F166*0.1, 2)","v":0},{"$f":"(K166)*L166","v":0},{"$f":"G166+J166+M166","v":0}]
[null,null,null,null,{"$f":"C167+D167","v":0},null,{"$f":"F167*E167","v":0},{"$f":"D167","v":0},{"$f":"ROUND(F167/2,2)","v":0},{"$f":"(I167)*H167","v":0},null,{"$f":"ROUND(F167*0.1, 2)","v":0},{"$f":"(K167)*L167","v":0},{"$f":"G167+J167+M167","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C164:C184)","v":0},0,0,null,0,0,null,0,{"$f":"SUM(K164:K184)","v":0},null,{"$f":"SUM(M164:M184)","v":0},0]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J185+M185","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR2 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C202+D202","v":0},null,{"$f":"F202*E202","v":0},{"$f":"D202","v":0},{"$f":"ROUND(F202/2,2)","v":0},{"$f":"(I202)*H202","v":0},null,{"$f":"ROUND(F202*0.1, 2)","v":0},{"$f":"(K202)*L202","v":0},{"$f":"G202+J202+M202","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G203+J203+M203","v":0}]
[null,null,null,null,{"$f":"C204+D204","v":0},null,{"$f":"F204*E204","v":0},{"$f":"D204","v":0},{"$f":"ROUND(F204/2,2)","v":0},{"$f":"(I204)*H204","v":0},null,{"$f":"ROUND(F204*0.1, 2)","v":0},{"$f":"(K204)*L204","v":0},{"$f":"G204+J204+M204","v":0}]
[null,null,null,null,{"$f":"C205+D205","v":0},null,{"$f":"F205*E205","v":0},{"$f":"D205","v":0},{"$f":"ROUND(F205/2,2)","v":0},{"$f":"(I205)*H205","v":0},null,{"$f":"ROUND(F205*0.1, 2)","v":0},{"$f":"(K205)*L205","v":0},{"$f":"G205+J205+M205","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G216+J216+M216","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C202:C222)","v":0},0,0,null,0,0,null,0,{"$f":"SUM(K202:K222)","v":0},null,{"$f":"SUM(M202:M222)","v":0},0]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J223+M223","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B45","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B46","v":"SUBCONTRACTOR2 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C240+D240","v":0},null,{"$f":"F240*E240","v":0},{"$f":"D240","v":0},{"$f":"ROUND(F240/2,2)","v":0},{"$f":"(I240)*H240","v":0},null,{"$f":"ROUND(F240*0.1, 2)","v":0},{"$f":"(K240)*L240","v":0},{"$f":"G240+J240+M240","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G241+J241+M241","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G242+J242+M242","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C240:C260)","v":0},0,0,null,{"$f":"SUM(G240:G260)","v":0},0,null,{"$f":"SUM(J240:J260)","v":0},{"$f":"SUM(K240:K260)","v":0},null,{"$f":"SUM(M240:M260)","v":0},{"$f":"SUM(N240:N260)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J261+M261","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR2 NAME"}]
[]
[null,null,null,null,null,null,"GRAND TOTAL FOR ALL CALENDAR YEARS",{"$f":"H10","v":0},"TO",{"$f":"H200","v":0}]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[]
[null,"TOTALS",{"$f":"C33+C71+C109+C147+C185+C223+C261","v":0},{"$f":"D33+D71+D109+D147+D185+D223+D261","v":0},0,null,{"$f":"G33+G71+G109+G147+G185+G223+G261","v":0},{"$f":"H33+H71+H109+H147+H185+H223+H261","v":0},null,{"$f":"J33+J71+J109+J147+J185+J223+J261","v":0},{"$f":"K33+K71+K109+K147+K185+K223+K261","v":0},null,{"$f":"M33+M71+M109+M147+M185+M223+M261","v":0},{"$f":"N33+N71+N109+N147+N185+N223+N261","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J279+M279","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]

{"sheet":"SUBCONTRACTOR3 Technicians","index":4,"n_rows":284,"n_cols":14,"rows_kept":284,"cut":false,"hidden":true,"merged":[[283,1,283,13],[37,1,37,13],[75,1,75,13],[113,1,113,13],[151,1,151,13],[189,1,189,13],[227,1,227,13],[265,1,265,13]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Labor Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N279","v":0}]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"Cover!E8","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"Cover!D24","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C12+D12","v":0},null,{"$f":"F12*E12","v":0},{"$f":"D12","v":0},{"$f":"ROUND(F12/2,2)","v":0},{"$f":"(I12)*H12","v":0},null,{"$f":"ROUND(F12*0.1, 2)","v":0},{"$f":"(K12)*L12","v":0},{"$f":"G12+J12+M12","v":0}]
[null,null,null,null,{"$f":"C13+D13","v":0},null,{"$f":"F13*E13","v":0},{"$f":"D13","v":0},{"$f":"ROUND(F13/2,2)","v":0},{"$f":"(I13)*H13","v":0},null,{"$f":"ROUND(F13*0.1, 2)","v":0},{"$f":"(K13)*L13","v":0},{"$f":"G13+J13+M13","v":0}]
[null,null,null,null,{"$f":"C14+D14","v":0},null,{"$f":"F14*E14","v":0},{"$f":"D14","v":0},{"$f":"ROUND(F14/2,2)","v":0},{"$f":"(I14)*H14","v":0},null,{"$f":"ROUND(F14*0.1, 2)","v":0},{"$f":"(K14)*L14","v":0},{"$f":"G14+J14+M14","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,{"$f":"C19+D19","v":0},null,{"$f":"F19*E19","v":0},{"$f":"D19","v":0},{"$f":"ROUND(F19/2,2)","v":0},{"$f":"(I19)*H19","v":0},null,{"$f":"ROUND(F19*0.1, 2)","v":0},{"$f":"(K19)*L19","v":0},{"$f":"G19+J19+M19","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C12:C32)","v":0},{"$f":"SUM(D12:D32)","v":0},{"$f":"SUM(E12:E32)","v":0},null,{"$f":"SUM(G12:G32)","v":0},{"$f":"SUM(H12:H32)","v":0},null,{"$f":"SUM(J12:J32)","v":0},{"$f":"SUM(K12:K32)","v":0},null,{"$f":"SUM(M12:M32)","v":0},{"$f":"SUM(N12:N32)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J33+M33","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C50+D50","v":0},null,{"$f":"F50*E50","v":0},{"$f":"D50","v":0},{"$f":"ROUND(F50/2,2)","v":0},{"$f":"(I50)*H50","v":0},null,{"$f":"ROUND(F50*0.1, 2)","v":0},{"$f":"(K50)*L50","v":0},{"$f":"G50+J50+M50","v":0}]
[null,null,null,null,0,null,0,{"$f":"D51","v":0},{"$f":"ROUND(F51/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,{"$f":"C52+D52","v":0},null,{"$f":"F52*E52","v":0},{"$f":"D52","v":0},{"$f":"ROUND(F52/2,2)","v":0},{"$f":"(I52)*H52","v":0},null,{"$f":"ROUND(F52*0.1, 2)","v":0},{"$f":"(K52)*L52","v":0},{"$f":"G52+J52+M52","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,{"$f":"C54+D54","v":0},null,{"$f":"F54*E54","v":0},{"$f":"D54","v":0},{"$f":"ROUND(F54/2,2)","v":0},{"$f":"(I54)*H54","v":0},null,{"$f":"ROUND(F54*0.1, 2)","v":0},{"$f":"(K54)*L54","v":0},{"$f":"G54+J54+M54","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C50:C70)","v":0},0,0,null,0,0,null,0,{"$f":"SUM(K50:K70)","v":0},null,{"$f":"SUM(M50:M70)","v":0},0]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J71+M71","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C88+D88","v":0},null,{"$f":"F88*E88","v":0},{"$f":"D88","v":0},{"$f":"ROUND(F88/2,2)","v":0},{"$f":"(I88)*H88","v":0},null,{"$f":"ROUND(F88*0.1, 2)","v":0},{"$f":"(K88)*L88","v":0},{"$f":"G88+J88+M88","v":0}]
[null,null,null,null,0,null,0,{"$f":"D89","v":0},{"$f":"ROUND(F89/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,0,null,0,{"$f":"D90","v":0},0,0,null,0,0,0]
[null,null,null,null,{"$f":"C91+D91","v":0},null,{"$f":"F91*E91","v":0},{"$f":"D91","v":0},{"$f":"ROUND(F91/2,2)","v":0},{"$f":"(I91)*H91","v":0},null,{"$f":"ROUND(F91*0.1, 2)","v":0},{"$f":"(K91)*L91","v":0},{"$f":"G91+J91+M91","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C88:C108)","v":0},{"$f":"SUM(D88:D108)","v":0},{"$f":"SUM(E88:E108)","v":0},null,{"$f":"SUM(G88:G108)","v":0},{"$f":"SUM(H88:H108)","v":0},null,{"$f":"SUM(J88:J108)","v":0},{"$f":"SUM(K88:K108)","v":0},null,{"$f":"SUM(M88:M108)","v":0},{"$f":"SUM(N88:N108)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J109+M109","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C126+D126","v":0},null,{"$f":"F126*E126","v":0},{"$f":"D126","v":0},{"$f":"ROUND(F126/2,2)","v":0},{"$f":"(I126)*H126","v":0},null,{"$f":"ROUND(F126*0.1, 2)","v":0},{"$f":"(K126)*L126","v":0},{"$f":"G126+J126+M126","v":0}]
[null,null,null,null,0,null,0,{"$f":"D127","v":0},{"$f":"ROUND(F127/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,0,null,0,{"$f":"D128","v":0},0,0,null,0,0,0]
[null,null,null,null,{"$f":"C129+D129","v":0},null,{"$f":"F129*E129","v":0},{"$f":"D129","v":0},{"$f":"ROUND(F129/2,2)","v":0},{"$f":"(I129)*H129","v":0},null,{"$f":"ROUND(F129*0.1, 2)","v":0},{"$f":"(K129)*L129","v":0},{"$f":"G129+J129+M129","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C126:C146)","v":0},{"$f":"SUM(D126:D146)","v":0},{"$f":"SUM(E126:E146)","v":0},null,{"$f":"SUM(G126:G146)","v":0},{"$f":"SUM(H126:H146)","v":0},null,{"$f":"SUM(J126:J146)","v":0},{"$f":"SUM(K126:K146)","v":0},null,{"$f":"SUM(M126:M146)","v":0},{"$f":"SUM(N126:N146)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J147+M147","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C164+D164","v":0},null,{"$f":"F164*E164","v":0},{"$f":"D164","v":0},{"$f":"ROUND(F164/2,2)","v":0},{"$f":"(I164)*H164","v":0},null,{"$f":"ROUND(F164*0.1, 2)","v":0},{"$f":"(K164)*L164","v":0},{"$f":"G164+J164+M164","v":0}]
[null,null,null,null,0,null,0,0,{"$f":"ROUND(F165/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,{"$f":"C166+D166","v":0},null,{"$f":"F166*E166","v":0},{"$f":"D166","v":0},{"$f":"ROUND(F166/2,2)","v":0},{"$f":"(I166)*H166","v":0},null,{"$f":"ROUND(F166*0.1, 2)","v":0},{"$f":"(K166)*L166","v":0},{"$f":"G166+J166+M166","v":0}]
[null,null,null,null,{"$f":"C167+D167","v":0},null,{"$f":"F167*E167","v":0},{"$f":"D167","v":0},{"$f":"ROUND(F167/2,2)","v":0},{"$f":"(I167)*H167","v":0},null,{"$f":"ROUND(F167*0.1, 2)","v":0},{"$f":"(K167)*L167","v":0},{"$f":"G167+J167+M167","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C164:C184)","v":0},0,0,null,0,0,null,0,{"$f":"SUM(K164:K184)","v":0},null,{"$f":"SUM(M164:M184)","v":0},0]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J185+M185","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C202+D202","v":0},null,{"$f":"F202*E202","v":0},{"$f":"D202","v":0},{"$f":"ROUND(F202/2,2)","v":0},{"$f":"(I202)*H202","v":0},null,{"$f":"ROUND(F202*0.1, 2)","v":0},{"$f":"(K202)*L202","v":0},{"$f":"G202+J202+M202","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G203+J203+M203","v":0}]
[null,null,null,null,{"$f":"C204+D204","v":0},null,{"$f":"F204*E204","v":0},{"$f":"D204","v":0},{"$f":"ROUND(F204/2,2)","v":0},{"$f":"(I204)*H204","v":0},null,{"$f":"ROUND(F204*0.1, 2)","v":0},{"$f":"(K204)*L204","v":0},{"$f":"G204+J204+M204","v":0}]
[null,null,null,null,{"$f":"C205+D205","v":0},null,{"$f":"F205*E205","v":0},{"$f":"D205","v":0},{"$f":"ROUND(F205/2,2)","v":0},{"$f":"(I205)*H205","v":0},null,{"$f":"ROUND(F205*0.1, 2)","v":0},{"$f":"(K205)*L205","v":0},{"$f":"G205+J205+M205","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G216+J216+M216","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C202:C222)","v":0},0,0,null,0,0,null,0,{"$f":"SUM(K202:K222)","v":0},null,{"$f":"SUM(M202:M222)","v":0},0]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J223+M223","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B45","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B46","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C240+D240","v":0},null,{"$f":"F240*E240","v":0},{"$f":"D240","v":0},{"$f":"ROUND(F240/2,2)","v":0},{"$f":"(I240)*H240","v":0},null,{"$f":"ROUND(F240*0.1, 2)","v":0},{"$f":"(K240)*L240","v":0},{"$f":"G240+J240+M240","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G241+J241+M241","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G242+J242+M242","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C240:C260)","v":0},0,0,null,{"$f":"SUM(G240:G260)","v":0},0,null,{"$f":"SUM(J240:J260)","v":0},{"$f":"SUM(K240:K260)","v":0},null,{"$f":"SUM(M240:M260)","v":0},{"$f":"SUM(N240:N260)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J261+M261","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"GRAND TOTAL FOR ALL CALENDAR YEARS",{"$f":"H10","v":0},"TO",{"$f":"H200","v":0}]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[]
[null,"TOTALS",{"$f":"C33+C71+C109+C147+C185+C223+C261","v":0},{"$f":"D33+D71+D109+D147+D185+D223+D261","v":0},0,null,{"$f":"G33+G71+G109+G147+G185+G223+G261","v":0},{"$f":"H33+H71+H109+H147+H185+H223+H261","v":0},null,{"$f":"J33+J71+J109+J147+J185+J223+J261","v":0},{"$f":"K33+K71+K109+K147+K185+K223+K261","v":0},null,{"$f":"M33+M71+M109+M147+M185+M223+M261","v":0},{"$f":"N33+N71+N109+N147+N185+N223+N261","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J279+M279","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]

{"sheet":"SUBCONTRACTOR4 Technicians","index":5,"n_rows":284,"n_cols":14,"rows_kept":284,"cut":false,"hidden":true,"merged":[[283,1,283,13],[37,1,37,13],[75,1,75,13],[113,1,113,13],[151,1,151,13],[189,1,189,13],[227,1,227,13],[265,1,265,13]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Labor Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N279","v":0}]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"Cover!E8","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"Cover!D24","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C12+D12","v":0},null,{"$f":"F12*E12","v":0},{"$f":"D12","v":0},{"$f":"ROUND(F12/2,2)","v":0},{"$f":"(I12)*H12","v":0},null,{"$f":"ROUND(F12*0.1, 2)","v":0},{"$f":"(K12)*L12","v":0},{"$f":"G12+J12+M12","v":0}]
[null,null,null,null,{"$f":"C13+D13","v":0},null,{"$f":"F13*E13","v":0},{"$f":"D13","v":0},{"$f":"ROUND(F13/2,2)","v":0},{"$f":"(I13)*H13","v":0},null,{"$f":"ROUND(F13*0.1, 2)","v":0},{"$f":"(K13)*L13","v":0},{"$f":"G13+J13+M13","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,{"$f":"C19+D19","v":0},null,{"$f":"F19*E19","v":0},{"$f":"D19","v":0},{"$f":"ROUND(F19/2,2)","v":0},{"$f":"(I19)*H19","v":0},null,{"$f":"ROUND(F19*0.1, 2)","v":0},{"$f":"(K19)*L19","v":0},{"$f":"G19+J19+M19","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C12:C32)","v":0},{"$f":"SUM(D12:D32)","v":0},{"$f":"SUM(E12:E32)","v":0},null,{"$f":"SUM(G12:G32)","v":0},{"$f":"SUM(H12:H32)","v":0},null,{"$f":"SUM(J12:J32)","v":0},{"$f":"SUM(K12:K32)","v":0},null,{"$f":"SUM(M12:M32)","v":0},{"$f":"SUM(N12:N32)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J33+M33","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C50+D50","v":0},null,{"$f":"F50*E50","v":0},{"$f":"D50","v":0},{"$f":"ROUND(F50/2,2)","v":0},{"$f":"(I50)*H50","v":0},null,{"$f":"ROUND(F50*0.1, 2)","v":0},{"$f":"(K50)*L50","v":0},{"$f":"G50+J50+M50","v":0}]
[null,null,null,null,0,null,0,{"$f":"D51","v":0},{"$f":"ROUND(F51/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,0,null,0,{"$f":"D52","v":0},0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,{"$f":"C54+D54","v":0},null,{"$f":"F54*E54","v":0},{"$f":"D54","v":0},{"$f":"ROUND(F54/2,2)","v":0},{"$f":"(I54)*H54","v":0},null,{"$f":"ROUND(F54*0.1, 2)","v":0},{"$f":"(K54)*L54","v":0},{"$f":"G54+J54+M54","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C50:C70)","v":0},0,0,null,0,0,null,0,{"$f":"SUM(K50:K70)","v":0},null,{"$f":"SUM(M50:M70)","v":0},0]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J71+M71","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C88+D88","v":0},null,{"$f":"F88*E88","v":0},{"$f":"D88","v":0},{"$f":"ROUND(F88/2,2)","v":0},{"$f":"(I88)*H88","v":0},null,{"$f":"ROUND(F88*0.1, 2)","v":0},{"$f":"(K88)*L88","v":0},{"$f":"G88+J88+M88","v":0}]
[null,null,null,null,0,null,0,{"$f":"D89","v":0},{"$f":"ROUND(F89/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,0,null,0,{"$f":"D90","v":0},0,0,null,0,0,0]
[null,null,null,null,{"$f":"C91+D91","v":0},null,{"$f":"F91*E91","v":0},{"$f":"D91","v":0},{"$f":"ROUND(F91/2,2)","v":0},{"$f":"(I91)*H91","v":0},null,{"$f":"ROUND(F91*0.1, 2)","v":0},{"$f":"(K91)*L91","v":0},{"$f":"G91+J91+M91","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C88:C108)","v":0},{"$f":"SUM(D88:D108)","v":0},{"$f":"SUM(E88:E108)","v":0},null,{"$f":"SUM(G88:G108)","v":0},{"$f":"SUM(H88:H108)","v":0},null,{"$f":"SUM(J88:J108)","v":0},{"$f":"SUM(K88:K108)","v":0},null,{"$f":"SUM(M88:M108)","v":0},{"$f":"SUM(N88:N108)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J109+M109","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C126+D126","v":0},null,{"$f":"F126*E126","v":0},{"$f":"D126","v":0},{"$f":"ROUND(F126/2,2)","v":0},{"$f":"(I126)*H126","v":0},null,{"$f":"ROUND(F126*0.1, 2)","v":0},{"$f":"(K126)*L126","v":0},{"$f":"G126+J126+M126","v":0}]
[null,null,null,null,0,null,0,{"$f":"D127","v":0},{"$f":"ROUND(F127/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,0,null,0,{"$f":"D128","v":0},0,0,null,0,0,0]
[null,null,null,null,{"$f":"C129+D129","v":0},null,{"$f":"F129*E129","v":0},{"$f":"D129","v":0},{"$f":"ROUND(F129/2,2)","v":0},{"$f":"(I129)*H129","v":0},null,{"$f":"ROUND(F129*0.1, 2)","v":0},{"$f":"(K129)*L129","v":0},{"$f":"G129+J129+M129","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C126:C146)","v":0},{"$f":"SUM(D126:D146)","v":0},{"$f":"SUM(E126:E146)","v":0},null,{"$f":"SUM(G126:G146)","v":0},{"$f":"SUM(H126:H146)","v":0},null,{"$f":"SUM(J126:J146)","v":0},{"$f":"SUM(K126:K146)","v":0},null,{"$f":"SUM(M126:M146)","v":0},{"$f":"SUM(N126:N146)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J147+M147","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C164+D164","v":0},null,{"$f":"F164*E164","v":0},{"$f":"D164","v":0},{"$f":"ROUND(F164/2,2)","v":0},{"$f":"(I164)*H164","v":0},null,{"$f":"ROUND(F164*0.1, 2)","v":0},{"$f":"(K164)*L164","v":0},{"$f":"G164+J164+M164","v":0}]
[null,null,null,null,0,null,0,0,{"$f":"ROUND(F165/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,{"$f":"C167+D167","v":0},null,{"$f":"F167*E167","v":0},{"$f":"D167","v":0},{"$f":"ROUND(F167/2,2)","v":0},{"$f":"(I167)*H167","v":0},null,{"$f":"ROUND(F167*0.1, 2)","v":0},{"$f":"(K167)*L167","v":0},{"$f":"G167+J167+M167","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C164:C184)","v":0},0,0,null,0,0,null,0,{"$f":"SUM(K164:K184)","v":0},null,{"$f":"SUM(M164:M184)","v":0},0]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J185+M185","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C202+D202","v":0},null,{"$f":"F202*E202","v":0},{"$f":"D202","v":0},{"$f":"ROUND(F202/2,2)","v":0},{"$f":"(I202)*H202","v":0},null,{"$f":"ROUND(F202*0.1, 2)","v":0},{"$f":"(K202)*L202","v":0},{"$f":"G202+J202+M202","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G203+J203+M203","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G204+J204+M204","v":0}]
[null,null,null,null,{"$f":"C205+D205","v":0},null,{"$f":"F205*E205","v":0},{"$f":"D205","v":0},{"$f":"ROUND(F205/2,2)","v":0},{"$f":"(I205)*H205","v":0},null,{"$f":"ROUND(F205*0.1, 2)","v":0},{"$f":"(K205)*L205","v":0},{"$f":"G205+J205+M205","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C202:C222)","v":0},0,0,null,0,0,null,0,{"$f":"SUM(K202:K222)","v":0},null,{"$f":"SUM(M202:M222)","v":0},0]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J223+M223","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B45","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B46","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C240+D240","v":0},null,{"$f":"F240*E240","v":0},{"$f":"D240","v":0},{"$f":"ROUND(F240/2,2)","v":0},{"$f":"(I240)*H240","v":0},null,{"$f":"ROUND(F240*0.1, 2)","v":0},{"$f":"(K240)*L240","v":0},{"$f":"G240+J240+M240","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G241+J241+M241","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G242+J242+M242","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C240:C260)","v":0},0,0,null,{"$f":"SUM(G240:G260)","v":0},0,null,{"$f":"SUM(J240:J260)","v":0},{"$f":"SUM(K240:K260)","v":0},null,{"$f":"SUM(M240:M260)","v":0},{"$f":"SUM(N240:N260)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J261+M261","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"GRAND TOTAL FOR ALL CALENDAR YEARS",{"$f":"H10","v":0},"TO",{"$f":"H200","v":0}]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[]
[null,"TOTALS",{"$f":"C33+C71+C109+C147+C185+C223+C261","v":0},{"$f":"D33+D71+D109+D147+D185+D223+D261","v":0},0,null,{"$f":"G33+G71+G109+G147+G185+G223+G261","v":0},{"$f":"H33+H71+H109+H147+H185+H223+H261","v":0},null,{"$f":"J33+J71+J109+J147+J185+J223+J261","v":0},{"$f":"K33+K71+K109+K147+K185+K223+K261","v":0},null,{"$f":"M33+M71+M109+M147+M185+M223+M261","v":0},{"$f":"N33+N71+N109+N147+N185+N223+N261","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J279+M279","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]

{"sheet":"SUBCONTRACTOR5 Technicians","index":6,"n_rows":284,"n_cols":14,"rows_kept":284,"cut":false,"hidden":true,"merged":[[283,1,283,13],[37,1,37,13],[75,1,75,13],[113,1,113,13],[151,1,151,13],[189,1,189,13],[227,1,227,13],[265,1,265,13]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Labor Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N279","v":0}]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"Cover!E8","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"Cover!D24","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C12+D12","v":0},null,{"$f":"F12*E12","v":0},{"$f":"D12","v":0},{"$f":"ROUND(F12/2,2)","v":0},{"$f":"(I12)*H12","v":0},null,{"$f":"ROUND(F12*0.1, 2)","v":0},{"$f":"(K12)*L12","v":0},{"$f":"G12+J12+M12","v":0}]
[null,null,null,null,{"$f":"C13+D13","v":0},null,{"$f":"F13*E13","v":0},{"$f":"D13","v":0},{"$f":"ROUND(F13/2,2)","v":0},{"$f":"(I13)*H13","v":0},null,{"$f":"ROUND(F13*0.1, 2)","v":0},{"$f":"(K13)*L13","v":0},{"$f":"G13+J13+M13","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,{"$f":"C19+D19","v":0},null,{"$f":"F19*E19","v":0},{"$f":"D19","v":0},{"$f":"ROUND(F19/2,2)","v":0},{"$f":"(I19)*H19","v":0},null,{"$f":"ROUND(F19*0.1, 2)","v":0},{"$f":"(K19)*L19","v":0},{"$f":"G19+J19+M19","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C12:C32)","v":0},{"$f":"SUM(D12:D32)","v":0},{"$f":"SUM(E12:E32)","v":0},null,{"$f":"SUM(G12:G32)","v":0},{"$f":"SUM(H12:H32)","v":0},null,{"$f":"SUM(J12:J32)","v":0},{"$f":"SUM(K12:K32)","v":0},null,{"$f":"SUM(M12:M32)","v":0},{"$f":"SUM(N12:N32)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J33+M33","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C50+D50","v":0},null,{"$f":"F50*E50","v":0},{"$f":"D50","v":0},{"$f":"ROUND(F50/2,2)","v":0},{"$f":"(I50)*H50","v":0},null,{"$f":"ROUND(F50*0.1, 2)","v":0},{"$f":"(K50)*L50","v":0},{"$f":"G50+J50+M50","v":0}]
[null,null,null,null,0,null,0,{"$f":"D51","v":0},{"$f":"ROUND(F51/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,0,null,0,{"$f":"D52","v":0},0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,{"$f":"C54+D54","v":0},null,{"$f":"F54*E54","v":0},{"$f":"D54","v":0},{"$f":"ROUND(F54/2,2)","v":0},{"$f":"(I54)*H54","v":0},null,{"$f":"ROUND(F54*0.1, 2)","v":0},{"$f":"(K54)*L54","v":0},{"$f":"G54+J54+M54","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C50:C70)","v":0},0,0,null,0,0,null,0,{"$f":"SUM(K50:K70)","v":0},null,{"$f":"SUM(M50:M70)","v":0},0]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J71+M71","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C88+D88","v":0},null,{"$f":"F88*E88","v":0},{"$f":"D88","v":0},{"$f":"ROUND(F88/2,2)","v":0},{"$f":"(I88)*H88","v":0},null,{"$f":"ROUND(F88*0.1, 2)","v":0},{"$f":"(K88)*L88","v":0},{"$f":"G88+J88+M88","v":0}]
[null,null,null,null,0,null,0,{"$f":"D89","v":0},{"$f":"ROUND(F89/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,0,null,0,{"$f":"D90","v":0},0,0,null,0,0,0]
[null,null,null,null,{"$f":"C91+D91","v":0},null,{"$f":"F91*E91","v":0},{"$f":"D91","v":0},{"$f":"ROUND(F91/2,2)","v":0},{"$f":"(I91)*H91","v":0},null,{"$f":"ROUND(F91*0.1, 2)","v":0},{"$f":"(K91)*L91","v":0},{"$f":"G91+J91+M91","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C88:C108)","v":0},{"$f":"SUM(D88:D108)","v":0},{"$f":"SUM(E88:E108)","v":0},null,{"$f":"SUM(G88:G108)","v":0},{"$f":"SUM(H88:H108)","v":0},null,{"$f":"SUM(J88:J108)","v":0},{"$f":"SUM(K88:K108)","v":0},null,{"$f":"SUM(M88:M108)","v":0},{"$f":"SUM(N88:N108)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J109+M109","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C126+D126","v":0},null,{"$f":"F126*E126","v":0},{"$f":"D126","v":0},{"$f":"ROUND(F126/2,2)","v":0},{"$f":"(I126)*H126","v":0},null,{"$f":"ROUND(F126*0.1, 2)","v":0},{"$f":"(K126)*L126","v":0},{"$f":"G126+J126+M126","v":0}]
[null,null,null,null,0,null,0,{"$f":"D127","v":0},{"$f":"ROUND(F127/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,0,null,0,{"$f":"D128","v":0},0,0,null,0,0,0]
[null,null,null,null,{"$f":"C129+D129","v":0},null,{"$f":"F129*E129","v":0},{"$f":"D129","v":0},{"$f":"ROUND(F129/2,2)","v":0},{"$f":"(I129)*H129","v":0},null,{"$f":"ROUND(F129*0.1, 2)","v":0},{"$f":"(K129)*L129","v":0},{"$f":"G129+J129+M129","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C126:C146)","v":0},{"$f":"SUM(D126:D146)","v":0},{"$f":"SUM(E126:E146)","v":0},null,{"$f":"SUM(G126:G146)","v":0},{"$f":"SUM(H126:H146)","v":0},null,{"$f":"SUM(J126:J146)","v":0},{"$f":"SUM(K126:K146)","v":0},null,{"$f":"SUM(M126:M146)","v":0},{"$f":"SUM(N126:N146)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J147+M147","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C164+D164","v":0},null,{"$f":"F164*E164","v":0},{"$f":"D164","v":0},{"$f":"ROUND(F164/2,2)","v":0},{"$f":"(I164)*H164","v":0},null,{"$f":"ROUND(F164*0.1, 2)","v":0},{"$f":"(K164)*L164","v":0},{"$f":"G164+J164+M164","v":0}]
[null,null,null,null,0,null,0,0,{"$f":"ROUND(F165/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,{"$f":"C167+D167","v":0},null,{"$f":"F167*E167","v":0},{"$f":"D167","v":0},{"$f":"ROUND(F167/2,2)","v":0},{"$f":"(I167)*H167","v":0},null,{"$f":"ROUND(F167*0.1, 2)","v":0},{"$f":"(K167)*L167","v":0},{"$f":"G167+J167+M167","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C164:C184)","v":0},0,0,null,0,0,null,0,{"$f":"SUM(K164:K184)","v":0},null,{"$f":"SUM(M164:M184)","v":0},0]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J185+M185","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C202+D202","v":0},null,{"$f":"F202*E202","v":0},{"$f":"D202","v":0},{"$f":"ROUND(F202/2,2)","v":0},{"$f":"(I202)*H202","v":0},null,{"$f":"ROUND(F202*0.1, 2)","v":0},{"$f":"(K202)*L202","v":0},{"$f":"G202+J202+M202","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G203+J203+M203","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G204+J204+M204","v":0}]
[null,null,null,null,{"$f":"C205+D205","v":0},null,{"$f":"F205*E205","v":0},{"$f":"D205","v":0},{"$f":"ROUND(F205/2,2)","v":0},{"$f":"(I205)*H205","v":0},null,{"$f":"ROUND(F205*0.1, 2)","v":0},{"$f":"(K205)*L205","v":0},{"$f":"G205+J205+M205","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C202:C222)","v":0},0,0,null,0,0,null,0,{"$f":"SUM(K202:K222)","v":0},null,{"$f":"SUM(M202:M222)","v":0},0]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J223+M223","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B45","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B46","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C240+D240","v":0},null,{"$f":"F240*E240","v":0},{"$f":"D240","v":0},{"$f":"ROUND(F240/2,2)","v":0},{"$f":"(I240)*H240","v":0},null,{"$f":"ROUND(F240*0.1, 2)","v":0},{"$f":"(K240)*L240","v":0},{"$f":"G240+J240+M240","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G241+J241+M241","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G242+J242+M242","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C240:C260)","v":0},0,0,null,{"$f":"SUM(G240:G260)","v":0},0,null,{"$f":"SUM(J240:J260)","v":0},{"$f":"SUM(K240:K260)","v":0},null,{"$f":"SUM(M240:M260)","v":0},{"$f":"SUM(N240:N260)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J261+M261","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"GRAND TOTAL FOR ALL CALENDAR YEARS",{"$f":"H10","v":0},"TO",{"$f":"H200","v":0}]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[]
[null,"TOTALS",{"$f":"C33+C71+C109+C147+C185+C223+C261","v":0},{"$f":"D33+D71+D109+D147+D185+D223+D261","v":0},0,null,{"$f":"G33+G71+G109+G147+G185+G223+G261","v":0},{"$f":"H33+H71+H109+H147+H185+H223+H261","v":0},null,{"$f":"J33+J71+J109+J147+J185+J223+J261","v":0},{"$f":"K33+K71+K109+K147+K185+K223+K261","v":0},null,{"$f":"M33+M71+M109+M147+M185+M223+M261","v":0},{"$f":"N33+N71+N109+N147+N185+N223+N261","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J279+M279","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]

{"sheet":"SUBCONTRACTOR6 Technicians","index":7,"n_rows":284,"n_cols":14,"rows_kept":284,"cut":false,"hidden":true,"merged":[[283,1,283,13],[37,1,37,13],[75,1,75,13],[113,1,113,13],[151,1,151,13],[189,1,189,13],[227,1,227,13],[265,1,265,13]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Labor Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N279","v":0}]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"Cover!E8","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"Cover!D24","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C12+D12","v":0},null,{"$f":"F12*E12","v":0},{"$f":"D12","v":0},{"$f":"ROUND(F12/2,2)","v":0},{"$f":"(I12)*H12","v":0},null,{"$f":"ROUND(F12*0.1, 2)","v":0},{"$f":"(K12)*L12","v":0},{"$f":"G12+J12+M12","v":0}]
[null,null,null,null,{"$f":"C13+D13","v":0},null,{"$f":"F13*E13","v":0},{"$f":"D13","v":0},{"$f":"ROUND(F13/2,2)","v":0},{"$f":"(I13)*H13","v":0},null,{"$f":"ROUND(F13*0.1, 2)","v":0},{"$f":"(K13)*L13","v":0},{"$f":"G13+J13+M13","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,{"$f":"C19+D19","v":0},null,{"$f":"F19*E19","v":0},{"$f":"D19","v":0},{"$f":"ROUND(F19/2,2)","v":0},{"$f":"(I19)*H19","v":0},null,{"$f":"ROUND(F19*0.1, 2)","v":0},{"$f":"(K19)*L19","v":0},{"$f":"G19+J19+M19","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C12:C32)","v":0},{"$f":"SUM(D12:D32)","v":0},{"$f":"SUM(E12:E32)","v":0},null,{"$f":"SUM(G12:G32)","v":0},{"$f":"SUM(H12:H32)","v":0},null,{"$f":"SUM(J12:J32)","v":0},{"$f":"SUM(K12:K32)","v":0},null,{"$f":"SUM(M12:M32)","v":0},{"$f":"SUM(N12:N32)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J33+M33","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C50+D50","v":0},null,{"$f":"F50*E50","v":0},{"$f":"D50","v":0},{"$f":"ROUND(F50/2,2)","v":0},{"$f":"(I50)*H50","v":0},null,{"$f":"ROUND(F50*0.1, 2)","v":0},{"$f":"(K50)*L50","v":0},{"$f":"G50+J50+M50","v":0}]
[null,null,null,null,0,null,0,{"$f":"D51","v":0},{"$f":"ROUND(F51/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,0,null,0,{"$f":"D52","v":0},0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,{"$f":"C54+D54","v":0},null,{"$f":"F54*E54","v":0},{"$f":"D54","v":0},{"$f":"ROUND(F54/2,2)","v":0},{"$f":"(I54)*H54","v":0},null,{"$f":"ROUND(F54*0.1, 2)","v":0},{"$f":"(K54)*L54","v":0},{"$f":"G54+J54+M54","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C50:C70)","v":0},0,0,null,0,0,null,0,{"$f":"SUM(K50:K70)","v":0},null,{"$f":"SUM(M50:M70)","v":0},0]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J71+M71","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C88+D88","v":0},null,{"$f":"F88*E88","v":0},{"$f":"D88","v":0},{"$f":"ROUND(F88/2,2)","v":0},{"$f":"(I88)*H88","v":0},null,{"$f":"ROUND(F88*0.1, 2)","v":0},{"$f":"(K88)*L88","v":0},{"$f":"G88+J88+M88","v":0}]
[null,null,null,null,0,null,0,{"$f":"D89","v":0},{"$f":"ROUND(F89/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,0,null,0,{"$f":"D90","v":0},0,0,null,0,0,0]
[null,null,null,null,{"$f":"C91+D91","v":0},null,{"$f":"F91*E91","v":0},{"$f":"D91","v":0},{"$f":"ROUND(F91/2,2)","v":0},{"$f":"(I91)*H91","v":0},null,{"$f":"ROUND(F91*0.1, 2)","v":0},{"$f":"(K91)*L91","v":0},{"$f":"G91+J91+M91","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C88:C108)","v":0},{"$f":"SUM(D88:D108)","v":0},{"$f":"SUM(E88:E108)","v":0},null,{"$f":"SUM(G88:G108)","v":0},{"$f":"SUM(H88:H108)","v":0},null,{"$f":"SUM(J88:J108)","v":0},{"$f":"SUM(K88:K108)","v":0},null,{"$f":"SUM(M88:M108)","v":0},{"$f":"SUM(N88:N108)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J109+M109","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C126+D126","v":0},null,{"$f":"F126*E126","v":0},{"$f":"D126","v":0},{"$f":"ROUND(F126/2,2)","v":0},{"$f":"(I126)*H126","v":0},null,{"$f":"ROUND(F126*0.1, 2)","v":0},{"$f":"(K126)*L126","v":0},{"$f":"G126+J126+M126","v":0}]
[null,null,null,null,0,null,0,{"$f":"D127","v":0},{"$f":"ROUND(F127/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,0,null,0,{"$f":"D128","v":0},0,0,null,0,0,0]
[null,null,null,null,{"$f":"C129+D129","v":0},null,{"$f":"F129*E129","v":0},{"$f":"D129","v":0},{"$f":"ROUND(F129/2,2)","v":0},{"$f":"(I129)*H129","v":0},null,{"$f":"ROUND(F129*0.1, 2)","v":0},{"$f":"(K129)*L129","v":0},{"$f":"G129+J129+M129","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C126:C146)","v":0},{"$f":"SUM(D126:D146)","v":0},{"$f":"SUM(E126:E146)","v":0},null,{"$f":"SUM(G126:G146)","v":0},{"$f":"SUM(H126:H146)","v":0},null,{"$f":"SUM(J126:J146)","v":0},{"$f":"SUM(K126:K146)","v":0},null,{"$f":"SUM(M126:M146)","v":0},{"$f":"SUM(N126:N146)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J147+M147","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C164+D164","v":0},null,{"$f":"F164*E164","v":0},{"$f":"D164","v":0},{"$f":"ROUND(F164/2,2)","v":0},{"$f":"(I164)*H164","v":0},null,{"$f":"ROUND(F164*0.1, 2)","v":0},{"$f":"(K164)*L164","v":0},{"$f":"G164+J164+M164","v":0}]
[null,null,null,null,0,null,0,0,{"$f":"ROUND(F165/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,{"$f":"C167+D167","v":0},null,{"$f":"F167*E167","v":0},{"$f":"D167","v":0},{"$f":"ROUND(F167/2,2)","v":0},{"$f":"(I167)*H167","v":0},null,{"$f":"ROUND(F167*0.1, 2)","v":0},{"$f":"(K167)*L167","v":0},{"$f":"G167+J167+M167","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C164:C184)","v":0},0,0,null,0,0,null,0,{"$f":"SUM(K164:K184)","v":0},null,{"$f":"SUM(M164:M184)","v":0},0]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J185+M185","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C202+D202","v":0},null,{"$f":"F202*E202","v":0},{"$f":"D202","v":0},{"$f":"ROUND(F202/2,2)","v":0},{"$f":"(I202)*H202","v":0},null,{"$f":"ROUND(F202*0.1, 2)","v":0},{"$f":"(K202)*L202","v":0},{"$f":"G202+J202+M202","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G203+J203+M203","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G204+J204+M204","v":0}]
[null,null,null,null,{"$f":"C205+D205","v":0},null,{"$f":"F205*E205","v":0},{"$f":"D205","v":0},{"$f":"ROUND(F205/2,2)","v":0},{"$f":"(I205)*H205","v":0},null,{"$f":"ROUND(F205*0.1, 2)","v":0},{"$f":"(K205)*L205","v":0},{"$f":"G205+J205+M205","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C202:C222)","v":0},0,0,null,0,0,null,0,{"$f":"SUM(K202:K222)","v":0},null,{"$f":"SUM(M202:M222)","v":0},0]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J223+M223","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B45","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B46","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C240+D240","v":0},null,{"$f":"F240*E240","v":0},{"$f":"D240","v":0},{"$f":"ROUND(F240/2,2)","v":0},{"$f":"(I240)*H240","v":0},null,{"$f":"ROUND(F240*0.1, 2)","v":0},{"$f":"(K240)*L240","v":0},{"$f":"G240+J240+M240","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G241+J241+M241","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G242+J242+M242","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C240:C260)","v":0},0,0,null,{"$f":"SUM(G240:G260)","v":0},0,null,{"$f":"SUM(J240:J260)","v":0},{"$f":"SUM(K240:K260)","v":0},null,{"$f":"SUM(M240:M260)","v":0},{"$f":"SUM(N240:N260)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J261+M261","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"GRAND TOTAL FOR ALL CALENDAR YEARS",{"$f":"H10","v":0},"TO",{"$f":"H200","v":0}]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[]
[null,"TOTALS",{"$f":"C33+C71+C109+C147+C185+C223+C261","v":0},{"$f":"D33+D71+D109+D147+D185+D223+D261","v":0},0,null,{"$f":"G33+G71+G109+G147+G185+G223+G261","v":0},{"$f":"H33+H71+H109+H147+H185+H223+H261","v":0},null,{"$f":"J33+J71+J109+J147+J185+J223+J261","v":0},{"$f":"K33+K71+K109+K147+K185+K223+K261","v":0},null,{"$f":"M33+M71+M109+M147+M185+M223+M261","v":0},{"$f":"N33+N71+N109+N147+N185+N223+N261","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J279+M279","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]

{"sheet":"SUBCONTRACTOR7 Technicians","index":8,"n_rows":284,"n_cols":14,"rows_kept":284,"cut":false,"hidden":true,"merged":[[283,1,283,13],[37,1,37,13],[75,1,75,13],[113,1,113,13],[151,1,151,13],[189,1,189,13],[227,1,227,13],[265,1,265,13]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Labor Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N279","v":0}]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"Cover!E8","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"Cover!D24","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C12+D12","v":0},null,{"$f":"F12*E12","v":0},{"$f":"D12","v":0},{"$f":"ROUND(F12/2,2)","v":0},{"$f":"(I12)*H12","v":0},null,{"$f":"ROUND(F12*0.1, 2)","v":0},{"$f":"(K12)*L12","v":0},{"$f":"G12+J12+M12","v":0}]
[null,null,null,null,{"$f":"C13+D13","v":0},null,{"$f":"F13*E13","v":0},{"$f":"D13","v":0},{"$f":"ROUND(F13/2,2)","v":0},{"$f":"(I13)*H13","v":0},null,{"$f":"ROUND(F13*0.1, 2)","v":0},{"$f":"(K13)*L13","v":0},{"$f":"G13+J13+M13","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,{"$f":"C19+D19","v":0},null,{"$f":"F19*E19","v":0},{"$f":"D19","v":0},{"$f":"ROUND(F19/2,2)","v":0},{"$f":"(I19)*H19","v":0},null,{"$f":"ROUND(F19*0.1, 2)","v":0},{"$f":"(K19)*L19","v":0},{"$f":"G19+J19+M19","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C12:C32)","v":0},{"$f":"SUM(D12:D32)","v":0},{"$f":"SUM(E12:E32)","v":0},null,{"$f":"SUM(G12:G32)","v":0},{"$f":"SUM(H12:H32)","v":0},null,{"$f":"SUM(J12:J32)","v":0},{"$f":"SUM(K12:K32)","v":0},null,{"$f":"SUM(M12:M32)","v":0},{"$f":"SUM(N12:N32)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J33+M33","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C50+D50","v":0},null,{"$f":"F50*E50","v":0},{"$f":"D50","v":0},{"$f":"ROUND(F50/2,2)","v":0},{"$f":"(I50)*H50","v":0},null,{"$f":"ROUND(F50*0.1, 2)","v":0},{"$f":"(K50)*L50","v":0},{"$f":"G50+J50+M50","v":0}]
[null,null,null,null,0,null,0,{"$f":"D51","v":0},{"$f":"ROUND(F51/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,0,null,0,{"$f":"D52","v":0},0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,{"$f":"C54+D54","v":0},null,{"$f":"F54*E54","v":0},{"$f":"D54","v":0},{"$f":"ROUND(F54/2,2)","v":0},{"$f":"(I54)*H54","v":0},null,{"$f":"ROUND(F54*0.1, 2)","v":0},{"$f":"(K54)*L54","v":0},{"$f":"G54+J54+M54","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C50:C70)","v":0},0,0,null,0,0,null,0,{"$f":"SUM(K50:K70)","v":0},null,{"$f":"SUM(M50:M70)","v":0},0]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J71+M71","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C88+D88","v":0},null,{"$f":"F88*E88","v":0},{"$f":"D88","v":0},{"$f":"ROUND(F88/2,2)","v":0},{"$f":"(I88)*H88","v":0},null,{"$f":"ROUND(F88*0.1, 2)","v":0},{"$f":"(K88)*L88","v":0},{"$f":"G88+J88+M88","v":0}]
[null,null,null,null,0,null,0,{"$f":"D89","v":0},{"$f":"ROUND(F89/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,0,null,0,{"$f":"D90","v":0},0,0,null,0,0,0]
[null,null,null,null,{"$f":"C91+D91","v":0},null,{"$f":"F91*E91","v":0},{"$f":"D91","v":0},{"$f":"ROUND(F91/2,2)","v":0},{"$f":"(I91)*H91","v":0},null,{"$f":"ROUND(F91*0.1, 2)","v":0},{"$f":"(K91)*L91","v":0},{"$f":"G91+J91+M91","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C88:C108)","v":0},{"$f":"SUM(D88:D108)","v":0},{"$f":"SUM(E88:E108)","v":0},null,{"$f":"SUM(G88:G108)","v":0},{"$f":"SUM(H88:H108)","v":0},null,{"$f":"SUM(J88:J108)","v":0},{"$f":"SUM(K88:K108)","v":0},null,{"$f":"SUM(M88:M108)","v":0},{"$f":"SUM(N88:N108)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J109+M109","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C126+D126","v":0},null,{"$f":"F126*E126","v":0},{"$f":"D126","v":0},{"$f":"ROUND(F126/2,2)","v":0},{"$f":"(I126)*H126","v":0},null,{"$f":"ROUND(F126*0.1, 2)","v":0},{"$f":"(K126)*L126","v":0},{"$f":"G126+J126+M126","v":0}]
[null,null,null,null,0,null,0,{"$f":"D127","v":0},{"$f":"ROUND(F127/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,0,null,0,{"$f":"D128","v":0},0,0,null,0,0,0]
[null,null,null,null,{"$f":"C129+D129","v":0},null,{"$f":"F129*E129","v":0},{"$f":"D129","v":0},{"$f":"ROUND(F129/2,2)","v":0},{"$f":"(I129)*H129","v":0},null,{"$f":"ROUND(F129*0.1, 2)","v":0},{"$f":"(K129)*L129","v":0},{"$f":"G129+J129+M129","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C126:C146)","v":0},{"$f":"SUM(D126:D146)","v":0},{"$f":"SUM(E126:E146)","v":0},null,{"$f":"SUM(G126:G146)","v":0},{"$f":"SUM(H126:H146)","v":0},null,{"$f":"SUM(J126:J146)","v":0},{"$f":"SUM(K126:K146)","v":0},null,{"$f":"SUM(M126:M146)","v":0},{"$f":"SUM(N126:N146)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J147+M147","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C164+D164","v":0},null,{"$f":"F164*E164","v":0},{"$f":"D164","v":0},{"$f":"ROUND(F164/2,2)","v":0},{"$f":"(I164)*H164","v":0},null,{"$f":"ROUND(F164*0.1, 2)","v":0},{"$f":"(K164)*L164","v":0},{"$f":"G164+J164+M164","v":0}]
[null,null,null,null,0,null,0,0,{"$f":"ROUND(F165/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,{"$f":"C167+D167","v":0},null,{"$f":"F167*E167","v":0},{"$f":"D167","v":0},{"$f":"ROUND(F167/2,2)","v":0},{"$f":"(I167)*H167","v":0},null,{"$f":"ROUND(F167*0.1, 2)","v":0},{"$f":"(K167)*L167","v":0},{"$f":"G167+J167+M167","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C164:C184)","v":0},0,0,null,0,0,null,0,{"$f":"SUM(K164:K184)","v":0},null,{"$f":"SUM(M164:M184)","v":0},0]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J185+M185","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C202+D202","v":0},null,{"$f":"F202*E202","v":0},{"$f":"D202","v":0},{"$f":"ROUND(F202/2,2)","v":0},{"$f":"(I202)*H202","v":0},null,{"$f":"ROUND(F202*0.1, 2)","v":0},{"$f":"(K202)*L202","v":0},{"$f":"G202+J202+M202","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G203+J203+M203","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G204+J204+M204","v":0}]
[null,null,null,null,{"$f":"C205+D205","v":0},null,{"$f":"F205*E205","v":0},{"$f":"D205","v":0},{"$f":"ROUND(F205/2,2)","v":0},{"$f":"(I205)*H205","v":0},null,{"$f":"ROUND(F205*0.1, 2)","v":0},{"$f":"(K205)*L205","v":0},{"$f":"G205+J205+M205","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C202:C222)","v":0},0,0,null,0,0,null,0,{"$f":"SUM(K202:K222)","v":0},null,{"$f":"SUM(M202:M222)","v":0},0]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J223+M223","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B45","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B46","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C240+D240","v":0},null,{"$f":"F240*E240","v":0},{"$f":"D240","v":0},{"$f":"ROUND(F240/2,2)","v":0},{"$f":"(I240)*H240","v":0},null,{"$f":"ROUND(F240*0.1, 2)","v":0},{"$f":"(K240)*L240","v":0},{"$f":"G240+J240+M240","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G241+J241+M241","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G242+J242+M242","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C240:C260)","v":0},0,0,null,{"$f":"SUM(G240:G260)","v":0},0,null,{"$f":"SUM(J240:J260)","v":0},{"$f":"SUM(K240:K260)","v":0},null,{"$f":"SUM(M240:M260)","v":0},{"$f":"SUM(N240:N260)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J261+M261","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"GRAND TOTAL FOR ALL CALENDAR YEARS",{"$f":"H10","v":0},"TO",{"$f":"H200","v":0}]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[]
[null,"TOTALS",{"$f":"C33+C71+C109+C147+C185+C223+C261","v":0},{"$f":"D33+D71+D109+D147+D185+D223+D261","v":0},0,null,{"$f":"G33+G71+G109+G147+G185+G223+G261","v":0},{"$f":"H33+H71+H109+H147+H185+H223+H261","v":0},null,{"$f":"J33+J71+J109+J147+J185+J223+J261","v":0},{"$f":"K33+K71+K109+K147+K185+K223+K261","v":0},null,{"$f":"M33+M71+M109+M147+M185+M223+M261","v":0},{"$f":"N33+N71+N109+N147+N185+N223+N261","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J279+M279","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]

{"sheet":"SUBCONTRACTOR8 Technicians","index":9,"n_rows":284,"n_cols":14,"rows_kept":284,"cut":false,"hidden":true,"merged":[[283,1,283,13],[37,1,37,13],[75,1,75,13],[113,1,113,13],[151,1,151,13],[189,1,189,13],[227,1,227,13],[265,1,265,13]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Labor Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N279","v":0}]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"Cover!E8","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"Cover!D24","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C12+D12","v":0},null,{"$f":"F12*E12","v":0},{"$f":"D12","v":0},{"$f":"ROUND(F12/2,2)","v":0},{"$f":"(I12)*H12","v":0},null,{"$f":"ROUND(F12*0.1, 2)","v":0},{"$f":"(K12)*L12","v":0},{"$f":"G12+J12+M12","v":0}]
[null,null,null,null,{"$f":"C13+D13","v":0},null,{"$f":"F13*E13","v":0},{"$f":"D13","v":0},{"$f":"ROUND(F13/2,2)","v":0},{"$f":"(I13)*H13","v":0},null,{"$f":"ROUND(F13*0.1, 2)","v":0},{"$f":"(K13)*L13","v":0},{"$f":"G13+J13+M13","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,{"$f":"C19+D19","v":0},null,{"$f":"F19*E19","v":0},{"$f":"D19","v":0},{"$f":"ROUND(F19/2,2)","v":0},{"$f":"(I19)*H19","v":0},null,{"$f":"ROUND(F19*0.1, 2)","v":0},{"$f":"(K19)*L19","v":0},{"$f":"G19+J19+M19","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C12:C32)","v":0},{"$f":"SUM(D12:D32)","v":0},{"$f":"SUM(E12:E32)","v":0},null,{"$f":"SUM(G12:G32)","v":0},{"$f":"SUM(H12:H32)","v":0},null,{"$f":"SUM(J12:J32)","v":0},{"$f":"SUM(K12:K32)","v":0},null,{"$f":"SUM(M12:M32)","v":0},{"$f":"SUM(N12:N32)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J33+M33","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C50+D50","v":0},null,{"$f":"F50*E50","v":0},{"$f":"D50","v":0},{"$f":"ROUND(F50/2,2)","v":0},{"$f":"(I50)*H50","v":0},null,{"$f":"ROUND(F50*0.1, 2)","v":0},{"$f":"(K50)*L50","v":0},{"$f":"G50+J50+M50","v":0}]
[null,null,null,null,0,null,0,{"$f":"D51","v":0},{"$f":"ROUND(F51/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,0,null,0,{"$f":"D52","v":0},0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,{"$f":"C54+D54","v":0},null,{"$f":"F54*E54","v":0},{"$f":"D54","v":0},{"$f":"ROUND(F54/2,2)","v":0},{"$f":"(I54)*H54","v":0},null,{"$f":"ROUND(F54*0.1, 2)","v":0},{"$f":"(K54)*L54","v":0},{"$f":"G54+J54+M54","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C50:C70)","v":0},0,0,null,0,0,null,0,{"$f":"SUM(K50:K70)","v":0},null,{"$f":"SUM(M50:M70)","v":0},0]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J71+M71","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C88+D88","v":0},null,{"$f":"F88*E88","v":0},{"$f":"D88","v":0},{"$f":"ROUND(F88/2,2)","v":0},{"$f":"(I88)*H88","v":0},null,{"$f":"ROUND(F88*0.1, 2)","v":0},{"$f":"(K88)*L88","v":0},{"$f":"G88+J88+M88","v":0}]
[null,null,null,null,0,null,0,{"$f":"D89","v":0},{"$f":"ROUND(F89/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,0,null,0,{"$f":"D90","v":0},0,0,null,0,0,0]
[null,null,null,null,{"$f":"C91+D91","v":0},null,{"$f":"F91*E91","v":0},{"$f":"D91","v":0},{"$f":"ROUND(F91/2,2)","v":0},{"$f":"(I91)*H91","v":0},null,{"$f":"ROUND(F91*0.1, 2)","v":0},{"$f":"(K91)*L91","v":0},{"$f":"G91+J91+M91","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C88:C108)","v":0},{"$f":"SUM(D88:D108)","v":0},{"$f":"SUM(E88:E108)","v":0},null,{"$f":"SUM(G88:G108)","v":0},{"$f":"SUM(H88:H108)","v":0},null,{"$f":"SUM(J88:J108)","v":0},{"$f":"SUM(K88:K108)","v":0},null,{"$f":"SUM(M88:M108)","v":0},{"$f":"SUM(N88:N108)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J109+M109","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C126+D126","v":0},null,{"$f":"F126*E126","v":0},{"$f":"D126","v":0},{"$f":"ROUND(F126/2,2)","v":0},{"$f":"(I126)*H126","v":0},null,{"$f":"ROUND(F126*0.1, 2)","v":0},{"$f":"(K126)*L126","v":0},{"$f":"G126+J126+M126","v":0}]
[null,null,null,null,0,null,0,{"$f":"D127","v":0},{"$f":"ROUND(F127/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,0,null,0,{"$f":"D128","v":0},0,0,null,0,0,0]
[null,null,null,null,{"$f":"C129+D129","v":0},null,{"$f":"F129*E129","v":0},{"$f":"D129","v":0},{"$f":"ROUND(F129/2,2)","v":0},{"$f":"(I129)*H129","v":0},null,{"$f":"ROUND(F129*0.1, 2)","v":0},{"$f":"(K129)*L129","v":0},{"$f":"G129+J129+M129","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C126:C146)","v":0},{"$f":"SUM(D126:D146)","v":0},{"$f":"SUM(E126:E146)","v":0},null,{"$f":"SUM(G126:G146)","v":0},{"$f":"SUM(H126:H146)","v":0},null,{"$f":"SUM(J126:J146)","v":0},{"$f":"SUM(K126:K146)","v":0},null,{"$f":"SUM(M126:M146)","v":0},{"$f":"SUM(N126:N146)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J147+M147","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C164+D164","v":0},null,{"$f":"F164*E164","v":0},{"$f":"D164","v":0},{"$f":"ROUND(F164/2,2)","v":0},{"$f":"(I164)*H164","v":0},null,{"$f":"ROUND(F164*0.1, 2)","v":0},{"$f":"(K164)*L164","v":0},{"$f":"G164+J164+M164","v":0}]
[null,null,null,null,0,null,0,0,{"$f":"ROUND(F165/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,{"$f":"C167+D167","v":0},null,{"$f":"F167*E167","v":0},{"$f":"D167","v":0},{"$f":"ROUND(F167/2,2)","v":0},{"$f":"(I167)*H167","v":0},null,{"$f":"ROUND(F167*0.1, 2)","v":0},{"$f":"(K167)*L167","v":0},{"$f":"G167+J167+M167","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C164:C184)","v":0},0,0,null,0,0,null,0,{"$f":"SUM(K164:K184)","v":0},null,{"$f":"SUM(M164:M184)","v":0},0]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J185+M185","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C202+D202","v":0},null,{"$f":"F202*E202","v":0},{"$f":"D202","v":0},{"$f":"ROUND(F202/2,2)","v":0},{"$f":"(I202)*H202","v":0},null,{"$f":"ROUND(F202*0.1, 2)","v":0},{"$f":"(K202)*L202","v":0},{"$f":"G202+J202+M202","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G203+J203+M203","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G204+J204+M204","v":0}]
[null,null,null,null,{"$f":"C205+D205","v":0},null,{"$f":"F205*E205","v":0},{"$f":"D205","v":0},{"$f":"ROUND(F205/2,2)","v":0},{"$f":"(I205)*H205","v":0},null,{"$f":"ROUND(F205*0.1, 2)","v":0},{"$f":"(K205)*L205","v":0},{"$f":"G205+J205+M205","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C202:C222)","v":0},0,0,null,0,0,null,0,{"$f":"SUM(K202:K222)","v":0},null,{"$f":"SUM(M202:M222)","v":0},0]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J223+M223","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B45","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B46","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C240+D240","v":0},null,{"$f":"F240*E240","v":0},{"$f":"D240","v":0},{"$f":"ROUND(F240/2,2)","v":0},{"$f":"(I240)*H240","v":0},null,{"$f":"ROUND(F240*0.1, 2)","v":0},{"$f":"(K240)*L240","v":0},{"$f":"G240+J240+M240","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G241+J241+M241","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G242+J242+M242","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C240:C260)","v":0},0,0,null,{"$f":"SUM(G240:G260)","v":0},0,null,{"$f":"SUM(J240:J260)","v":0},{"$f":"SUM(K240:K260)","v":0},null,{"$f":"SUM(M240:M260)","v":0},{"$f":"SUM(N240:N260)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J261+M261","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"GRAND TOTAL FOR ALL CALENDAR YEARS",{"$f":"H10","v":0},"TO",{"$f":"H200","v":0}]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[]
[null,"TOTALS",{"$f":"C33+C71+C109+C147+C185+C223+C261","v":0},{"$f":"D33+D71+D109+D147+D185+D223+D261","v":0},0,null,{"$f":"G33+G71+G109+G147+G185+G223+G261","v":0},{"$f":"H33+H71+H109+H147+H185+H223+H261","v":0},null,{"$f":"J33+J71+J109+J147+J185+J223+J261","v":0},{"$f":"K33+K71+K109+K147+K185+K223+K261","v":0},null,{"$f":"M33+M71+M109+M147+M185+M223+M261","v":0},{"$f":"N33+N71+N109+N147+N185+N223+N261","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J279+M279","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]

{"sheet":"SUBCONTRACTOR9 Technicians","index":10,"n_rows":284,"n_cols":14,"rows_kept":284,"cut":false,"hidden":true,"merged":[[283,1,283,13],[37,1,37,13],[75,1,75,13],[113,1,113,13],[151,1,151,13],[189,1,189,13],[227,1,227,13],[265,1,265,13]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Labor Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N279","v":0}]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"Cover!E8","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"Cover!D24","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C12+D12","v":0},null,{"$f":"F12*E12","v":0},{"$f":"D12","v":0},{"$f":"ROUND(F12/2,2)","v":0},{"$f":"(I12)*H12","v":0},null,{"$f":"ROUND(F12*0.1, 2)","v":0},{"$f":"(K12)*L12","v":0},{"$f":"G12+J12+M12","v":0}]
[null,null,null,null,{"$f":"C13+D13","v":0},null,{"$f":"F13*E13","v":0},{"$f":"D13","v":0},{"$f":"ROUND(F13/2,2)","v":0},{"$f":"(I13)*H13","v":0},null,{"$f":"ROUND(F13*0.1, 2)","v":0},{"$f":"(K13)*L13","v":0},{"$f":"G13+J13+M13","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,{"$f":"C19+D19","v":0},null,{"$f":"F19*E19","v":0},{"$f":"D19","v":0},{"$f":"ROUND(F19/2,2)","v":0},{"$f":"(I19)*H19","v":0},null,{"$f":"ROUND(F19*0.1, 2)","v":0},{"$f":"(K19)*L19","v":0},{"$f":"G19+J19+M19","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C12:C32)","v":0},{"$f":"SUM(D12:D32)","v":0},{"$f":"SUM(E12:E32)","v":0},null,{"$f":"SUM(G12:G32)","v":0},{"$f":"SUM(H12:H32)","v":0},null,{"$f":"SUM(J12:J32)","v":0},{"$f":"SUM(K12:K32)","v":0},null,{"$f":"SUM(M12:M32)","v":0},{"$f":"SUM(N12:N32)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J33+M33","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C50+D50","v":0},null,{"$f":"F50*E50","v":0},{"$f":"D50","v":0},{"$f":"ROUND(F50/2,2)","v":0},{"$f":"(I50)*H50","v":0},null,{"$f":"ROUND(F50*0.1, 2)","v":0},{"$f":"(K50)*L50","v":0},{"$f":"G50+J50+M50","v":0}]
[null,null,null,null,0,null,0,{"$f":"D51","v":0},{"$f":"ROUND(F51/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,0,null,0,{"$f":"D52","v":0},0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,{"$f":"C54+D54","v":0},null,{"$f":"F54*E54","v":0},{"$f":"D54","v":0},{"$f":"ROUND(F54/2,2)","v":0},{"$f":"(I54)*H54","v":0},null,{"$f":"ROUND(F54*0.1, 2)","v":0},{"$f":"(K54)*L54","v":0},{"$f":"G54+J54+M54","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C50:C70)","v":0},0,0,null,0,0,null,0,{"$f":"SUM(K50:K70)","v":0},null,{"$f":"SUM(M50:M70)","v":0},0]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J71+M71","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C88+D88","v":0},null,{"$f":"F88*E88","v":0},{"$f":"D88","v":0},{"$f":"ROUND(F88/2,2)","v":0},{"$f":"(I88)*H88","v":0},null,{"$f":"ROUND(F88*0.1, 2)","v":0},{"$f":"(K88)*L88","v":0},{"$f":"G88+J88+M88","v":0}]
[null,null,null,null,0,null,0,{"$f":"D89","v":0},{"$f":"ROUND(F89/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,0,null,0,{"$f":"D90","v":0},0,0,null,0,0,0]
[null,null,null,null,{"$f":"C91+D91","v":0},null,{"$f":"F91*E91","v":0},{"$f":"D91","v":0},{"$f":"ROUND(F91/2,2)","v":0},{"$f":"(I91)*H91","v":0},null,{"$f":"ROUND(F91*0.1, 2)","v":0},{"$f":"(K91)*L91","v":0},{"$f":"G91+J91+M91","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C88:C108)","v":0},{"$f":"SUM(D88:D108)","v":0},{"$f":"SUM(E88:E108)","v":0},null,{"$f":"SUM(G88:G108)","v":0},{"$f":"SUM(H88:H108)","v":0},null,{"$f":"SUM(J88:J108)","v":0},{"$f":"SUM(K88:K108)","v":0},null,{"$f":"SUM(M88:M108)","v":0},{"$f":"SUM(N88:N108)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J109+M109","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C126+D126","v":0},null,{"$f":"F126*E126","v":0},{"$f":"D126","v":0},{"$f":"ROUND(F126/2,2)","v":0},{"$f":"(I126)*H126","v":0},null,{"$f":"ROUND(F126*0.1, 2)","v":0},{"$f":"(K126)*L126","v":0},{"$f":"G126+J126+M126","v":0}]
[null,null,null,null,0,null,0,{"$f":"D127","v":0},{"$f":"ROUND(F127/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,0,null,0,{"$f":"D128","v":0},0,0,null,0,0,0]
[null,null,null,null,{"$f":"C129+D129","v":0},null,{"$f":"F129*E129","v":0},{"$f":"D129","v":0},{"$f":"ROUND(F129/2,2)","v":0},{"$f":"(I129)*H129","v":0},null,{"$f":"ROUND(F129*0.1, 2)","v":0},{"$f":"(K129)*L129","v":0},{"$f":"G129+J129+M129","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C126:C146)","v":0},{"$f":"SUM(D126:D146)","v":0},{"$f":"SUM(E126:E146)","v":0},null,{"$f":"SUM(G126:G146)","v":0},{"$f":"SUM(H126:H146)","v":0},null,{"$f":"SUM(J126:J146)","v":0},{"$f":"SUM(K126:K146)","v":0},null,{"$f":"SUM(M126:M146)","v":0},{"$f":"SUM(N126:N146)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J147+M147","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C164+D164","v":0},null,{"$f":"F164*E164","v":0},{"$f":"D164","v":0},{"$f":"ROUND(F164/2,2)","v":0},{"$f":"(I164)*H164","v":0},null,{"$f":"ROUND(F164*0.1, 2)","v":0},{"$f":"(K164)*L164","v":0},{"$f":"G164+J164+M164","v":0}]
[null,null,null,null,0,null,0,0,{"$f":"ROUND(F165/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,{"$f":"C167+D167","v":0},null,{"$f":"F167*E167","v":0},{"$f":"D167","v":0},{"$f":"ROUND(F167/2,2)","v":0},{"$f":"(I167)*H167","v":0},null,{"$f":"ROUND(F167*0.1, 2)","v":0},{"$f":"(K167)*L167","v":0},{"$f":"G167+J167+M167","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C164:C184)","v":0},0,0,null,0,0,null,0,{"$f":"SUM(K164:K184)","v":0},null,{"$f":"SUM(M164:M184)","v":0},0]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J185+M185","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C202+D202","v":0},null,{"$f":"F202*E202","v":0},{"$f":"D202","v":0},{"$f":"ROUND(F202/2,2)","v":0},{"$f":"(I202)*H202","v":0},null,{"$f":"ROUND(F202*0.1, 2)","v":0},{"$f":"(K202)*L202","v":0},{"$f":"G202+J202+M202","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G203+J203+M203","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G204+J204+M204","v":0}]
[null,null,null,null,{"$f":"C205+D205","v":0},null,{"$f":"F205*E205","v":0},{"$f":"D205","v":0},{"$f":"ROUND(F205/2,2)","v":0},{"$f":"(I205)*H205","v":0},null,{"$f":"ROUND(F205*0.1, 2)","v":0},{"$f":"(K205)*L205","v":0},{"$f":"G205+J205+M205","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C202:C222)","v":0},0,0,null,0,0,null,0,{"$f":"SUM(K202:K222)","v":0},null,{"$f":"SUM(M202:M222)","v":0},0]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J223+M223","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B45","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B46","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C240+D240","v":0},null,{"$f":"F240*E240","v":0},{"$f":"D240","v":0},{"$f":"ROUND(F240/2,2)","v":0},{"$f":"(I240)*H240","v":0},null,{"$f":"ROUND(F240*0.1, 2)","v":0},{"$f":"(K240)*L240","v":0},{"$f":"G240+J240+M240","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G241+J241+M241","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G242+J242+M242","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C240:C260)","v":0},0,0,null,{"$f":"SUM(G240:G260)","v":0},0,null,{"$f":"SUM(J240:J260)","v":0},{"$f":"SUM(K240:K260)","v":0},null,{"$f":"SUM(M240:M260)","v":0},{"$f":"SUM(N240:N260)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J261+M261","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"GRAND TOTAL FOR ALL CALENDAR YEARS",{"$f":"H10","v":0},"TO",{"$f":"H200","v":0}]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[]
[null,"TOTALS",{"$f":"C33+C71+C109+C147+C185+C223+C261","v":0},{"$f":"D33+D71+D109+D147+D185+D223+D261","v":0},0,null,{"$f":"G33+G71+G109+G147+G185+G223+G261","v":0},{"$f":"H33+H71+H109+H147+H185+H223+H261","v":0},null,{"$f":"J33+J71+J109+J147+J185+J223+J261","v":0},{"$f":"K33+K71+K109+K147+K185+K223+K261","v":0},null,{"$f":"M33+M71+M109+M147+M185+M223+M261","v":0},{"$f":"N33+N71+N109+N147+N185+N223+N261","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J279+M279","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]

{"sheet":"SUBCONTRACTOR10 Technicians","index":11,"n_rows":284,"n_cols":14,"rows_kept":284,"cut":false,"hidden":true,"merged":[[283,1,283,13],[37,1,37,13],[75,1,75,13],[113,1,113,13],[151,1,151,13],[189,1,189,13],[227,1,227,13],[265,1,265,13]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Labor Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N279","v":0}]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"Cover!E8","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"Cover!D24","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C12+D12","v":0},null,{"$f":"F12*E12","v":0},{"$f":"D12","v":0},{"$f":"ROUND(F12/2,2)","v":0},{"$f":"(I12)*H12","v":0},null,{"$f":"ROUND(F12*0.1, 2)","v":0},{"$f":"(K12)*L12","v":0},{"$f":"G12+J12+M12","v":0}]
[null,null,null,null,{"$f":"C13+D13","v":0},null,{"$f":"F13*E13","v":0},{"$f":"D13","v":0},{"$f":"ROUND(F13/2,2)","v":0},{"$f":"(I13)*H13","v":0},null,{"$f":"ROUND(F13*0.1, 2)","v":0},{"$f":"(K13)*L13","v":0},{"$f":"G13+J13+M13","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,{"$f":"C19+D19","v":0},null,{"$f":"F19*E19","v":0},{"$f":"D19","v":0},{"$f":"ROUND(F19/2,2)","v":0},{"$f":"(I19)*H19","v":0},null,{"$f":"ROUND(F19*0.1, 2)","v":0},{"$f":"(K19)*L19","v":0},{"$f":"G19+J19+M19","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C12:C32)","v":0},{"$f":"SUM(D12:D32)","v":0},{"$f":"SUM(E12:E32)","v":0},null,{"$f":"SUM(G12:G32)","v":0},{"$f":"SUM(H12:H32)","v":0},null,{"$f":"SUM(J12:J32)","v":0},{"$f":"SUM(K12:K32)","v":0},null,{"$f":"SUM(M12:M32)","v":0},{"$f":"SUM(N12:N32)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J33+M33","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C50+D50","v":0},null,{"$f":"F50*E50","v":0},{"$f":"D50","v":0},{"$f":"ROUND(F50/2,2)","v":0},{"$f":"(I50)*H50","v":0},null,{"$f":"ROUND(F50*0.1, 2)","v":0},{"$f":"(K50)*L50","v":0},{"$f":"G50+J50+M50","v":0}]
[null,null,null,null,0,null,0,{"$f":"D51","v":0},{"$f":"ROUND(F51/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,0,null,0,{"$f":"D52","v":0},0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,{"$f":"C54+D54","v":0},null,{"$f":"F54*E54","v":0},{"$f":"D54","v":0},{"$f":"ROUND(F54/2,2)","v":0},{"$f":"(I54)*H54","v":0},null,{"$f":"ROUND(F54*0.1, 2)","v":0},{"$f":"(K54)*L54","v":0},{"$f":"G54+J54+M54","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C50:C70)","v":0},0,0,null,0,0,null,0,{"$f":"SUM(K50:K70)","v":0},null,{"$f":"SUM(M50:M70)","v":0},0]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J71+M71","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C88+D88","v":0},null,{"$f":"F88*E88","v":0},{"$f":"D88","v":0},{"$f":"ROUND(F88/2,2)","v":0},{"$f":"(I88)*H88","v":0},null,{"$f":"ROUND(F88*0.1, 2)","v":0},{"$f":"(K88)*L88","v":0},{"$f":"G88+J88+M88","v":0}]
[null,null,null,null,0,null,0,{"$f":"D89","v":0},{"$f":"ROUND(F89/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,0,null,0,{"$f":"D90","v":0},0,0,null,0,0,0]
[null,null,null,null,{"$f":"C91+D91","v":0},null,{"$f":"F91*E91","v":0},{"$f":"D91","v":0},{"$f":"ROUND(F91/2,2)","v":0},{"$f":"(I91)*H91","v":0},null,{"$f":"ROUND(F91*0.1, 2)","v":0},{"$f":"(K91)*L91","v":0},{"$f":"G91+J91+M91","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C88:C108)","v":0},{"$f":"SUM(D88:D108)","v":0},{"$f":"SUM(E88:E108)","v":0},null,{"$f":"SUM(G88:G108)","v":0},{"$f":"SUM(H88:H108)","v":0},null,{"$f":"SUM(J88:J108)","v":0},{"$f":"SUM(K88:K108)","v":0},null,{"$f":"SUM(M88:M108)","v":0},{"$f":"SUM(N88:N108)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J109+M109","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C126+D126","v":0},null,{"$f":"F126*E126","v":0},{"$f":"D126","v":0},{"$f":"ROUND(F126/2,2)","v":0},{"$f":"(I126)*H126","v":0},null,{"$f":"ROUND(F126*0.1, 2)","v":0},{"$f":"(K126)*L126","v":0},{"$f":"G126+J126+M126","v":0}]
[null,null,null,null,0,null,0,{"$f":"D127","v":0},{"$f":"ROUND(F127/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,0,null,0,{"$f":"D128","v":0},0,0,null,0,0,0]
[null,null,null,null,{"$f":"C129+D129","v":0},null,{"$f":"F129*E129","v":0},{"$f":"D129","v":0},{"$f":"ROUND(F129/2,2)","v":0},{"$f":"(I129)*H129","v":0},null,{"$f":"ROUND(F129*0.1, 2)","v":0},{"$f":"(K129)*L129","v":0},{"$f":"G129+J129+M129","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C126:C146)","v":0},{"$f":"SUM(D126:D146)","v":0},{"$f":"SUM(E126:E146)","v":0},null,{"$f":"SUM(G126:G146)","v":0},{"$f":"SUM(H126:H146)","v":0},null,{"$f":"SUM(J126:J146)","v":0},{"$f":"SUM(K126:K146)","v":0},null,{"$f":"SUM(M126:M146)","v":0},{"$f":"SUM(N126:N146)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J147+M147","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C164+D164","v":0},null,{"$f":"F164*E164","v":0},{"$f":"D164","v":0},{"$f":"ROUND(F164/2,2)","v":0},{"$f":"(I164)*H164","v":0},null,{"$f":"ROUND(F164*0.1, 2)","v":0},{"$f":"(K164)*L164","v":0},{"$f":"G164+J164+M164","v":0}]
[null,null,null,null,0,null,0,0,{"$f":"ROUND(F165/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,{"$f":"C167+D167","v":0},null,{"$f":"F167*E167","v":0},{"$f":"D167","v":0},{"$f":"ROUND(F167/2,2)","v":0},{"$f":"(I167)*H167","v":0},null,{"$f":"ROUND(F167*0.1, 2)","v":0},{"$f":"(K167)*L167","v":0},{"$f":"G167+J167+M167","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C164:C184)","v":0},0,0,null,0,0,null,0,{"$f":"SUM(K164:K184)","v":0},null,{"$f":"SUM(M164:M184)","v":0},0]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J185+M185","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C202+D202","v":0},null,{"$f":"F202*E202","v":0},{"$f":"D202","v":0},{"$f":"ROUND(F202/2,2)","v":0},{"$f":"(I202)*H202","v":0},null,{"$f":"ROUND(F202*0.1, 2)","v":0},{"$f":"(K202)*L202","v":0},{"$f":"G202+J202+M202","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G203+J203+M203","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G204+J204+M204","v":0}]
[null,null,null,null,{"$f":"C205+D205","v":0},null,{"$f":"F205*E205","v":0},{"$f":"D205","v":0},{"$f":"ROUND(F205/2,2)","v":0},{"$f":"(I205)*H205","v":0},null,{"$f":"ROUND(F205*0.1, 2)","v":0},{"$f":"(K205)*L205","v":0},{"$f":"G205+J205+M205","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C202:C222)","v":0},0,0,null,0,0,null,0,{"$f":"SUM(K202:K222)","v":0},null,{"$f":"SUM(M202:M222)","v":0},0]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J223+M223","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B45","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B46","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C240+D240","v":0},null,{"$f":"F240*E240","v":0},{"$f":"D240","v":0},{"$f":"ROUND(F240/2,2)","v":0},{"$f":"(I240)*H240","v":0},null,{"$f":"ROUND(F240*0.1, 2)","v":0},{"$f":"(K240)*L240","v":0},{"$f":"G240+J240+M240","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G241+J241+M241","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G242+J242+M242","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C240:C260)","v":0},0,0,null,{"$f":"SUM(G240:G260)","v":0},0,null,{"$f":"SUM(J240:J260)","v":0},{"$f":"SUM(K240:K260)","v":0},null,{"$f":"SUM(M240:M260)","v":0},{"$f":"SUM(N240:N260)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J261+M261","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"GRAND TOTAL FOR ALL CALENDAR YEARS",{"$f":"H10","v":0},"TO",{"$f":"H200","v":0}]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[]
[null,"TOTALS",{"$f":"C33+C71+C109+C147+C185+C223+C261","v":0},{"$f":"D33+D71+D109+D147+D185+D223+D261","v":0},0,null,{"$f":"G33+G71+G109+G147+G185+G223+G261","v":0},{"$f":"H33+H71+H109+H147+H185+H223+H261","v":0},null,{"$f":"J33+J71+J109+J147+J185+J223+J261","v":0},{"$f":"K33+K71+K109+K147+K185+K223+K261","v":0},null,{"$f":"M33+M71+M109+M147+M185+M223+M261","v":0},{"$f":"N33+N71+N109+N147+N185+N223+N261","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J279+M279","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]

{"sheet":"SUBCONTRACTOR11 Technicians","index":12,"n_rows":284,"n_cols":14,"rows_kept":284,"cut":false,"hidden":true,"merged":[[283,1,283,13],[37,1,37,13],[75,1,75,13],[113,1,113,13],[151,1,151,13],[189,1,189,13],[227,1,227,13],[265,1,265,13]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Labor Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N279","v":0}]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"Cover!E8","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"Cover!D24","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C12+D12","v":0},null,{"$f":"F12*E12","v":0},{"$f":"D12","v":0},{"$f":"ROUND(F12/2,2)","v":0},{"$f":"(I12)*H12","v":0},null,{"$f":"ROUND(F12*0.1, 2)","v":0},{"$f":"(K12)*L12","v":0},{"$f":"G12+J12+M12","v":0}]
[null,null,null,null,{"$f":"C13+D13","v":0},null,{"$f":"F13*E13","v":0},{"$f":"D13","v":0},{"$f":"ROUND(F13/2,2)","v":0},{"$f":"(I13)*H13","v":0},null,{"$f":"ROUND(F13*0.1, 2)","v":0},{"$f":"(K13)*L13","v":0},{"$f":"G13+J13+M13","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,{"$f":"C19+D19","v":0},null,{"$f":"F19*E19","v":0},{"$f":"D19","v":0},{"$f":"ROUND(F19/2,2)","v":0},{"$f":"(I19)*H19","v":0},null,{"$f":"ROUND(F19*0.1, 2)","v":0},{"$f":"(K19)*L19","v":0},{"$f":"G19+J19+M19","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C12:C32)","v":0},{"$f":"SUM(D12:D32)","v":0},{"$f":"SUM(E12:E32)","v":0},null,{"$f":"SUM(G12:G32)","v":0},{"$f":"SUM(H12:H32)","v":0},null,{"$f":"SUM(J12:J32)","v":0},{"$f":"SUM(K12:K32)","v":0},null,{"$f":"SUM(M12:M32)","v":0},{"$f":"SUM(N12:N32)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J33+M33","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C50+D50","v":0},null,{"$f":"F50*E50","v":0},{"$f":"D50","v":0},{"$f":"ROUND(F50/2,2)","v":0},{"$f":"(I50)*H50","v":0},null,{"$f":"ROUND(F50*0.1, 2)","v":0},{"$f":"(K50)*L50","v":0},{"$f":"G50+J50+M50","v":0}]
[null,null,null,null,0,null,0,{"$f":"D51","v":0},{"$f":"ROUND(F51/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,0,null,0,{"$f":"D52","v":0},0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,{"$f":"C54+D54","v":0},null,{"$f":"F54*E54","v":0},{"$f":"D54","v":0},{"$f":"ROUND(F54/2,2)","v":0},{"$f":"(I54)*H54","v":0},null,{"$f":"ROUND(F54*0.1, 2)","v":0},{"$f":"(K54)*L54","v":0},{"$f":"G54+J54+M54","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C50:C70)","v":0},0,0,null,0,0,null,0,{"$f":"SUM(K50:K70)","v":0},null,{"$f":"SUM(M50:M70)","v":0},0]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J71+M71","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C88+D88","v":0},null,{"$f":"F88*E88","v":0},{"$f":"D88","v":0},{"$f":"ROUND(F88/2,2)","v":0},{"$f":"(I88)*H88","v":0},null,{"$f":"ROUND(F88*0.1, 2)","v":0},{"$f":"(K88)*L88","v":0},{"$f":"G88+J88+M88","v":0}]
[null,null,null,null,0,null,0,{"$f":"D89","v":0},{"$f":"ROUND(F89/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,0,null,0,{"$f":"D90","v":0},0,0,null,0,0,0]
[null,null,null,null,{"$f":"C91+D91","v":0},null,{"$f":"F91*E91","v":0},{"$f":"D91","v":0},{"$f":"ROUND(F91/2,2)","v":0},{"$f":"(I91)*H91","v":0},null,{"$f":"ROUND(F91*0.1, 2)","v":0},{"$f":"(K91)*L91","v":0},{"$f":"G91+J91+M91","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C88:C108)","v":0},{"$f":"SUM(D88:D108)","v":0},{"$f":"SUM(E88:E108)","v":0},null,{"$f":"SUM(G88:G108)","v":0},{"$f":"SUM(H88:H108)","v":0},null,{"$f":"SUM(J88:J108)","v":0},{"$f":"SUM(K88:K108)","v":0},null,{"$f":"SUM(M88:M108)","v":0},{"$f":"SUM(N88:N108)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J109+M109","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C126+D126","v":0},null,{"$f":"F126*E126","v":0},{"$f":"D126","v":0},{"$f":"ROUND(F126/2,2)","v":0},{"$f":"(I126)*H126","v":0},null,{"$f":"ROUND(F126*0.1, 2)","v":0},{"$f":"(K126)*L126","v":0},{"$f":"G126+J126+M126","v":0}]
[null,null,null,null,0,null,0,{"$f":"D127","v":0},{"$f":"ROUND(F127/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,0,null,0,{"$f":"D128","v":0},0,0,null,0,0,0]
[null,null,null,null,{"$f":"C129+D129","v":0},null,{"$f":"F129*E129","v":0},{"$f":"D129","v":0},{"$f":"ROUND(F129/2,2)","v":0},{"$f":"(I129)*H129","v":0},null,{"$f":"ROUND(F129*0.1, 2)","v":0},{"$f":"(K129)*L129","v":0},{"$f":"G129+J129+M129","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C126:C146)","v":0},{"$f":"SUM(D126:D146)","v":0},{"$f":"SUM(E126:E146)","v":0},null,{"$f":"SUM(G126:G146)","v":0},{"$f":"SUM(H126:H146)","v":0},null,{"$f":"SUM(J126:J146)","v":0},{"$f":"SUM(K126:K146)","v":0},null,{"$f":"SUM(M126:M146)","v":0},{"$f":"SUM(N126:N146)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J147+M147","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C164+D164","v":0},null,{"$f":"F164*E164","v":0},{"$f":"D164","v":0},{"$f":"ROUND(F164/2,2)","v":0},{"$f":"(I164)*H164","v":0},null,{"$f":"ROUND(F164*0.1, 2)","v":0},{"$f":"(K164)*L164","v":0},{"$f":"G164+J164+M164","v":0}]
[null,null,null,null,0,null,0,0,{"$f":"ROUND(F165/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,{"$f":"C167+D167","v":0},null,{"$f":"F167*E167","v":0},{"$f":"D167","v":0},{"$f":"ROUND(F167/2,2)","v":0},{"$f":"(I167)*H167","v":0},null,{"$f":"ROUND(F167*0.1, 2)","v":0},{"$f":"(K167)*L167","v":0},{"$f":"G167+J167+M167","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C164:C184)","v":0},0,0,null,0,0,null,0,{"$f":"SUM(K164:K184)","v":0},null,{"$f":"SUM(M164:M184)","v":0},0]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J185+M185","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C202+D202","v":0},null,{"$f":"F202*E202","v":0},{"$f":"D202","v":0},{"$f":"ROUND(F202/2,2)","v":0},{"$f":"(I202)*H202","v":0},null,{"$f":"ROUND(F202*0.1, 2)","v":0},{"$f":"(K202)*L202","v":0},{"$f":"G202+J202+M202","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G203+J203+M203","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G204+J204+M204","v":0}]
[null,null,null,null,{"$f":"C205+D205","v":0},null,{"$f":"F205*E205","v":0},{"$f":"D205","v":0},{"$f":"ROUND(F205/2,2)","v":0},{"$f":"(I205)*H205","v":0},null,{"$f":"ROUND(F205*0.1, 2)","v":0},{"$f":"(K205)*L205","v":0},{"$f":"G205+J205+M205","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C202:C222)","v":0},0,0,null,0,0,null,0,{"$f":"SUM(K202:K222)","v":0},null,{"$f":"SUM(M202:M222)","v":0},0]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J223+M223","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B45","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B46","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C240+D240","v":0},null,{"$f":"F240*E240","v":0},{"$f":"D240","v":0},{"$f":"ROUND(F240/2,2)","v":0},{"$f":"(I240)*H240","v":0},null,{"$f":"ROUND(F240*0.1, 2)","v":0},{"$f":"(K240)*L240","v":0},{"$f":"G240+J240+M240","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G241+J241+M241","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G242+J242+M242","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C240:C260)","v":0},0,0,null,{"$f":"SUM(G240:G260)","v":0},0,null,{"$f":"SUM(J240:J260)","v":0},{"$f":"SUM(K240:K260)","v":0},null,{"$f":"SUM(M240:M260)","v":0},{"$f":"SUM(N240:N260)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J261+M261","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"GRAND TOTAL FOR ALL CALENDAR YEARS",{"$f":"H10","v":0},"TO",{"$f":"H200","v":0}]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[]
[null,"TOTALS",{"$f":"C33+C71+C109+C147+C185+C223+C261","v":0},{"$f":"D33+D71+D109+D147+D185+D223+D261","v":0},0,null,{"$f":"G33+G71+G109+G147+G185+G223+G261","v":0},{"$f":"H33+H71+H109+H147+H185+H223+H261","v":0},null,{"$f":"J33+J71+J109+J147+J185+J223+J261","v":0},{"$f":"K33+K71+K109+K147+K185+K223+K261","v":0},null,{"$f":"M33+M71+M109+M147+M185+M223+M261","v":0},{"$f":"N33+N71+N109+N147+N185+N223+N261","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J279+M279","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]

{"sheet":"SUBCONTRACTOR12 Technicians","index":13,"n_rows":284,"n_cols":14,"rows_kept":284,"cut":false,"hidden":true,"merged":[[283,1,283,13],[37,1,37,13],[75,1,75,13],[113,1,113,13],[151,1,151,13],[189,1,189,13],[227,1,227,13],[265,1,265,13]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Labor Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N279","v":0}]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"Cover!E8","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"Cover!D24","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C12+D12","v":0},null,{"$f":"F12*E12","v":0},{"$f":"D12","v":0},{"$f":"ROUND(F12/2,2)","v":0},{"$f":"(I12)*H12","v":0},null,{"$f":"ROUND(F12*0.1, 2)","v":0},{"$f":"(K12)*L12","v":0},{"$f":"G12+J12+M12","v":0}]
[null,null,null,null,{"$f":"C13+D13","v":0},null,{"$f":"F13*E13","v":0},{"$f":"D13","v":0},{"$f":"ROUND(F13/2,2)","v":0},{"$f":"(I13)*H13","v":0},null,{"$f":"ROUND(F13*0.1, 2)","v":0},{"$f":"(K13)*L13","v":0},{"$f":"G13+J13+M13","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,{"$f":"C19+D19","v":0},null,{"$f":"F19*E19","v":0},{"$f":"D19","v":0},{"$f":"ROUND(F19/2,2)","v":0},{"$f":"(I19)*H19","v":0},null,{"$f":"ROUND(F19*0.1, 2)","v":0},{"$f":"(K19)*L19","v":0},{"$f":"G19+J19+M19","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C12:C32)","v":0},{"$f":"SUM(D12:D32)","v":0},{"$f":"SUM(E12:E32)","v":0},null,{"$f":"SUM(G12:G32)","v":0},{"$f":"SUM(H12:H32)","v":0},null,{"$f":"SUM(J12:J32)","v":0},{"$f":"SUM(K12:K32)","v":0},null,{"$f":"SUM(M12:M32)","v":0},{"$f":"SUM(N12:N32)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J33+M33","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C50+D50","v":0},null,{"$f":"F50*E50","v":0},{"$f":"D50","v":0},{"$f":"ROUND(F50/2,2)","v":0},{"$f":"(I50)*H50","v":0},null,{"$f":"ROUND(F50*0.1, 2)","v":0},{"$f":"(K50)*L50","v":0},{"$f":"G50+J50+M50","v":0}]
[null,null,null,null,0,null,0,{"$f":"D51","v":0},{"$f":"ROUND(F51/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,0,null,0,{"$f":"D52","v":0},0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,{"$f":"C54+D54","v":0},null,{"$f":"F54*E54","v":0},{"$f":"D54","v":0},{"$f":"ROUND(F54/2,2)","v":0},{"$f":"(I54)*H54","v":0},null,{"$f":"ROUND(F54*0.1, 2)","v":0},{"$f":"(K54)*L54","v":0},{"$f":"G54+J54+M54","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C50:C70)","v":0},0,0,null,0,0,null,0,{"$f":"SUM(K50:K70)","v":0},null,{"$f":"SUM(M50:M70)","v":0},0]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J71+M71","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C88+D88","v":0},null,{"$f":"F88*E88","v":0},{"$f":"D88","v":0},{"$f":"ROUND(F88/2,2)","v":0},{"$f":"(I88)*H88","v":0},null,{"$f":"ROUND(F88*0.1, 2)","v":0},{"$f":"(K88)*L88","v":0},{"$f":"G88+J88+M88","v":0}]
[null,null,null,null,0,null,0,{"$f":"D89","v":0},{"$f":"ROUND(F89/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,0,null,0,{"$f":"D90","v":0},0,0,null,0,0,0]
[null,null,null,null,{"$f":"C91+D91","v":0},null,{"$f":"F91*E91","v":0},{"$f":"D91","v":0},{"$f":"ROUND(F91/2,2)","v":0},{"$f":"(I91)*H91","v":0},null,{"$f":"ROUND(F91*0.1, 2)","v":0},{"$f":"(K91)*L91","v":0},{"$f":"G91+J91+M91","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C88:C108)","v":0},{"$f":"SUM(D88:D108)","v":0},{"$f":"SUM(E88:E108)","v":0},null,{"$f":"SUM(G88:G108)","v":0},{"$f":"SUM(H88:H108)","v":0},null,{"$f":"SUM(J88:J108)","v":0},{"$f":"SUM(K88:K108)","v":0},null,{"$f":"SUM(M88:M108)","v":0},{"$f":"SUM(N88:N108)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J109+M109","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C126+D126","v":0},null,{"$f":"F126*E126","v":0},{"$f":"D126","v":0},{"$f":"ROUND(F126/2,2)","v":0},{"$f":"(I126)*H126","v":0},null,{"$f":"ROUND(F126*0.1, 2)","v":0},{"$f":"(K126)*L126","v":0},{"$f":"G126+J126+M126","v":0}]
[null,null,null,null,0,null,0,{"$f":"D127","v":0},{"$f":"ROUND(F127/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,0,null,0,{"$f":"D128","v":0},0,0,null,0,0,0]
[null,null,null,null,{"$f":"C129+D129","v":0},null,{"$f":"F129*E129","v":0},{"$f":"D129","v":0},{"$f":"ROUND(F129/2,2)","v":0},{"$f":"(I129)*H129","v":0},null,{"$f":"ROUND(F129*0.1, 2)","v":0},{"$f":"(K129)*L129","v":0},{"$f":"G129+J129+M129","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C126:C146)","v":0},{"$f":"SUM(D126:D146)","v":0},{"$f":"SUM(E126:E146)","v":0},null,{"$f":"SUM(G126:G146)","v":0},{"$f":"SUM(H126:H146)","v":0},null,{"$f":"SUM(J126:J146)","v":0},{"$f":"SUM(K126:K146)","v":0},null,{"$f":"SUM(M126:M146)","v":0},{"$f":"SUM(N126:N146)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J147+M147","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C164+D164","v":0},null,{"$f":"F164*E164","v":0},{"$f":"D164","v":0},{"$f":"ROUND(F164/2,2)","v":0},{"$f":"(I164)*H164","v":0},null,{"$f":"ROUND(F164*0.1, 2)","v":0},{"$f":"(K164)*L164","v":0},{"$f":"G164+J164+M164","v":0}]
[null,null,null,null,0,null,0,0,{"$f":"ROUND(F165/2,2)","v":0},0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,{"$f":"C167+D167","v":0},null,{"$f":"F167*E167","v":0},{"$f":"D167","v":0},{"$f":"ROUND(F167/2,2)","v":0},{"$f":"(I167)*H167","v":0},null,{"$f":"ROUND(F167*0.1, 2)","v":0},{"$f":"(K167)*L167","v":0},{"$f":"G167+J167+M167","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C164:C184)","v":0},0,0,null,0,0,null,0,{"$f":"SUM(K164:K184)","v":0},null,{"$f":"SUM(M164:M184)","v":0},0]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J185+M185","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C202+D202","v":0},null,{"$f":"F202*E202","v":0},{"$f":"D202","v":0},{"$f":"ROUND(F202/2,2)","v":0},{"$f":"(I202)*H202","v":0},null,{"$f":"ROUND(F202*0.1, 2)","v":0},{"$f":"(K202)*L202","v":0},{"$f":"G202+J202+M202","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G203+J203+M203","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G204+J204+M204","v":0}]
[null,null,null,null,{"$f":"C205+D205","v":0},null,{"$f":"F205*E205","v":0},{"$f":"D205","v":0},{"$f":"ROUND(F205/2,2)","v":0},{"$f":"(I205)*H205","v":0},null,{"$f":"ROUND(F205*0.1, 2)","v":0},{"$f":"(K205)*L205","v":0},{"$f":"G205+J205+M205","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C202:C222)","v":0},0,0,null,0,0,null,0,{"$f":"SUM(K202:K222)","v":0},null,{"$f":"SUM(M202:M222)","v":0},0]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J223+M223","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B45","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B46","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[null,null,null,null,{"$f":"C240+D240","v":0},null,{"$f":"F240*E240","v":0},{"$f":"D240","v":0},{"$f":"ROUND(F240/2,2)","v":0},{"$f":"(I240)*H240","v":0},null,{"$f":"ROUND(F240*0.1, 2)","v":0},{"$f":"(K240)*L240","v":0},{"$f":"G240+J240+M240","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G241+J241+M241","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,{"$f":"G242+J242+M242","v":0}]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[null,null,null,null,0,null,0,0,0,0,null,0,0,0]
[]
[null,"TOTALS",{"$f":"SUM(C240:C260)","v":0},0,0,null,{"$f":"SUM(G240:G260)","v":0},0,null,{"$f":"SUM(J240:J260)","v":0},{"$f":"SUM(K240:K260)","v":0},null,{"$f":"SUM(M240:M260)","v":0},{"$f":"SUM(N240:N260)","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J261+M261","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]
[]
[]
[]
[]
[null,"ENGINEERING AND INSPECTION - TECHNICIANS"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,null,"GRAND TOTAL FOR ALL CALENDAR YEARS",{"$f":"H10","v":0},"TO",{"$f":"H200","v":0}]
[null,"Personnel Classification / Employee Name","Regular Hours1","Overtime Hours2","Total Hours","Regular Rate3","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Shift Premium Hours","Shift Premium Rate","Shift Premium Labor Cost","Total Labor Cost"]
[]
[null,"TOTALS",{"$f":"C33+C71+C109+C147+C185+C223+C261","v":0},{"$f":"D33+D71+D109+D147+D185+D223+D261","v":0},0,null,{"$f":"G33+G71+G109+G147+G185+G223+G261","v":0},{"$f":"H33+H71+H109+H147+H185+H223+H261","v":0},null,{"$f":"J33+J71+J109+J147+J185+J223+J261","v":0},{"$f":"K33+K71+K109+K147+K185+K223+K261","v":0},null,{"$f":"M33+M71+M109+M147+M185+M223+M261","v":0},{"$f":"N33+N71+N109+N147+N185+N223+N261","v":0}]
[]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,"TOTAL PREMIUM LABOR",{"$f":"J279+M279","v":0}]
[null,"1 Estimated 165 hours / month"]
[null,"2 Estimated 10% of Regular Hours"]
[null,"3 Rates shown are Maximum Allowable Rates for purposes of establishing the Project CEI budget.\n   Actual Reimbursable Rates will be approved by the DEPARTMENT for each technician and shall not exceed the maximum allowable rates established for the classification."]

{"sheet":"PRIME CONTRACTOR Administration","index":14,"n_rows":135,"n_cols":11,"rows_kept":135,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,"Total Labor Cost"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K132","v":0}]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"Cover!E8","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"'Prime Contractor Technicians'!B8","v":"PRIME CONTRACTOR NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C12+D12","v":0},null,{"$f":"F12*E12","v":0},{"$f":"D12","v":0},{"$f":"F12/2","v":0},{"$f":"I12*H12","v":0},{"$f":"J12+G12","v":0}]
[null,null,null,null,{"$f":"C13+D13","v":0},null,{"$f":"F13*E13","v":0},{"$f":"D13","v":0},{"$f":"F13/2","v":0},{"$f":"I13*H13","v":0},{"$f":"J13+G13","v":0}]
[null,null,null,null,{"$f":"C14+D14","v":0},null,{"$f":"F14*E14","v":0},{"$f":"D14","v":0},{"$f":"F14/2","v":0},{"$f":"I14*H14","v":0},{"$f":"J14+G14","v":0}]
[null,null,null,null,{"$f":"C15+D15","v":0},null,{"$f":"F15*E15","v":0},{"$f":"D15","v":0},{"$f":"F15/2","v":0},{"$f":"I15*H15","v":0},{"$f":"J15+G15","v":0}]
[null,"TOTALS",{"$f":"SUM(C12:C15)","v":0},{"$f":"SUM(D12:D15)","v":0},0,null,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"PRIME CONTRACTOR NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C32+D32","v":0},null,{"$f":"F32*E32","v":0},{"$f":"D32","v":0},{"$f":"F32/2","v":0},{"$f":"I32*H32","v":0},{"$f":"J32+G32","v":0}]
[null,null,null,null,{"$f":"C33+D33","v":0},null,{"$f":"F33*E33","v":0},{"$f":"D33","v":0},{"$f":"F33/2","v":0},{"$f":"I33*H33","v":0},{"$f":"J33+G33","v":0}]
[null,null,null,null,{"$f":"C34+D34","v":0},null,{"$f":"F34*E34","v":0},{"$f":"D34","v":0},{"$f":"F34/2","v":0},{"$f":"I34*H34","v":0},{"$f":"J34+G34","v":0}]
[null,null,null,null,{"$f":"C35+D35","v":0},null,{"$f":"F35*E35","v":0},{"$f":"D35","v":0},{"$f":"F35/2","v":0},{"$f":"I35*H35","v":0},{"$f":"J35+G35","v":0}]
[null,"TOTALS",{"$f":"SUM(C32:C35)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"PRIME CONTRACTOR NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C52+D52","v":0},null,{"$f":"F52*E52","v":0},{"$f":"D52","v":0},{"$f":"F52/2","v":0},{"$f":"I52*H52","v":0},{"$f":"J52+G52","v":0}]
[null,null,null,null,{"$f":"C53+D53","v":0},null,{"$f":"F53*E53","v":0},{"$f":"D53","v":0},{"$f":"F53/2","v":0},{"$f":"I53*H53","v":0},{"$f":"J53+G53","v":0}]
[null,null,null,null,{"$f":"C54+D54","v":0},null,{"$f":"F54*E54","v":0},{"$f":"D54","v":0},{"$f":"F54/2","v":0},{"$f":"I54*H54","v":0},{"$f":"J54+G54","v":0}]
[null,null,null,null,{"$f":"C55+D55","v":0},null,{"$f":"F55*E55","v":0},{"$f":"D55","v":0},{"$f":"F55/2","v":0},{"$f":"I55*H55","v":0},{"$f":"J55+G55","v":0}]
[null,"TOTALS",{"$f":"SUM(C52:C55)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"PRIME CONTRACTOR NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C72+D72","v":0},null,{"$f":"F72*E72","v":0},{"$f":"D72","v":0},{"$f":"F72/2","v":0},{"$f":"I72*H72","v":0},{"$f":"J72+G72","v":0}]
[null,null,null,null,{"$f":"C73+D73","v":0},null,{"$f":"F73*E73","v":0},{"$f":"D73","v":0},{"$f":"F73/2","v":0},{"$f":"I73*H73","v":0},{"$f":"J73+G73","v":0}]
[null,null,null,null,{"$f":"C74+D74","v":0},null,{"$f":"F74*E74","v":0},{"$f":"D74","v":0},{"$f":"F74/2","v":0},{"$f":"I74*H74","v":0},{"$f":"J74+G74","v":0}]
[null,null,null,null,{"$f":"C75+D75","v":0},null,{"$f":"F75*E75","v":0},{"$f":"D75","v":0},{"$f":"F75/2","v":0},{"$f":"I75*H75","v":0},{"$f":"J75+G75","v":0}]
[null,"TOTALS",{"$f":"SUM(C72:C75)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"PRIME CONTRACTOR NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C92+D92","v":0},null,{"$f":"F92*E92","v":0},{"$f":"D92","v":0},{"$f":"F92/2","v":0},{"$f":"I92*H92","v":0},{"$f":"J92+G92","v":0}]
[null,null,null,null,{"$f":"C93+D93","v":0},null,{"$f":"F93*E93","v":0},{"$f":"D93","v":0},{"$f":"F93/2","v":0},{"$f":"I93*H93","v":0},{"$f":"J93+G93","v":0}]
[null,null,null,null,{"$f":"C94+D94","v":0},null,{"$f":"F94*E94","v":0},{"$f":"D94","v":0},{"$f":"F94/2","v":0},{"$f":"I94*H94","v":0},{"$f":"J94+G94","v":0}]
[null,null,null,null,{"$f":"C95+D95","v":0},null,{"$f":"F95*E95","v":0},{"$f":"D95","v":0},{"$f":"F95/2","v":0},{"$f":"I95*H95","v":0},{"$f":"J95+G95","v":0}]
[null,"TOTALS",{"$f":"SUM(C92:C95)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"PRIME CONTRACTOR NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C112+D112","v":0},null,{"$f":"F112*E112","v":0},{"$f":"D112","v":0},{"$f":"F112/2","v":0},{"$f":"I112*H112","v":0},{"$f":"J112+G112","v":0}]
[null,null,null,null,{"$f":"C113+D113","v":0},null,{"$f":"F113*E113","v":0},{"$f":"D113","v":0},{"$f":"F113/2","v":0},{"$f":"I113*H113","v":0},{"$f":"J113+G113","v":0}]
[null,null,null,null,{"$f":"C114+D114","v":0},null,{"$f":"F114*E114","v":0},{"$f":"D114","v":0},{"$f":"F114/2","v":0},{"$f":"I114*H114","v":0},{"$f":"J114+G114","v":0}]
[null,null,null,null,{"$f":"C115+D115","v":0},null,{"$f":"F115*E115","v":0},{"$f":"D115","v":0},{"$f":"F115/2","v":0},{"$f":"I115*H115","v":0},{"$f":"J115+G115","v":0}]
[null,"TOTALS",{"$f":"SUM(C112:C115)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"PRIME CONTRACTOR NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR",{"$f":"G10","v":0},"TO",{"$f":"G110","v":0}]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"TOTALS",{"$f":"SUM(C16,C36,C56,C76,C96,C116)","v":0},{"$f":"SUM(D16,D36,D56,D76,D96,D116)","v":0},{"$f":"SUM(E16,E36,E56,E76,E96,E116)","v":0},null,{"$f":"SUM(G16,G36,G56,G76,G96,G116)","v":0},{"$f":"SUM(0)","v":0},null,{"$f":"SUM(0)","v":0},{"$f":"SUM(K16,K36,K56,K76,K96,K116)","v":0}]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]

{"sheet":"SUBCONTRACTOR1 Administration","index":15,"n_rows":135,"n_cols":11,"rows_kept":135,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,"Total Labor Cost"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K132","v":0}]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"Cover!$E$8","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"'SUBCONTRACTOR1 Technicians'!$B$8","v":"SUBCONTRACTOR1 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C12+D12","v":0},null,{"$f":"F12*E12","v":0},{"$f":"D12","v":0},{"$f":"F12/2","v":0},{"$f":"I12*H12","v":0},{"$f":"J12+G12","v":0}]
[null,null,null,null,{"$f":"C13+D13","v":0},null,{"$f":"F13*E13","v":0},{"$f":"D13","v":0},{"$f":"F13/2","v":0},{"$f":"I13*H13","v":0},{"$f":"J13+G13","v":0}]
[null,null,null,null,{"$f":"C14+D14","v":0},null,{"$f":"F14*E14","v":0},{"$f":"D14","v":0},{"$f":"F14/2","v":0},{"$f":"I14*H14","v":0},{"$f":"J14+G14","v":0}]
[null,null,null,null,{"$f":"C15+D15","v":0},null,{"$f":"F15*E15","v":0},{"$f":"D15","v":0},{"$f":"F15/2","v":0},{"$f":"I15*H15","v":0},{"$f":"J15+G15","v":0}]
[null,"TOTALS",{"$f":"SUM(C12:C15)","v":0},{"$f":"SUM(D12:D15)","v":0},0,null,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR1 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C32+D32","v":0},null,{"$f":"F32*E32","v":0},{"$f":"D32","v":0},{"$f":"F32/2","v":0},{"$f":"I32*H32","v":0},{"$f":"J32+G32","v":0}]
[null,null,null,null,{"$f":"C33+D33","v":0},null,{"$f":"F33*E33","v":0},{"$f":"D33","v":0},{"$f":"F33/2","v":0},{"$f":"I33*H33","v":0},{"$f":"J33+G33","v":0}]
[null,null,null,null,{"$f":"C34+D34","v":0},null,{"$f":"F34*E34","v":0},{"$f":"D34","v":0},{"$f":"F34/2","v":0},{"$f":"I34*H34","v":0},{"$f":"J34+G34","v":0}]
[null,null,null,null,{"$f":"C35+D35","v":0},null,{"$f":"F35*E35","v":0},{"$f":"D35","v":0},{"$f":"F35/2","v":0},{"$f":"I35*H35","v":0},{"$f":"J35+G35","v":0}]
[null,"TOTALS",{"$f":"SUM(C32:C35)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B27","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B28","v":"SUBCONTRACTOR1 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C52+D52","v":0},null,{"$f":"F52*E52","v":0},{"$f":"D52","v":0},{"$f":"F52/2","v":0},{"$f":"I52*H52","v":0},{"$f":"J52+G52","v":0}]
[null,null,null,null,{"$f":"C53+D53","v":0},null,{"$f":"F53*E53","v":0},{"$f":"D53","v":0},{"$f":"F53/2","v":0},{"$f":"I53*H53","v":0},{"$f":"J53+G53","v":0}]
[null,null,null,null,{"$f":"C54+D54","v":0},null,{"$f":"F54*E54","v":0},{"$f":"D54","v":0},{"$f":"F54/2","v":0},{"$f":"I54*H54","v":0},{"$f":"J54+G54","v":0}]
[null,null,null,null,{"$f":"C55+D55","v":0},null,{"$f":"F55*E55","v":0},{"$f":"D55","v":0},{"$f":"F55/2","v":0},{"$f":"I55*H55","v":0},{"$f":"J55+G55","v":0}]
[null,"TOTALS",{"$f":"SUM(C52:C55)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B27","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B28","v":"SUBCONTRACTOR1 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C72+D72","v":0},null,{"$f":"F72*E72","v":0},{"$f":"D72","v":0},{"$f":"F72/2","v":0},{"$f":"I72*H72","v":0},{"$f":"J72+G72","v":0}]
[null,null,null,null,{"$f":"C73+D73","v":0},null,{"$f":"F73*E73","v":0},{"$f":"D73","v":0},{"$f":"F73/2","v":0},{"$f":"I73*H73","v":0},{"$f":"J73+G73","v":0}]
[null,null,null,null,{"$f":"C74+D74","v":0},null,{"$f":"F74*E74","v":0},{"$f":"D74","v":0},{"$f":"F74/2","v":0},{"$f":"I74*H74","v":0},{"$f":"J74+G74","v":0}]
[null,null,null,null,{"$f":"C75+D75","v":0},null,{"$f":"F75*E75","v":0},{"$f":"D75","v":0},{"$f":"F75/2","v":0},{"$f":"I75*H75","v":0},{"$f":"J75+G75","v":0}]
[null,"TOTALS",{"$f":"SUM(C72:C75)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR1 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C92+D92","v":0},null,{"$f":"F92*E92","v":0},{"$f":"D92","v":0},{"$f":"F92/2","v":0},{"$f":"I92*H92","v":0},{"$f":"J92+G92","v":0}]
[null,null,null,null,{"$f":"C93+D93","v":0},null,{"$f":"F93*E93","v":0},{"$f":"D93","v":0},{"$f":"F93/2","v":0},{"$f":"I93*H93","v":0},{"$f":"J93+G93","v":0}]
[null,null,null,null,{"$f":"C94+D94","v":0},null,{"$f":"F94*E94","v":0},{"$f":"D94","v":0},{"$f":"F94/2","v":0},{"$f":"I94*H94","v":0},{"$f":"J94+G94","v":0}]
[null,null,null,null,{"$f":"C95+D95","v":0},null,{"$f":"F95*E95","v":0},{"$f":"D95","v":0},{"$f":"F95/2","v":0},{"$f":"I95*H95","v":0},{"$f":"J95+G95","v":0}]
[null,"TOTALS",{"$f":"SUM(C92:C95)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR1 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C112+D112","v":0},null,{"$f":"F112*E112","v":0},{"$f":"D112","v":0},{"$f":"F112/2","v":0},{"$f":"I112*H112","v":0},{"$f":"J112+G112","v":0}]
[null,null,null,null,{"$f":"C113+D113","v":0},null,{"$f":"F113*E113","v":0},{"$f":"D113","v":0},{"$f":"F113/2","v":0},{"$f":"I113*H113","v":0},{"$f":"J113+G113","v":0}]
[null,null,null,null,{"$f":"C114+D114","v":0},null,{"$f":"F114*E114","v":0},{"$f":"D114","v":0},{"$f":"F114/2","v":0},{"$f":"I114*H114","v":0},{"$f":"J114+G114","v":0}]
[null,null,null,null,{"$f":"C115+D115","v":0},null,{"$f":"F115*E115","v":0},{"$f":"D115","v":0},{"$f":"F115/2","v":0},{"$f":"I115*H115","v":0},{"$f":"J115+G115","v":0}]
[null,"TOTALS",{"$f":"SUM(C112:C115)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR1 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR",{"$f":"G10","v":0},"TO",{"$f":"G110","v":0}]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"TOTALS",{"$f":"SUM(C16,C36,C56,C76,C96,C116)","v":0},{"$f":"SUM(D16,D36,D56,D76,D96,D116)","v":0},{"$f":"SUM(E16,E36,E56,E76,E96,E116)","v":0},null,{"$f":"SUM(G16,G36,G56,G76,G96,G116)","v":0},{"$f":"SUM(0)","v":0},null,{"$f":"SUM(0)","v":0},{"$f":"SUM(K16,K36,K56,K76,K96,K116)","v":0}]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]

{"sheet":"SUBCONTRACTOR2 Administration","index":16,"n_rows":135,"n_cols":11,"rows_kept":135,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,"Total Labor Cost"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K132","v":0}]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"Cover!E8","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"'SUBCONTRACTOR2 Technicians'!B8","v":"SUBCONTRACTOR2 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C12+D12","v":0},null,{"$f":"F12*E12","v":0},{"$f":"D12","v":0},{"$f":"F12/2","v":0},{"$f":"I12*H12","v":0},{"$f":"J12+G12","v":0}]
[null,null,null,null,{"$f":"C13+D13","v":0},null,{"$f":"F13*E13","v":0},{"$f":"D13","v":0},{"$f":"F13/2","v":0},{"$f":"I13*H13","v":0},{"$f":"J13+G13","v":0}]
[null,null,null,null,{"$f":"C14+D14","v":0},null,{"$f":"F14*E14","v":0},{"$f":"D14","v":0},{"$f":"F14/2","v":0},{"$f":"I14*H14","v":0},{"$f":"J14+G14","v":0}]
[null,null,null,null,{"$f":"C15+D15","v":0},null,{"$f":"F15*E15","v":0},{"$f":"D15","v":0},{"$f":"F15/2","v":0},{"$f":"I15*H15","v":0},{"$f":"J15+G15","v":0}]
[null,"TOTALS",{"$f":"SUM(C12:C15)","v":0},{"$f":"SUM(D12:D15)","v":0},0,null,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR2 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C32+D32","v":0},null,{"$f":"F32*E32","v":0},{"$f":"D32","v":0},{"$f":"F32/2","v":0},{"$f":"I32*H32","v":0},{"$f":"J32+G32","v":0}]
[null,null,null,null,{"$f":"C33+D33","v":0},null,{"$f":"F33*E33","v":0},{"$f":"D33","v":0},{"$f":"F33/2","v":0},{"$f":"I33*H33","v":0},{"$f":"J33+G33","v":0}]
[null,null,null,null,{"$f":"C34+D34","v":0},null,{"$f":"F34*E34","v":0},{"$f":"D34","v":0},{"$f":"F34/2","v":0},{"$f":"I34*H34","v":0},{"$f":"J34+G34","v":0}]
[null,null,null,null,{"$f":"C35+D35","v":0},null,{"$f":"F35*E35","v":0},{"$f":"D35","v":0},{"$f":"F35/2","v":0},{"$f":"I35*H35","v":0},{"$f":"J35+G35","v":0}]
[null,"TOTALS",{"$f":"SUM(C32:C35)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B27","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B28","v":"SUBCONTRACTOR2 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C52+D52","v":0},null,{"$f":"F52*E52","v":0},{"$f":"D52","v":0},{"$f":"F52/2","v":0},{"$f":"I52*H52","v":0},{"$f":"J52+G52","v":0}]
[null,null,null,null,{"$f":"C53+D53","v":0},null,{"$f":"F53*E53","v":0},{"$f":"D53","v":0},{"$f":"F53/2","v":0},{"$f":"I53*H53","v":0},{"$f":"J53+G53","v":0}]
[null,null,null,null,{"$f":"C54+D54","v":0},null,{"$f":"F54*E54","v":0},{"$f":"D54","v":0},{"$f":"F54/2","v":0},{"$f":"I54*H54","v":0},{"$f":"J54+G54","v":0}]
[null,null,null,null,{"$f":"C55+D55","v":0},null,{"$f":"F55*E55","v":0},{"$f":"D55","v":0},{"$f":"F55/2","v":0},{"$f":"I55*H55","v":0},{"$f":"J55+G55","v":0}]
[null,"TOTALS",{"$f":"SUM(C52:C55)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B27","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B28","v":"SUBCONTRACTOR2 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C72+D72","v":0},null,{"$f":"F72*E72","v":0},{"$f":"D72","v":0},{"$f":"F72/2","v":0},{"$f":"I72*H72","v":0},{"$f":"J72+G72","v":0}]
[null,null,null,null,{"$f":"C73+D73","v":0},null,{"$f":"F73*E73","v":0},{"$f":"D73","v":0},{"$f":"F73/2","v":0},{"$f":"I73*H73","v":0},{"$f":"J73+G73","v":0}]
[null,null,null,null,{"$f":"C74+D74","v":0},null,{"$f":"F74*E74","v":0},{"$f":"D74","v":0},{"$f":"F74/2","v":0},{"$f":"I74*H74","v":0},{"$f":"J74+G74","v":0}]
[null,null,null,null,{"$f":"C75+D75","v":0},null,{"$f":"F75*E75","v":0},{"$f":"D75","v":0},{"$f":"F75/2","v":0},{"$f":"I75*H75","v":0},{"$f":"J75+G75","v":0}]
[null,"TOTALS",{"$f":"SUM(C72:C75)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR2 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C92+D92","v":0},null,{"$f":"F92*E92","v":0},{"$f":"D92","v":0},{"$f":"F92/2","v":0},{"$f":"I92*H92","v":0},{"$f":"J92+G92","v":0}]
[null,null,null,null,{"$f":"C93+D93","v":0},null,{"$f":"F93*E93","v":0},{"$f":"D93","v":0},{"$f":"F93/2","v":0},{"$f":"I93*H93","v":0},{"$f":"J93+G93","v":0}]
[null,null,null,null,{"$f":"C94+D94","v":0},null,{"$f":"F94*E94","v":0},{"$f":"D94","v":0},{"$f":"F94/2","v":0},{"$f":"I94*H94","v":0},{"$f":"J94+G94","v":0}]
[null,null,null,null,{"$f":"C95+D95","v":0},null,{"$f":"F95*E95","v":0},{"$f":"D95","v":0},{"$f":"F95/2","v":0},{"$f":"I95*H95","v":0},{"$f":"J95+G95","v":0}]
[null,"TOTALS",{"$f":"SUM(C92:C95)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR2 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C112+D112","v":0},null,{"$f":"F112*E112","v":0},{"$f":"D112","v":0},{"$f":"F112/2","v":0},{"$f":"I112*H112","v":0},{"$f":"J112+G112","v":0}]
[null,null,null,null,{"$f":"C113+D113","v":0},null,{"$f":"F113*E113","v":0},{"$f":"D113","v":0},{"$f":"F113/2","v":0},{"$f":"I113*H113","v":0},{"$f":"J113+G113","v":0}]
[null,null,null,null,{"$f":"C114+D114","v":0},null,{"$f":"F114*E114","v":0},{"$f":"D114","v":0},{"$f":"F114/2","v":0},{"$f":"I114*H114","v":0},{"$f":"J114+G114","v":0}]
[null,null,null,null,{"$f":"C115+D115","v":0},null,{"$f":"F115*E115","v":0},{"$f":"D115","v":0},{"$f":"F115/2","v":0},{"$f":"I115*H115","v":0},{"$f":"J115+G115","v":0}]
[null,"TOTALS",{"$f":"SUM(C112:C115)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR2 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR",{"$f":"G10","v":0},"TO",{"$f":"G110","v":0}]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"TOTALS",{"$f":"SUM(C16,C36,C56,C76,C96,C116)","v":0},{"$f":"SUM(D16,D36,D56,D76,D96,D116)","v":0},{"$f":"SUM(E16,E36,E56,E76,E96,E116)","v":0},null,{"$f":"SUM(G16,G36,G56,G76,G96,G116)","v":0},{"$f":"SUM(0)","v":0},null,{"$f":"SUM(0)","v":0},{"$f":"SUM(K16,K36,K56,K76,K96,K116)","v":0}]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]

{"sheet":"SUBCONTRACTOR3 Administration","index":17,"n_rows":135,"n_cols":11,"rows_kept":135,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,"Total Labor Cost"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K132","v":0}]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"Cover!E8","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"'SUBCONTRACTOR3 Technicians'!B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C12+D12","v":0},null,{"$f":"F12*E12","v":0},{"$f":"D12","v":0},{"$f":"F12/2","v":0},{"$f":"I12*H12","v":0},{"$f":"J12+G12","v":0}]
[null,null,null,null,{"$f":"C13+D13","v":0},null,{"$f":"F13*E13","v":0},{"$f":"D13","v":0},{"$f":"F13/2","v":0},{"$f":"I13*H13","v":0},{"$f":"J13+G13","v":0}]
[null,null,null,null,{"$f":"C14+D14","v":0},null,{"$f":"F14*E14","v":0},{"$f":"D14","v":0},{"$f":"F14/2","v":0},{"$f":"I14*H14","v":0},{"$f":"J14+G14","v":0}]
[null,null,null,null,{"$f":"C15+D15","v":0},null,{"$f":"F15*E15","v":0},{"$f":"D15","v":0},{"$f":"F15/2","v":0},{"$f":"I15*H15","v":0},{"$f":"J15+G15","v":0}]
[null,"TOTALS",{"$f":"SUM(C12:C15)","v":0},{"$f":"SUM(D12:D15)","v":0},0,null,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C32+D32","v":0},null,{"$f":"F32*E32","v":0},{"$f":"D32","v":0},{"$f":"F32/2","v":0},{"$f":"I32*H32","v":0},{"$f":"J32+G32","v":0}]
[null,null,null,null,{"$f":"C33+D33","v":0},null,{"$f":"F33*E33","v":0},{"$f":"D33","v":0},{"$f":"F33/2","v":0},{"$f":"I33*H33","v":0},{"$f":"J33+G33","v":0}]
[null,null,null,null,{"$f":"C34+D34","v":0},null,{"$f":"F34*E34","v":0},{"$f":"D34","v":0},{"$f":"F34/2","v":0},{"$f":"I34*H34","v":0},{"$f":"J34+G34","v":0}]
[null,null,null,null,{"$f":"C35+D35","v":0},null,{"$f":"F35*E35","v":0},{"$f":"D35","v":0},{"$f":"F35/2","v":0},{"$f":"I35*H35","v":0},{"$f":"J35+G35","v":0}]
[null,"TOTALS",{"$f":"SUM(C32:C35)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B27","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B28","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C52+D52","v":0},null,{"$f":"F52*E52","v":0},{"$f":"D52","v":0},{"$f":"F52/2","v":0},{"$f":"I52*H52","v":0},{"$f":"J52+G52","v":0}]
[null,null,null,null,{"$f":"C53+D53","v":0},null,{"$f":"F53*E53","v":0},{"$f":"D53","v":0},{"$f":"F53/2","v":0},{"$f":"I53*H53","v":0},{"$f":"J53+G53","v":0}]
[null,null,null,null,{"$f":"C54+D54","v":0},null,{"$f":"F54*E54","v":0},{"$f":"D54","v":0},{"$f":"F54/2","v":0},{"$f":"I54*H54","v":0},{"$f":"J54+G54","v":0}]
[null,null,null,null,{"$f":"C55+D55","v":0},null,{"$f":"F55*E55","v":0},{"$f":"D55","v":0},{"$f":"F55/2","v":0},{"$f":"I55*H55","v":0},{"$f":"J55+G55","v":0}]
[null,"TOTALS",{"$f":"SUM(C52:C55)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B27","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B28","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C72+D72","v":0},null,{"$f":"F72*E72","v":0},{"$f":"D72","v":0},{"$f":"F72/2","v":0},{"$f":"I72*H72","v":0},{"$f":"J72+G72","v":0}]
[null,null,null,null,{"$f":"C73+D73","v":0},null,{"$f":"F73*E73","v":0},{"$f":"D73","v":0},{"$f":"F73/2","v":0},{"$f":"I73*H73","v":0},{"$f":"J73+G73","v":0}]
[null,null,null,null,{"$f":"C74+D74","v":0},null,{"$f":"F74*E74","v":0},{"$f":"D74","v":0},{"$f":"F74/2","v":0},{"$f":"I74*H74","v":0},{"$f":"J74+G74","v":0}]
[null,null,null,null,{"$f":"C75+D75","v":0},null,{"$f":"F75*E75","v":0},{"$f":"D75","v":0},{"$f":"F75/2","v":0},{"$f":"I75*H75","v":0},{"$f":"J75+G75","v":0}]
[null,"TOTALS",{"$f":"SUM(C72:C75)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C92+D92","v":0},null,{"$f":"F92*E92","v":0},{"$f":"D92","v":0},{"$f":"F92/2","v":0},{"$f":"I92*H92","v":0},{"$f":"J92+G92","v":0}]
[null,null,null,null,{"$f":"C93+D93","v":0},null,{"$f":"F93*E93","v":0},{"$f":"D93","v":0},{"$f":"F93/2","v":0},{"$f":"I93*H93","v":0},{"$f":"J93+G93","v":0}]
[null,null,null,null,{"$f":"C94+D94","v":0},null,{"$f":"F94*E94","v":0},{"$f":"D94","v":0},{"$f":"F94/2","v":0},{"$f":"I94*H94","v":0},{"$f":"J94+G94","v":0}]
[null,null,null,null,{"$f":"C95+D95","v":0},null,{"$f":"F95*E95","v":0},{"$f":"D95","v":0},{"$f":"F95/2","v":0},{"$f":"I95*H95","v":0},{"$f":"J95+G95","v":0}]
[null,"TOTALS",{"$f":"SUM(C92:C95)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C112+D112","v":0},null,{"$f":"F112*E112","v":0},{"$f":"D112","v":0},{"$f":"F112/2","v":0},{"$f":"I112*H112","v":0},{"$f":"J112+G112","v":0}]
[null,null,null,null,{"$f":"C113+D113","v":0},null,{"$f":"F113*E113","v":0},{"$f":"D113","v":0},{"$f":"F113/2","v":0},{"$f":"I113*H113","v":0},{"$f":"J113+G113","v":0}]
[null,null,null,null,{"$f":"C114+D114","v":0},null,{"$f":"F114*E114","v":0},{"$f":"D114","v":0},{"$f":"F114/2","v":0},{"$f":"I114*H114","v":0},{"$f":"J114+G114","v":0}]
[null,null,null,null,{"$f":"C115+D115","v":0},null,{"$f":"F115*E115","v":0},{"$f":"D115","v":0},{"$f":"F115/2","v":0},{"$f":"I115*H115","v":0},{"$f":"J115+G115","v":0}]
[null,"TOTALS",{"$f":"SUM(C112:C115)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR",{"$f":"G10","v":0},"TO",{"$f":"G110","v":0}]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"TOTALS",{"$f":"SUM(C16,C36,C56,C76,C96,C116)","v":0},{"$f":"SUM(D16,D36,D56,D76,D96,D116)","v":0},{"$f":"SUM(E16,E36,E56,E76,E96,E116)","v":0},null,{"$f":"SUM(G16,G36,G56,G76,G96,G116)","v":0},{"$f":"SUM(0)","v":0},null,{"$f":"SUM(0)","v":0},{"$f":"SUM(K16,K36,K56,K76,K96,K116)","v":0}]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]

{"sheet":"SUBCONTRACTOR4 Administration","index":18,"n_rows":135,"n_cols":11,"rows_kept":135,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,"Total Labor Cost"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K132","v":0}]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"Cover!E8","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"'SUBCONTRACTOR4 Technicians'!B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C12+D12","v":0},null,{"$f":"F12*E12","v":0},{"$f":"D12","v":0},{"$f":"F12/2","v":0},{"$f":"I12*H12","v":0},{"$f":"J12+G12","v":0}]
[null,null,null,null,{"$f":"C13+D13","v":0},null,{"$f":"F13*E13","v":0},{"$f":"D13","v":0},{"$f":"F13/2","v":0},{"$f":"I13*H13","v":0},{"$f":"J13+G13","v":0}]
[null,null,null,null,{"$f":"C14+D14","v":0},null,{"$f":"F14*E14","v":0},{"$f":"D14","v":0},{"$f":"F14/2","v":0},{"$f":"I14*H14","v":0},{"$f":"J14+G14","v":0}]
[null,null,null,null,{"$f":"C15+D15","v":0},null,{"$f":"F15*E15","v":0},{"$f":"D15","v":0},{"$f":"F15/2","v":0},{"$f":"I15*H15","v":0},{"$f":"J15+G15","v":0}]
[null,"TOTALS",{"$f":"SUM(C12:C15)","v":0},{"$f":"SUM(D12:D15)","v":0},0,null,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C32+D32","v":0},null,{"$f":"F32*E32","v":0},{"$f":"D32","v":0},{"$f":"F32/2","v":0},{"$f":"I32*H32","v":0},{"$f":"J32+G32","v":0}]
[null,null,null,null,{"$f":"C33+D33","v":0},null,{"$f":"F33*E33","v":0},{"$f":"D33","v":0},{"$f":"F33/2","v":0},{"$f":"I33*H33","v":0},{"$f":"J33+G33","v":0}]
[null,null,null,null,{"$f":"C34+D34","v":0},null,{"$f":"F34*E34","v":0},{"$f":"D34","v":0},{"$f":"F34/2","v":0},{"$f":"I34*H34","v":0},{"$f":"J34+G34","v":0}]
[null,null,null,null,{"$f":"C35+D35","v":0},null,{"$f":"F35*E35","v":0},{"$f":"D35","v":0},{"$f":"F35/2","v":0},{"$f":"I35*H35","v":0},{"$f":"J35+G35","v":0}]
[null,"TOTALS",{"$f":"SUM(C32:C35)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B27","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B28","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C52+D52","v":0},null,{"$f":"F52*E52","v":0},{"$f":"D52","v":0},{"$f":"F52/2","v":0},{"$f":"I52*H52","v":0},{"$f":"J52+G52","v":0}]
[null,null,null,null,{"$f":"C53+D53","v":0},null,{"$f":"F53*E53","v":0},{"$f":"D53","v":0},{"$f":"F53/2","v":0},{"$f":"I53*H53","v":0},{"$f":"J53+G53","v":0}]
[null,null,null,null,{"$f":"C54+D54","v":0},null,{"$f":"F54*E54","v":0},{"$f":"D54","v":0},{"$f":"F54/2","v":0},{"$f":"I54*H54","v":0},{"$f":"J54+G54","v":0}]
[null,null,null,null,{"$f":"C55+D55","v":0},null,{"$f":"F55*E55","v":0},{"$f":"D55","v":0},{"$f":"F55/2","v":0},{"$f":"I55*H55","v":0},{"$f":"J55+G55","v":0}]
[null,"TOTALS",{"$f":"SUM(C52:C55)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B27","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B28","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C72+D72","v":0},null,{"$f":"F72*E72","v":0},{"$f":"D72","v":0},{"$f":"F72/2","v":0},{"$f":"I72*H72","v":0},{"$f":"J72+G72","v":0}]
[null,null,null,null,{"$f":"C73+D73","v":0},null,{"$f":"F73*E73","v":0},{"$f":"D73","v":0},{"$f":"F73/2","v":0},{"$f":"I73*H73","v":0},{"$f":"J73+G73","v":0}]
[null,null,null,null,{"$f":"C74+D74","v":0},null,{"$f":"F74*E74","v":0},{"$f":"D74","v":0},{"$f":"F74/2","v":0},{"$f":"I74*H74","v":0},{"$f":"J74+G74","v":0}]
[null,null,null,null,{"$f":"C75+D75","v":0},null,{"$f":"F75*E75","v":0},{"$f":"D75","v":0},{"$f":"F75/2","v":0},{"$f":"I75*H75","v":0},{"$f":"J75+G75","v":0}]
[null,"TOTALS",{"$f":"SUM(C72:C75)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C92+D92","v":0},null,{"$f":"F92*E92","v":0},{"$f":"D92","v":0},{"$f":"F92/2","v":0},{"$f":"I92*H92","v":0},{"$f":"J92+G92","v":0}]
[null,null,null,null,{"$f":"C93+D93","v":0},null,{"$f":"F93*E93","v":0},{"$f":"D93","v":0},{"$f":"F93/2","v":0},{"$f":"I93*H93","v":0},{"$f":"J93+G93","v":0}]
[null,null,null,null,{"$f":"C94+D94","v":0},null,{"$f":"F94*E94","v":0},{"$f":"D94","v":0},{"$f":"F94/2","v":0},{"$f":"I94*H94","v":0},{"$f":"J94+G94","v":0}]
[null,null,null,null,{"$f":"C95+D95","v":0},null,{"$f":"F95*E95","v":0},{"$f":"D95","v":0},{"$f":"F95/2","v":0},{"$f":"I95*H95","v":0},{"$f":"J95+G95","v":0}]
[null,"TOTALS",{"$f":"SUM(C92:C95)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C112+D112","v":0},null,{"$f":"F112*E112","v":0},{"$f":"D112","v":0},{"$f":"F112/2","v":0},{"$f":"I112*H112","v":0},{"$f":"J112+G112","v":0}]
[null,null,null,null,{"$f":"C113+D113","v":0},null,{"$f":"F113*E113","v":0},{"$f":"D113","v":0},{"$f":"F113/2","v":0},{"$f":"I113*H113","v":0},{"$f":"J113+G113","v":0}]
[null,null,null,null,{"$f":"C114+D114","v":0},null,{"$f":"F114*E114","v":0},{"$f":"D114","v":0},{"$f":"F114/2","v":0},{"$f":"I114*H114","v":0},{"$f":"J114+G114","v":0}]
[null,null,null,null,{"$f":"C115+D115","v":0},null,{"$f":"F115*E115","v":0},{"$f":"D115","v":0},{"$f":"F115/2","v":0},{"$f":"I115*H115","v":0},{"$f":"J115+G115","v":0}]
[null,"TOTALS",{"$f":"SUM(C112:C115)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR",{"$f":"G10","v":0},"TO",{"$f":"G110","v":0}]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"TOTALS",{"$f":"SUM(C16,C36,C56,C76,C96,C116)","v":0},{"$f":"SUM(D16,D36,D56,D76,D96,D116)","v":0},{"$f":"SUM(E16,E36,E56,E76,E96,E116)","v":0},null,{"$f":"SUM(G16,G36,G56,G76,G96,G116)","v":0},{"$f":"SUM(0)","v":0},null,{"$f":"SUM(0)","v":0},{"$f":"SUM(K16,K36,K56,K76,K96,K116)","v":0}]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]

{"sheet":"SUBCONTRACTOR5 Administration","index":19,"n_rows":135,"n_cols":11,"rows_kept":135,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,"Total Labor Cost"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K132","v":0}]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"Cover!E8","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"'SUBCONTRACTOR5 Technicians'!B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C12+D12","v":0},null,{"$f":"F12*E12","v":0},{"$f":"D12","v":0},{"$f":"F12/2","v":0},{"$f":"I12*H12","v":0},{"$f":"J12+G12","v":0}]
[null,null,null,null,{"$f":"C13+D13","v":0},null,{"$f":"F13*E13","v":0},{"$f":"D13","v":0},{"$f":"F13/2","v":0},{"$f":"I13*H13","v":0},{"$f":"J13+G13","v":0}]
[null,null,null,null,{"$f":"C14+D14","v":0},null,{"$f":"F14*E14","v":0},{"$f":"D14","v":0},{"$f":"F14/2","v":0},{"$f":"I14*H14","v":0},{"$f":"J14+G14","v":0}]
[null,null,null,null,{"$f":"C15+D15","v":0},null,{"$f":"F15*E15","v":0},{"$f":"D15","v":0},{"$f":"F15/2","v":0},{"$f":"I15*H15","v":0},{"$f":"J15+G15","v":0}]
[null,"TOTALS",{"$f":"SUM(C12:C15)","v":0},{"$f":"SUM(D12:D15)","v":0},0,null,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C32+D32","v":0},null,{"$f":"F32*E32","v":0},{"$f":"D32","v":0},{"$f":"F32/2","v":0},{"$f":"I32*H32","v":0},{"$f":"J32+G32","v":0}]
[null,null,null,null,{"$f":"C33+D33","v":0},null,{"$f":"F33*E33","v":0},{"$f":"D33","v":0},{"$f":"F33/2","v":0},{"$f":"I33*H33","v":0},{"$f":"J33+G33","v":0}]
[null,null,null,null,{"$f":"C34+D34","v":0},null,{"$f":"F34*E34","v":0},{"$f":"D34","v":0},{"$f":"F34/2","v":0},{"$f":"I34*H34","v":0},{"$f":"J34+G34","v":0}]
[null,null,null,null,{"$f":"C35+D35","v":0},null,{"$f":"F35*E35","v":0},{"$f":"D35","v":0},{"$f":"F35/2","v":0},{"$f":"I35*H35","v":0},{"$f":"J35+G35","v":0}]
[null,"TOTALS",{"$f":"SUM(C32:C35)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B27","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B28","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C52+D52","v":0},null,{"$f":"F52*E52","v":0},{"$f":"D52","v":0},{"$f":"F52/2","v":0},{"$f":"I52*H52","v":0},{"$f":"J52+G52","v":0}]
[null,null,null,null,{"$f":"C53+D53","v":0},null,{"$f":"F53*E53","v":0},{"$f":"D53","v":0},{"$f":"F53/2","v":0},{"$f":"I53*H53","v":0},{"$f":"J53+G53","v":0}]
[null,null,null,null,{"$f":"C54+D54","v":0},null,{"$f":"F54*E54","v":0},{"$f":"D54","v":0},{"$f":"F54/2","v":0},{"$f":"I54*H54","v":0},{"$f":"J54+G54","v":0}]
[null,null,null,null,{"$f":"C55+D55","v":0},null,{"$f":"F55*E55","v":0},{"$f":"D55","v":0},{"$f":"F55/2","v":0},{"$f":"I55*H55","v":0},{"$f":"J55+G55","v":0}]
[null,"TOTALS",{"$f":"SUM(C52:C55)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B27","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B28","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C72+D72","v":0},null,{"$f":"F72*E72","v":0},{"$f":"D72","v":0},{"$f":"F72/2","v":0},{"$f":"I72*H72","v":0},{"$f":"J72+G72","v":0}]
[null,null,null,null,{"$f":"C73+D73","v":0},null,{"$f":"F73*E73","v":0},{"$f":"D73","v":0},{"$f":"F73/2","v":0},{"$f":"I73*H73","v":0},{"$f":"J73+G73","v":0}]
[null,null,null,null,{"$f":"C74+D74","v":0},null,{"$f":"F74*E74","v":0},{"$f":"D74","v":0},{"$f":"F74/2","v":0},{"$f":"I74*H74","v":0},{"$f":"J74+G74","v":0}]
[null,null,null,null,{"$f":"C75+D75","v":0},null,{"$f":"F75*E75","v":0},{"$f":"D75","v":0},{"$f":"F75/2","v":0},{"$f":"I75*H75","v":0},{"$f":"J75+G75","v":0}]
[null,"TOTALS",{"$f":"SUM(C72:C75)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C92+D92","v":0},null,{"$f":"F92*E92","v":0},{"$f":"D92","v":0},{"$f":"F92/2","v":0},{"$f":"I92*H92","v":0},{"$f":"J92+G92","v":0}]
[null,null,null,null,{"$f":"C93+D93","v":0},null,{"$f":"F93*E93","v":0},{"$f":"D93","v":0},{"$f":"F93/2","v":0},{"$f":"I93*H93","v":0},{"$f":"J93+G93","v":0}]
[null,null,null,null,{"$f":"C94+D94","v":0},null,{"$f":"F94*E94","v":0},{"$f":"D94","v":0},{"$f":"F94/2","v":0},{"$f":"I94*H94","v":0},{"$f":"J94+G94","v":0}]
[null,null,null,null,{"$f":"C95+D95","v":0},null,{"$f":"F95*E95","v":0},{"$f":"D95","v":0},{"$f":"F95/2","v":0},{"$f":"I95*H95","v":0},{"$f":"J95+G95","v":0}]
[null,"TOTALS",{"$f":"SUM(C92:C95)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C112+D112","v":0},null,{"$f":"F112*E112","v":0},{"$f":"D112","v":0},{"$f":"F112/2","v":0},{"$f":"I112*H112","v":0},{"$f":"J112+G112","v":0}]
[null,null,null,null,{"$f":"C113+D113","v":0},null,{"$f":"F113*E113","v":0},{"$f":"D113","v":0},{"$f":"F113/2","v":0},{"$f":"I113*H113","v":0},{"$f":"J113+G113","v":0}]
[null,null,null,null,{"$f":"C114+D114","v":0},null,{"$f":"F114*E114","v":0},{"$f":"D114","v":0},{"$f":"F114/2","v":0},{"$f":"I114*H114","v":0},{"$f":"J114+G114","v":0}]
[null,null,null,null,{"$f":"C115+D115","v":0},null,{"$f":"F115*E115","v":0},{"$f":"D115","v":0},{"$f":"F115/2","v":0},{"$f":"I115*H115","v":0},{"$f":"J115+G115","v":0}]
[null,"TOTALS",{"$f":"SUM(C112:C115)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR",{"$f":"G10","v":0},"TO",{"$f":"G110","v":0}]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"TOTALS",{"$f":"SUM(C16,C36,C56,C76,C96,C116)","v":0},{"$f":"SUM(D16,D36,D56,D76,D96,D116)","v":0},{"$f":"SUM(E16,E36,E56,E76,E96,E116)","v":0},null,{"$f":"SUM(G16,G36,G56,G76,G96,G116)","v":0},{"$f":"SUM(0)","v":0},null,{"$f":"SUM(0)","v":0},{"$f":"SUM(K16,K36,K56,K76,K96,K116)","v":0}]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]

{"sheet":"SUBCONTRACTOR6 Administration","index":20,"n_rows":135,"n_cols":11,"rows_kept":135,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,"Total Labor Cost"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K132","v":0}]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"Cover!E8","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"'SUBCONTRACTOR6 Technicians'!B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C12+D12","v":0},null,{"$f":"F12*E12","v":0},{"$f":"D12","v":0},{"$f":"F12/2","v":0},{"$f":"I12*H12","v":0},{"$f":"J12+G12","v":0}]
[null,null,null,null,{"$f":"C13+D13","v":0},null,{"$f":"F13*E13","v":0},{"$f":"D13","v":0},{"$f":"F13/2","v":0},{"$f":"I13*H13","v":0},{"$f":"J13+G13","v":0}]
[null,null,null,null,{"$f":"C14+D14","v":0},null,{"$f":"F14*E14","v":0},{"$f":"D14","v":0},{"$f":"F14/2","v":0},{"$f":"I14*H14","v":0},{"$f":"J14+G14","v":0}]
[null,null,null,null,{"$f":"C15+D15","v":0},null,{"$f":"F15*E15","v":0},{"$f":"D15","v":0},{"$f":"F15/2","v":0},{"$f":"I15*H15","v":0},{"$f":"J15+G15","v":0}]
[null,"TOTALS",{"$f":"SUM(C12:C15)","v":0},{"$f":"SUM(D12:D15)","v":0},0,null,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C32+D32","v":0},null,{"$f":"F32*E32","v":0},{"$f":"D32","v":0},{"$f":"F32/2","v":0},{"$f":"I32*H32","v":0},{"$f":"J32+G32","v":0}]
[null,null,null,null,{"$f":"C33+D33","v":0},null,{"$f":"F33*E33","v":0},{"$f":"D33","v":0},{"$f":"F33/2","v":0},{"$f":"I33*H33","v":0},{"$f":"J33+G33","v":0}]
[null,null,null,null,{"$f":"C34+D34","v":0},null,{"$f":"F34*E34","v":0},{"$f":"D34","v":0},{"$f":"F34/2","v":0},{"$f":"I34*H34","v":0},{"$f":"J34+G34","v":0}]
[null,null,null,null,{"$f":"C35+D35","v":0},null,{"$f":"F35*E35","v":0},{"$f":"D35","v":0},{"$f":"F35/2","v":0},{"$f":"I35*H35","v":0},{"$f":"J35+G35","v":0}]
[null,"TOTALS",{"$f":"SUM(C32:C35)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B27","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B28","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C52+D52","v":0},null,{"$f":"F52*E52","v":0},{"$f":"D52","v":0},{"$f":"F52/2","v":0},{"$f":"I52*H52","v":0},{"$f":"J52+G52","v":0}]
[null,null,null,null,{"$f":"C53+D53","v":0},null,{"$f":"F53*E53","v":0},{"$f":"D53","v":0},{"$f":"F53/2","v":0},{"$f":"I53*H53","v":0},{"$f":"J53+G53","v":0}]
[null,null,null,null,{"$f":"C54+D54","v":0},null,{"$f":"F54*E54","v":0},{"$f":"D54","v":0},{"$f":"F54/2","v":0},{"$f":"I54*H54","v":0},{"$f":"J54+G54","v":0}]
[null,null,null,null,{"$f":"C55+D55","v":0},null,{"$f":"F55*E55","v":0},{"$f":"D55","v":0},{"$f":"F55/2","v":0},{"$f":"I55*H55","v":0},{"$f":"J55+G55","v":0}]
[null,"TOTALS",{"$f":"SUM(C52:C55)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B27","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B28","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C72+D72","v":0},null,{"$f":"F72*E72","v":0},{"$f":"D72","v":0},{"$f":"F72/2","v":0},{"$f":"I72*H72","v":0},{"$f":"J72+G72","v":0}]
[null,null,null,null,{"$f":"C73+D73","v":0},null,{"$f":"F73*E73","v":0},{"$f":"D73","v":0},{"$f":"F73/2","v":0},{"$f":"I73*H73","v":0},{"$f":"J73+G73","v":0}]
[null,null,null,null,{"$f":"C74+D74","v":0},null,{"$f":"F74*E74","v":0},{"$f":"D74","v":0},{"$f":"F74/2","v":0},{"$f":"I74*H74","v":0},{"$f":"J74+G74","v":0}]
[null,null,null,null,{"$f":"C75+D75","v":0},null,{"$f":"F75*E75","v":0},{"$f":"D75","v":0},{"$f":"F75/2","v":0},{"$f":"I75*H75","v":0},{"$f":"J75+G75","v":0}]
[null,"TOTALS",{"$f":"SUM(C72:C75)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C92+D92","v":0},null,{"$f":"F92*E92","v":0},{"$f":"D92","v":0},{"$f":"F92/2","v":0},{"$f":"I92*H92","v":0},{"$f":"J92+G92","v":0}]
[null,null,null,null,{"$f":"C93+D93","v":0},null,{"$f":"F93*E93","v":0},{"$f":"D93","v":0},{"$f":"F93/2","v":0},{"$f":"I93*H93","v":0},{"$f":"J93+G93","v":0}]
[null,null,null,null,{"$f":"C94+D94","v":0},null,{"$f":"F94*E94","v":0},{"$f":"D94","v":0},{"$f":"F94/2","v":0},{"$f":"I94*H94","v":0},{"$f":"J94+G94","v":0}]
[null,null,null,null,{"$f":"C95+D95","v":0},null,{"$f":"F95*E95","v":0},{"$f":"D95","v":0},{"$f":"F95/2","v":0},{"$f":"I95*H95","v":0},{"$f":"J95+G95","v":0}]
[null,"TOTALS",{"$f":"SUM(C92:C95)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C112+D112","v":0},null,{"$f":"F112*E112","v":0},{"$f":"D112","v":0},{"$f":"F112/2","v":0},{"$f":"I112*H112","v":0},{"$f":"J112+G112","v":0}]
[null,null,null,null,{"$f":"C113+D113","v":0},null,{"$f":"F113*E113","v":0},{"$f":"D113","v":0},{"$f":"F113/2","v":0},{"$f":"I113*H113","v":0},{"$f":"J113+G113","v":0}]
[null,null,null,null,{"$f":"C114+D114","v":0},null,{"$f":"F114*E114","v":0},{"$f":"D114","v":0},{"$f":"F114/2","v":0},{"$f":"I114*H114","v":0},{"$f":"J114+G114","v":0}]
[null,null,null,null,{"$f":"C115+D115","v":0},null,{"$f":"F115*E115","v":0},{"$f":"D115","v":0},{"$f":"F115/2","v":0},{"$f":"I115*H115","v":0},{"$f":"J115+G115","v":0}]
[null,"TOTALS",{"$f":"SUM(C112:C115)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR",{"$f":"G10","v":0},"TO",{"$f":"G110","v":0}]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"TOTALS",{"$f":"SUM(C16,C36,C56,C76,C96,C116)","v":0},{"$f":"SUM(D16,D36,D56,D76,D96,D116)","v":0},{"$f":"SUM(E16,E36,E56,E76,E96,E116)","v":0},null,{"$f":"SUM(G16,G36,G56,G76,G96,G116)","v":0},{"$f":"SUM(0)","v":0},null,{"$f":"SUM(0)","v":0},{"$f":"SUM(K16,K36,K56,K76,K96,K116)","v":0}]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]

{"sheet":"SUBCONTRACTOR7 Administration","index":21,"n_rows":135,"n_cols":11,"rows_kept":135,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,"Total Labor Cost"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K132","v":0}]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"Cover!E8","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"'SUBCONTRACTOR7 Technicians'!B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C12+D12","v":0},null,{"$f":"F12*E12","v":0},{"$f":"D12","v":0},{"$f":"F12/2","v":0},{"$f":"I12*H12","v":0},{"$f":"J12+G12","v":0}]
[null,null,null,null,{"$f":"C13+D13","v":0},null,{"$f":"F13*E13","v":0},{"$f":"D13","v":0},{"$f":"F13/2","v":0},{"$f":"I13*H13","v":0},{"$f":"J13+G13","v":0}]
[null,null,null,null,{"$f":"C14+D14","v":0},null,{"$f":"F14*E14","v":0},{"$f":"D14","v":0},{"$f":"F14/2","v":0},{"$f":"I14*H14","v":0},{"$f":"J14+G14","v":0}]
[null,null,null,null,{"$f":"C15+D15","v":0},null,{"$f":"F15*E15","v":0},{"$f":"D15","v":0},{"$f":"F15/2","v":0},{"$f":"I15*H15","v":0},{"$f":"J15+G15","v":0}]
[null,"TOTALS",{"$f":"SUM(C12:C15)","v":0},{"$f":"SUM(D12:D15)","v":0},0,null,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C32+D32","v":0},null,{"$f":"F32*E32","v":0},{"$f":"D32","v":0},{"$f":"F32/2","v":0},{"$f":"I32*H32","v":0},{"$f":"J32+G32","v":0}]
[null,null,null,null,{"$f":"C33+D33","v":0},null,{"$f":"F33*E33","v":0},{"$f":"D33","v":0},{"$f":"F33/2","v":0},{"$f":"I33*H33","v":0},{"$f":"J33+G33","v":0}]
[null,null,null,null,{"$f":"C34+D34","v":0},null,{"$f":"F34*E34","v":0},{"$f":"D34","v":0},{"$f":"F34/2","v":0},{"$f":"I34*H34","v":0},{"$f":"J34+G34","v":0}]
[null,null,null,null,{"$f":"C35+D35","v":0},null,{"$f":"F35*E35","v":0},{"$f":"D35","v":0},{"$f":"F35/2","v":0},{"$f":"I35*H35","v":0},{"$f":"J35+G35","v":0}]
[null,"TOTALS",{"$f":"SUM(C32:C35)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B27","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B28","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C52+D52","v":0},null,{"$f":"F52*E52","v":0},{"$f":"D52","v":0},{"$f":"F52/2","v":0},{"$f":"I52*H52","v":0},{"$f":"J52+G52","v":0}]
[null,null,null,null,{"$f":"C53+D53","v":0},null,{"$f":"F53*E53","v":0},{"$f":"D53","v":0},{"$f":"F53/2","v":0},{"$f":"I53*H53","v":0},{"$f":"J53+G53","v":0}]
[null,null,null,null,{"$f":"C54+D54","v":0},null,{"$f":"F54*E54","v":0},{"$f":"D54","v":0},{"$f":"F54/2","v":0},{"$f":"I54*H54","v":0},{"$f":"J54+G54","v":0}]
[null,null,null,null,{"$f":"C55+D55","v":0},null,{"$f":"F55*E55","v":0},{"$f":"D55","v":0},{"$f":"F55/2","v":0},{"$f":"I55*H55","v":0},{"$f":"J55+G55","v":0}]
[null,"TOTALS",{"$f":"SUM(C52:C55)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B27","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B28","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C72+D72","v":0},null,{"$f":"F72*E72","v":0},{"$f":"D72","v":0},{"$f":"F72/2","v":0},{"$f":"I72*H72","v":0},{"$f":"J72+G72","v":0}]
[null,null,null,null,{"$f":"C73+D73","v":0},null,{"$f":"F73*E73","v":0},{"$f":"D73","v":0},{"$f":"F73/2","v":0},{"$f":"I73*H73","v":0},{"$f":"J73+G73","v":0}]
[null,null,null,null,{"$f":"C74+D74","v":0},null,{"$f":"F74*E74","v":0},{"$f":"D74","v":0},{"$f":"F74/2","v":0},{"$f":"I74*H74","v":0},{"$f":"J74+G74","v":0}]
[null,null,null,null,{"$f":"C75+D75","v":0},null,{"$f":"F75*E75","v":0},{"$f":"D75","v":0},{"$f":"F75/2","v":0},{"$f":"I75*H75","v":0},{"$f":"J75+G75","v":0}]
[null,"TOTALS",{"$f":"SUM(C72:C75)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C92+D92","v":0},null,{"$f":"F92*E92","v":0},{"$f":"D92","v":0},{"$f":"F92/2","v":0},{"$f":"I92*H92","v":0},{"$f":"J92+G92","v":0}]
[null,null,null,null,{"$f":"C93+D93","v":0},null,{"$f":"F93*E93","v":0},{"$f":"D93","v":0},{"$f":"F93/2","v":0},{"$f":"I93*H93","v":0},{"$f":"J93+G93","v":0}]
[null,null,null,null,{"$f":"C94+D94","v":0},null,{"$f":"F94*E94","v":0},{"$f":"D94","v":0},{"$f":"F94/2","v":0},{"$f":"I94*H94","v":0},{"$f":"J94+G94","v":0}]
[null,null,null,null,{"$f":"C95+D95","v":0},null,{"$f":"F95*E95","v":0},{"$f":"D95","v":0},{"$f":"F95/2","v":0},{"$f":"I95*H95","v":0},{"$f":"J95+G95","v":0}]
[null,"TOTALS",{"$f":"SUM(C92:C95)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C112+D112","v":0},null,{"$f":"F112*E112","v":0},{"$f":"D112","v":0},{"$f":"F112/2","v":0},{"$f":"I112*H112","v":0},{"$f":"J112+G112","v":0}]
[null,null,null,null,{"$f":"C113+D113","v":0},null,{"$f":"F113*E113","v":0},{"$f":"D113","v":0},{"$f":"F113/2","v":0},{"$f":"I113*H113","v":0},{"$f":"J113+G113","v":0}]
[null,null,null,null,{"$f":"C114+D114","v":0},null,{"$f":"F114*E114","v":0},{"$f":"D114","v":0},{"$f":"F114/2","v":0},{"$f":"I114*H114","v":0},{"$f":"J114+G114","v":0}]
[null,null,null,null,{"$f":"C115+D115","v":0},null,{"$f":"F115*E115","v":0},{"$f":"D115","v":0},{"$f":"F115/2","v":0},{"$f":"I115*H115","v":0},{"$f":"J115+G115","v":0}]
[null,"TOTALS",{"$f":"SUM(C112:C115)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR",{"$f":"G10","v":0},"TO",{"$f":"G110","v":0}]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"TOTALS",{"$f":"SUM(C16,C36,C56,C76,C96,C116)","v":0},{"$f":"SUM(D16,D36,D56,D76,D96,D116)","v":0},{"$f":"SUM(E16,E36,E56,E76,E96,E116)","v":0},null,{"$f":"SUM(G16,G36,G56,G76,G96,G116)","v":0},{"$f":"SUM(0)","v":0},null,{"$f":"SUM(0)","v":0},{"$f":"SUM(K16,K36,K56,K76,K96,K116)","v":0}]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]

{"sheet":"SUBCONTRACTOR8 Administration","index":22,"n_rows":135,"n_cols":11,"rows_kept":135,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,"Total Labor Cost"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K132","v":0}]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"Cover!E8","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"'SUBCONTRACTOR8 Technicians'!B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C12+D12","v":0},null,{"$f":"F12*E12","v":0},{"$f":"D12","v":0},{"$f":"F12/2","v":0},{"$f":"I12*H12","v":0},{"$f":"J12+G12","v":0}]
[null,null,null,null,{"$f":"C13+D13","v":0},null,{"$f":"F13*E13","v":0},{"$f":"D13","v":0},{"$f":"F13/2","v":0},{"$f":"I13*H13","v":0},{"$f":"J13+G13","v":0}]
[null,null,null,null,{"$f":"C14+D14","v":0},null,{"$f":"F14*E14","v":0},{"$f":"D14","v":0},{"$f":"F14/2","v":0},{"$f":"I14*H14","v":0},{"$f":"J14+G14","v":0}]
[null,null,null,null,{"$f":"C15+D15","v":0},null,{"$f":"F15*E15","v":0},{"$f":"D15","v":0},{"$f":"F15/2","v":0},{"$f":"I15*H15","v":0},{"$f":"J15+G15","v":0}]
[null,"TOTALS",{"$f":"SUM(C12:C15)","v":0},{"$f":"SUM(D12:D15)","v":0},0,null,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C32+D32","v":0},null,{"$f":"F32*E32","v":0},{"$f":"D32","v":0},{"$f":"F32/2","v":0},{"$f":"I32*H32","v":0},{"$f":"J32+G32","v":0}]
[null,null,null,null,{"$f":"C33+D33","v":0},null,{"$f":"F33*E33","v":0},{"$f":"D33","v":0},{"$f":"F33/2","v":0},{"$f":"I33*H33","v":0},{"$f":"J33+G33","v":0}]
[null,null,null,null,{"$f":"C34+D34","v":0},null,{"$f":"F34*E34","v":0},{"$f":"D34","v":0},{"$f":"F34/2","v":0},{"$f":"I34*H34","v":0},{"$f":"J34+G34","v":0}]
[null,null,null,null,{"$f":"C35+D35","v":0},null,{"$f":"F35*E35","v":0},{"$f":"D35","v":0},{"$f":"F35/2","v":0},{"$f":"I35*H35","v":0},{"$f":"J35+G35","v":0}]
[null,"TOTALS",{"$f":"SUM(C32:C35)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B27","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B28","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C52+D52","v":0},null,{"$f":"F52*E52","v":0},{"$f":"D52","v":0},{"$f":"F52/2","v":0},{"$f":"I52*H52","v":0},{"$f":"J52+G52","v":0}]
[null,null,null,null,{"$f":"C53+D53","v":0},null,{"$f":"F53*E53","v":0},{"$f":"D53","v":0},{"$f":"F53/2","v":0},{"$f":"I53*H53","v":0},{"$f":"J53+G53","v":0}]
[null,null,null,null,{"$f":"C54+D54","v":0},null,{"$f":"F54*E54","v":0},{"$f":"D54","v":0},{"$f":"F54/2","v":0},{"$f":"I54*H54","v":0},{"$f":"J54+G54","v":0}]
[null,null,null,null,{"$f":"C55+D55","v":0},null,{"$f":"F55*E55","v":0},{"$f":"D55","v":0},{"$f":"F55/2","v":0},{"$f":"I55*H55","v":0},{"$f":"J55+G55","v":0}]
[null,"TOTALS",{"$f":"SUM(C52:C55)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B27","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B28","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C72+D72","v":0},null,{"$f":"F72*E72","v":0},{"$f":"D72","v":0},{"$f":"F72/2","v":0},{"$f":"I72*H72","v":0},{"$f":"J72+G72","v":0}]
[null,null,null,null,{"$f":"C73+D73","v":0},null,{"$f":"F73*E73","v":0},{"$f":"D73","v":0},{"$f":"F73/2","v":0},{"$f":"I73*H73","v":0},{"$f":"J73+G73","v":0}]
[null,null,null,null,{"$f":"C74+D74","v":0},null,{"$f":"F74*E74","v":0},{"$f":"D74","v":0},{"$f":"F74/2","v":0},{"$f":"I74*H74","v":0},{"$f":"J74+G74","v":0}]
[null,null,null,null,{"$f":"C75+D75","v":0},null,{"$f":"F75*E75","v":0},{"$f":"D75","v":0},{"$f":"F75/2","v":0},{"$f":"I75*H75","v":0},{"$f":"J75+G75","v":0}]
[null,"TOTALS",{"$f":"SUM(C72:C75)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C92+D92","v":0},null,{"$f":"F92*E92","v":0},{"$f":"D92","v":0},{"$f":"F92/2","v":0},{"$f":"I92*H92","v":0},{"$f":"J92+G92","v":0}]
[null,null,null,null,{"$f":"C93+D93","v":0},null,{"$f":"F93*E93","v":0},{"$f":"D93","v":0},{"$f":"F93/2","v":0},{"$f":"I93*H93","v":0},{"$f":"J93+G93","v":0}]
[null,null,null,null,{"$f":"C94+D94","v":0},null,{"$f":"F94*E94","v":0},{"$f":"D94","v":0},{"$f":"F94/2","v":0},{"$f":"I94*H94","v":0},{"$f":"J94+G94","v":0}]
[null,null,null,null,{"$f":"C95+D95","v":0},null,{"$f":"F95*E95","v":0},{"$f":"D95","v":0},{"$f":"F95/2","v":0},{"$f":"I95*H95","v":0},{"$f":"J95+G95","v":0}]
[null,"TOTALS",{"$f":"SUM(C92:C95)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C112+D112","v":0},null,{"$f":"F112*E112","v":0},{"$f":"D112","v":0},{"$f":"F112/2","v":0},{"$f":"I112*H112","v":0},{"$f":"J112+G112","v":0}]
[null,null,null,null,{"$f":"C113+D113","v":0},null,{"$f":"F113*E113","v":0},{"$f":"D113","v":0},{"$f":"F113/2","v":0},{"$f":"I113*H113","v":0},{"$f":"J113+G113","v":0}]
[null,null,null,null,{"$f":"C114+D114","v":0},null,{"$f":"F114*E114","v":0},{"$f":"D114","v":0},{"$f":"F114/2","v":0},{"$f":"I114*H114","v":0},{"$f":"J114+G114","v":0}]
[null,null,null,null,{"$f":"C115+D115","v":0},null,{"$f":"F115*E115","v":0},{"$f":"D115","v":0},{"$f":"F115/2","v":0},{"$f":"I115*H115","v":0},{"$f":"J115+G115","v":0}]
[null,"TOTALS",{"$f":"SUM(C112:C115)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR",{"$f":"G10","v":0},"TO",{"$f":"G110","v":0}]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"TOTALS",{"$f":"SUM(C16,C36,C56,C76,C96,C116)","v":0},{"$f":"SUM(D16,D36,D56,D76,D96,D116)","v":0},{"$f":"SUM(E16,E36,E56,E76,E96,E116)","v":0},null,{"$f":"SUM(G16,G36,G56,G76,G96,G116)","v":0},{"$f":"SUM(0)","v":0},null,{"$f":"SUM(0)","v":0},{"$f":"SUM(K16,K36,K56,K76,K96,K116)","v":0}]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]

{"sheet":"SUBCONTRACTOR9 Administration","index":23,"n_rows":135,"n_cols":11,"rows_kept":135,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,"Total Labor Cost"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K132","v":0}]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"Cover!E8","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"'SUBCONTRACTOR9 Technicians'!B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C12+D12","v":0},null,{"$f":"F12*E12","v":0},{"$f":"D12","v":0},{"$f":"F12/2","v":0},{"$f":"I12*H12","v":0},{"$f":"J12+G12","v":0}]
[null,null,null,null,{"$f":"C13+D13","v":0},null,{"$f":"F13*E13","v":0},{"$f":"D13","v":0},{"$f":"F13/2","v":0},{"$f":"I13*H13","v":0},{"$f":"J13+G13","v":0}]
[null,null,null,null,{"$f":"C14+D14","v":0},null,{"$f":"F14*E14","v":0},{"$f":"D14","v":0},{"$f":"F14/2","v":0},{"$f":"I14*H14","v":0},{"$f":"J14+G14","v":0}]
[null,null,null,null,{"$f":"C15+D15","v":0},null,{"$f":"F15*E15","v":0},{"$f":"D15","v":0},{"$f":"F15/2","v":0},{"$f":"I15*H15","v":0},{"$f":"J15+G15","v":0}]
[null,"TOTALS",{"$f":"SUM(C12:C15)","v":0},{"$f":"SUM(D12:D15)","v":0},0,null,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C32+D32","v":0},null,{"$f":"F32*E32","v":0},{"$f":"D32","v":0},{"$f":"F32/2","v":0},{"$f":"I32*H32","v":0},{"$f":"J32+G32","v":0}]
[null,null,null,null,{"$f":"C33+D33","v":0},null,{"$f":"F33*E33","v":0},{"$f":"D33","v":0},{"$f":"F33/2","v":0},{"$f":"I33*H33","v":0},{"$f":"J33+G33","v":0}]
[null,null,null,null,{"$f":"C34+D34","v":0},null,{"$f":"F34*E34","v":0},{"$f":"D34","v":0},{"$f":"F34/2","v":0},{"$f":"I34*H34","v":0},{"$f":"J34+G34","v":0}]
[null,null,null,null,{"$f":"C35+D35","v":0},null,{"$f":"F35*E35","v":0},{"$f":"D35","v":0},{"$f":"F35/2","v":0},{"$f":"I35*H35","v":0},{"$f":"J35+G35","v":0}]
[null,"TOTALS",{"$f":"SUM(C32:C35)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B27","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B28","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C52+D52","v":0},null,{"$f":"F52*E52","v":0},{"$f":"D52","v":0},{"$f":"F52/2","v":0},{"$f":"I52*H52","v":0},{"$f":"J52+G52","v":0}]
[null,null,null,null,{"$f":"C53+D53","v":0},null,{"$f":"F53*E53","v":0},{"$f":"D53","v":0},{"$f":"F53/2","v":0},{"$f":"I53*H53","v":0},{"$f":"J53+G53","v":0}]
[null,null,null,null,{"$f":"C54+D54","v":0},null,{"$f":"F54*E54","v":0},{"$f":"D54","v":0},{"$f":"F54/2","v":0},{"$f":"I54*H54","v":0},{"$f":"J54+G54","v":0}]
[null,null,null,null,{"$f":"C55+D55","v":0},null,{"$f":"F55*E55","v":0},{"$f":"D55","v":0},{"$f":"F55/2","v":0},{"$f":"I55*H55","v":0},{"$f":"J55+G55","v":0}]
[null,"TOTALS",{"$f":"SUM(C52:C55)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B27","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B28","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C72+D72","v":0},null,{"$f":"F72*E72","v":0},{"$f":"D72","v":0},{"$f":"F72/2","v":0},{"$f":"I72*H72","v":0},{"$f":"J72+G72","v":0}]
[null,null,null,null,{"$f":"C73+D73","v":0},null,{"$f":"F73*E73","v":0},{"$f":"D73","v":0},{"$f":"F73/2","v":0},{"$f":"I73*H73","v":0},{"$f":"J73+G73","v":0}]
[null,null,null,null,{"$f":"C74+D74","v":0},null,{"$f":"F74*E74","v":0},{"$f":"D74","v":0},{"$f":"F74/2","v":0},{"$f":"I74*H74","v":0},{"$f":"J74+G74","v":0}]
[null,null,null,null,{"$f":"C75+D75","v":0},null,{"$f":"F75*E75","v":0},{"$f":"D75","v":0},{"$f":"F75/2","v":0},{"$f":"I75*H75","v":0},{"$f":"J75+G75","v":0}]
[null,"TOTALS",{"$f":"SUM(C72:C75)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C92+D92","v":0},null,{"$f":"F92*E92","v":0},{"$f":"D92","v":0},{"$f":"F92/2","v":0},{"$f":"I92*H92","v":0},{"$f":"J92+G92","v":0}]
[null,null,null,null,{"$f":"C93+D93","v":0},null,{"$f":"F93*E93","v":0},{"$f":"D93","v":0},{"$f":"F93/2","v":0},{"$f":"I93*H93","v":0},{"$f":"J93+G93","v":0}]
[null,null,null,null,{"$f":"C94+D94","v":0},null,{"$f":"F94*E94","v":0},{"$f":"D94","v":0},{"$f":"F94/2","v":0},{"$f":"I94*H94","v":0},{"$f":"J94+G94","v":0}]
[null,null,null,null,{"$f":"C95+D95","v":0},null,{"$f":"F95*E95","v":0},{"$f":"D95","v":0},{"$f":"F95/2","v":0},{"$f":"I95*H95","v":0},{"$f":"J95+G95","v":0}]
[null,"TOTALS",{"$f":"SUM(C92:C95)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C112+D112","v":0},null,{"$f":"F112*E112","v":0},{"$f":"D112","v":0},{"$f":"F112/2","v":0},{"$f":"I112*H112","v":0},{"$f":"J112+G112","v":0}]
[null,null,null,null,{"$f":"C113+D113","v":0},null,{"$f":"F113*E113","v":0},{"$f":"D113","v":0},{"$f":"F113/2","v":0},{"$f":"I113*H113","v":0},{"$f":"J113+G113","v":0}]
[null,null,null,null,{"$f":"C114+D114","v":0},null,{"$f":"F114*E114","v":0},{"$f":"D114","v":0},{"$f":"F114/2","v":0},{"$f":"I114*H114","v":0},{"$f":"J114+G114","v":0}]
[null,null,null,null,{"$f":"C115+D115","v":0},null,{"$f":"F115*E115","v":0},{"$f":"D115","v":0},{"$f":"F115/2","v":0},{"$f":"I115*H115","v":0},{"$f":"J115+G115","v":0}]
[null,"TOTALS",{"$f":"SUM(C112:C115)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR",{"$f":"G10","v":0},"TO",{"$f":"G110","v":0}]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"TOTALS",{"$f":"SUM(C16,C36,C56,C76,C96,C116)","v":0},{"$f":"SUM(D16,D36,D56,D76,D96,D116)","v":0},{"$f":"SUM(E16,E36,E56,E76,E96,E116)","v":0},null,{"$f":"SUM(G16,G36,G56,G76,G96,G116)","v":0},{"$f":"SUM(0)","v":0},null,{"$f":"SUM(0)","v":0},{"$f":"SUM(K16,K36,K56,K76,K96,K116)","v":0}]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]

{"sheet":"SUBCONTRACTOR10 Administration","index":24,"n_rows":135,"n_cols":11,"rows_kept":135,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,"Total Labor Cost"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K132","v":0}]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"Cover!E8","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"'SUBCONTRACTOR10 Technicians'!B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C12+D12","v":0},null,{"$f":"F12*E12","v":0},{"$f":"D12","v":0},{"$f":"F12/2","v":0},{"$f":"I12*H12","v":0},{"$f":"J12+G12","v":0}]
[null,null,null,null,{"$f":"C13+D13","v":0},null,{"$f":"F13*E13","v":0},{"$f":"D13","v":0},{"$f":"F13/2","v":0},{"$f":"I13*H13","v":0},{"$f":"J13+G13","v":0}]
[null,null,null,null,{"$f":"C14+D14","v":0},null,{"$f":"F14*E14","v":0},{"$f":"D14","v":0},{"$f":"F14/2","v":0},{"$f":"I14*H14","v":0},{"$f":"J14+G14","v":0}]
[null,null,null,null,{"$f":"C15+D15","v":0},null,{"$f":"F15*E15","v":0},{"$f":"D15","v":0},{"$f":"F15/2","v":0},{"$f":"I15*H15","v":0},{"$f":"J15+G15","v":0}]
[null,"TOTALS",{"$f":"SUM(C12:C15)","v":0},{"$f":"SUM(D12:D15)","v":0},0,null,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C32+D32","v":0},null,{"$f":"F32*E32","v":0},{"$f":"D32","v":0},{"$f":"F32/2","v":0},{"$f":"I32*H32","v":0},{"$f":"J32+G32","v":0}]
[null,null,null,null,{"$f":"C33+D33","v":0},null,{"$f":"F33*E33","v":0},{"$f":"D33","v":0},{"$f":"F33/2","v":0},{"$f":"I33*H33","v":0},{"$f":"J33+G33","v":0}]
[null,null,null,null,{"$f":"C34+D34","v":0},null,{"$f":"F34*E34","v":0},{"$f":"D34","v":0},{"$f":"F34/2","v":0},{"$f":"I34*H34","v":0},{"$f":"J34+G34","v":0}]
[null,null,null,null,{"$f":"C35+D35","v":0},null,{"$f":"F35*E35","v":0},{"$f":"D35","v":0},{"$f":"F35/2","v":0},{"$f":"I35*H35","v":0},{"$f":"J35+G35","v":0}]
[null,"TOTALS",{"$f":"SUM(C32:C35)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B27","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B28","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C52+D52","v":0},null,{"$f":"F52*E52","v":0},{"$f":"D52","v":0},{"$f":"F52/2","v":0},{"$f":"I52*H52","v":0},{"$f":"J52+G52","v":0}]
[null,null,null,null,{"$f":"C53+D53","v":0},null,{"$f":"F53*E53","v":0},{"$f":"D53","v":0},{"$f":"F53/2","v":0},{"$f":"I53*H53","v":0},{"$f":"J53+G53","v":0}]
[null,null,null,null,{"$f":"C54+D54","v":0},null,{"$f":"F54*E54","v":0},{"$f":"D54","v":0},{"$f":"F54/2","v":0},{"$f":"I54*H54","v":0},{"$f":"J54+G54","v":0}]
[null,null,null,null,{"$f":"C55+D55","v":0},null,{"$f":"F55*E55","v":0},{"$f":"D55","v":0},{"$f":"F55/2","v":0},{"$f":"I55*H55","v":0},{"$f":"J55+G55","v":0}]
[null,"TOTALS",{"$f":"SUM(C52:C55)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B27","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B28","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C72+D72","v":0},null,{"$f":"F72*E72","v":0},{"$f":"D72","v":0},{"$f":"F72/2","v":0},{"$f":"I72*H72","v":0},{"$f":"J72+G72","v":0}]
[null,null,null,null,{"$f":"C73+D73","v":0},null,{"$f":"F73*E73","v":0},{"$f":"D73","v":0},{"$f":"F73/2","v":0},{"$f":"I73*H73","v":0},{"$f":"J73+G73","v":0}]
[null,null,null,null,{"$f":"C74+D74","v":0},null,{"$f":"F74*E74","v":0},{"$f":"D74","v":0},{"$f":"F74/2","v":0},{"$f":"I74*H74","v":0},{"$f":"J74+G74","v":0}]
[null,null,null,null,{"$f":"C75+D75","v":0},null,{"$f":"F75*E75","v":0},{"$f":"D75","v":0},{"$f":"F75/2","v":0},{"$f":"I75*H75","v":0},{"$f":"J75+G75","v":0}]
[null,"TOTALS",{"$f":"SUM(C72:C75)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C92+D92","v":0},null,{"$f":"F92*E92","v":0},{"$f":"D92","v":0},{"$f":"F92/2","v":0},{"$f":"I92*H92","v":0},{"$f":"J92+G92","v":0}]
[null,null,null,null,{"$f":"C93+D93","v":0},null,{"$f":"F93*E93","v":0},{"$f":"D93","v":0},{"$f":"F93/2","v":0},{"$f":"I93*H93","v":0},{"$f":"J93+G93","v":0}]
[null,null,null,null,{"$f":"C94+D94","v":0},null,{"$f":"F94*E94","v":0},{"$f":"D94","v":0},{"$f":"F94/2","v":0},{"$f":"I94*H94","v":0},{"$f":"J94+G94","v":0}]
[null,null,null,null,{"$f":"C95+D95","v":0},null,{"$f":"F95*E95","v":0},{"$f":"D95","v":0},{"$f":"F95/2","v":0},{"$f":"I95*H95","v":0},{"$f":"J95+G95","v":0}]
[null,"TOTALS",{"$f":"SUM(C92:C95)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C112+D112","v":0},null,{"$f":"F112*E112","v":0},{"$f":"D112","v":0},{"$f":"F112/2","v":0},{"$f":"I112*H112","v":0},{"$f":"J112+G112","v":0}]
[null,null,null,null,{"$f":"C113+D113","v":0},null,{"$f":"F113*E113","v":0},{"$f":"D113","v":0},{"$f":"F113/2","v":0},{"$f":"I113*H113","v":0},{"$f":"J113+G113","v":0}]
[null,null,null,null,{"$f":"C114+D114","v":0},null,{"$f":"F114*E114","v":0},{"$f":"D114","v":0},{"$f":"F114/2","v":0},{"$f":"I114*H114","v":0},{"$f":"J114+G114","v":0}]
[null,null,null,null,{"$f":"C115+D115","v":0},null,{"$f":"F115*E115","v":0},{"$f":"D115","v":0},{"$f":"F115/2","v":0},{"$f":"I115*H115","v":0},{"$f":"J115+G115","v":0}]
[null,"TOTALS",{"$f":"SUM(C112:C115)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR",{"$f":"G10","v":0},"TO",{"$f":"G110","v":0}]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"TOTALS",{"$f":"SUM(C16,C36,C56,C76,C96,C116)","v":0},{"$f":"SUM(D16,D36,D56,D76,D96,D116)","v":0},{"$f":"SUM(E16,E36,E56,E76,E96,E116)","v":0},null,{"$f":"SUM(G16,G36,G56,G76,G96,G116)","v":0},{"$f":"SUM(0)","v":0},null,{"$f":"SUM(0)","v":0},{"$f":"SUM(K16,K36,K56,K76,K96,K116)","v":0}]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]

{"sheet":"SUBCONTRACTOR11 Administration","index":25,"n_rows":135,"n_cols":11,"rows_kept":135,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,"Total Labor Cost"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K132","v":0}]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"Cover!E8","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"'SUBCONTRACTOR11 Technicians'!B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C12+D12","v":0},null,{"$f":"F12*E12","v":0},{"$f":"D12","v":0},{"$f":"F12/2","v":0},{"$f":"I12*H12","v":0},{"$f":"J12+G12","v":0}]
[null,null,null,null,{"$f":"C13+D13","v":0},null,{"$f":"F13*E13","v":0},{"$f":"D13","v":0},{"$f":"F13/2","v":0},{"$f":"I13*H13","v":0},{"$f":"J13+G13","v":0}]
[null,null,null,null,{"$f":"C14+D14","v":0},null,{"$f":"F14*E14","v":0},{"$f":"D14","v":0},{"$f":"F14/2","v":0},{"$f":"I14*H14","v":0},{"$f":"J14+G14","v":0}]
[null,null,null,null,{"$f":"C15+D15","v":0},null,{"$f":"F15*E15","v":0},{"$f":"D15","v":0},{"$f":"F15/2","v":0},{"$f":"I15*H15","v":0},{"$f":"J15+G15","v":0}]
[null,"TOTALS",{"$f":"SUM(C12:C15)","v":0},{"$f":"SUM(D12:D15)","v":0},0,null,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C32+D32","v":0},null,{"$f":"F32*E32","v":0},{"$f":"D32","v":0},{"$f":"F32/2","v":0},{"$f":"I32*H32","v":0},{"$f":"J32+G32","v":0}]
[null,null,null,null,{"$f":"C33+D33","v":0},null,{"$f":"F33*E33","v":0},{"$f":"D33","v":0},{"$f":"F33/2","v":0},{"$f":"I33*H33","v":0},{"$f":"J33+G33","v":0}]
[null,null,null,null,{"$f":"C34+D34","v":0},null,{"$f":"F34*E34","v":0},{"$f":"D34","v":0},{"$f":"F34/2","v":0},{"$f":"I34*H34","v":0},{"$f":"J34+G34","v":0}]
[null,null,null,null,{"$f":"C35+D35","v":0},null,{"$f":"F35*E35","v":0},{"$f":"D35","v":0},{"$f":"F35/2","v":0},{"$f":"I35*H35","v":0},{"$f":"J35+G35","v":0}]
[null,"TOTALS",{"$f":"SUM(C32:C35)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B27","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B28","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C52+D52","v":0},null,{"$f":"F52*E52","v":0},{"$f":"D52","v":0},{"$f":"F52/2","v":0},{"$f":"I52*H52","v":0},{"$f":"J52+G52","v":0}]
[null,null,null,null,{"$f":"C53+D53","v":0},null,{"$f":"F53*E53","v":0},{"$f":"D53","v":0},{"$f":"F53/2","v":0},{"$f":"I53*H53","v":0},{"$f":"J53+G53","v":0}]
[null,null,null,null,{"$f":"C54+D54","v":0},null,{"$f":"F54*E54","v":0},{"$f":"D54","v":0},{"$f":"F54/2","v":0},{"$f":"I54*H54","v":0},{"$f":"J54+G54","v":0}]
[null,null,null,null,{"$f":"C55+D55","v":0},null,{"$f":"F55*E55","v":0},{"$f":"D55","v":0},{"$f":"F55/2","v":0},{"$f":"I55*H55","v":0},{"$f":"J55+G55","v":0}]
[null,"TOTALS",{"$f":"SUM(C52:C55)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B27","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B28","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C72+D72","v":0},null,{"$f":"F72*E72","v":0},{"$f":"D72","v":0},{"$f":"F72/2","v":0},{"$f":"I72*H72","v":0},{"$f":"J72+G72","v":0}]
[null,null,null,null,{"$f":"C73+D73","v":0},null,{"$f":"F73*E73","v":0},{"$f":"D73","v":0},{"$f":"F73/2","v":0},{"$f":"I73*H73","v":0},{"$f":"J73+G73","v":0}]
[null,null,null,null,{"$f":"C74+D74","v":0},null,{"$f":"F74*E74","v":0},{"$f":"D74","v":0},{"$f":"F74/2","v":0},{"$f":"I74*H74","v":0},{"$f":"J74+G74","v":0}]
[null,null,null,null,{"$f":"C75+D75","v":0},null,{"$f":"F75*E75","v":0},{"$f":"D75","v":0},{"$f":"F75/2","v":0},{"$f":"I75*H75","v":0},{"$f":"J75+G75","v":0}]
[null,"TOTALS",{"$f":"SUM(C72:C75)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C92+D92","v":0},null,{"$f":"F92*E92","v":0},{"$f":"D92","v":0},{"$f":"F92/2","v":0},{"$f":"I92*H92","v":0},{"$f":"J92+G92","v":0}]
[null,null,null,null,{"$f":"C93+D93","v":0},null,{"$f":"F93*E93","v":0},{"$f":"D93","v":0},{"$f":"F93/2","v":0},{"$f":"I93*H93","v":0},{"$f":"J93+G93","v":0}]
[null,null,null,null,{"$f":"C94+D94","v":0},null,{"$f":"F94*E94","v":0},{"$f":"D94","v":0},{"$f":"F94/2","v":0},{"$f":"I94*H94","v":0},{"$f":"J94+G94","v":0}]
[null,null,null,null,{"$f":"C95+D95","v":0},null,{"$f":"F95*E95","v":0},{"$f":"D95","v":0},{"$f":"F95/2","v":0},{"$f":"I95*H95","v":0},{"$f":"J95+G95","v":0}]
[null,"TOTALS",{"$f":"SUM(C92:C95)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C112+D112","v":0},null,{"$f":"F112*E112","v":0},{"$f":"D112","v":0},{"$f":"F112/2","v":0},{"$f":"I112*H112","v":0},{"$f":"J112+G112","v":0}]
[null,null,null,null,{"$f":"C113+D113","v":0},null,{"$f":"F113*E113","v":0},{"$f":"D113","v":0},{"$f":"F113/2","v":0},{"$f":"I113*H113","v":0},{"$f":"J113+G113","v":0}]
[null,null,null,null,{"$f":"C114+D114","v":0},null,{"$f":"F114*E114","v":0},{"$f":"D114","v":0},{"$f":"F114/2","v":0},{"$f":"I114*H114","v":0},{"$f":"J114+G114","v":0}]
[null,null,null,null,{"$f":"C115+D115","v":0},null,{"$f":"F115*E115","v":0},{"$f":"D115","v":0},{"$f":"F115/2","v":0},{"$f":"I115*H115","v":0},{"$f":"J115+G115","v":0}]
[null,"TOTALS",{"$f":"SUM(C112:C115)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR",{"$f":"G10","v":0},"TO",{"$f":"G110","v":0}]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"TOTALS",{"$f":"SUM(C16,C36,C56,C76,C96,C116)","v":0},{"$f":"SUM(D16,D36,D56,D76,D96,D116)","v":0},{"$f":"SUM(E16,E36,E56,E76,E96,E116)","v":0},null,{"$f":"SUM(G16,G36,G56,G76,G96,G116)","v":0},{"$f":"SUM(0)","v":0},null,{"$f":"SUM(0)","v":0},{"$f":"SUM(K16,K36,K56,K76,K96,K116)","v":0}]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]

{"sheet":"SUBCONTRACTOR12 Administration","index":26,"n_rows":135,"n_cols":11,"rows_kept":135,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,"Total Labor Cost"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K132","v":0}]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"Cover!E8","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"'SUBCONTRACTOR12 Technicians'!B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C12+D12","v":0},null,{"$f":"F12*E12","v":0},{"$f":"D12","v":0},{"$f":"F12/2","v":0},{"$f":"I12*H12","v":0},{"$f":"J12+G12","v":0}]
[null,null,null,null,{"$f":"C13+D13","v":0},null,{"$f":"F13*E13","v":0},{"$f":"D13","v":0},{"$f":"F13/2","v":0},{"$f":"I13*H13","v":0},{"$f":"J13+G13","v":0}]
[null,null,null,null,{"$f":"C14+D14","v":0},null,{"$f":"F14*E14","v":0},{"$f":"D14","v":0},{"$f":"F14/2","v":0},{"$f":"I14*H14","v":0},{"$f":"J14+G14","v":0}]
[null,null,null,null,{"$f":"C15+D15","v":0},null,{"$f":"F15*E15","v":0},{"$f":"D15","v":0},{"$f":"F15/2","v":0},{"$f":"I15*H15","v":0},{"$f":"J15+G15","v":0}]
[null,"TOTALS",{"$f":"SUM(C12:C15)","v":0},{"$f":"SUM(D12:D15)","v":0},0,null,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C32+D32","v":0},null,{"$f":"F32*E32","v":0},{"$f":"D32","v":0},{"$f":"F32/2","v":0},{"$f":"I32*H32","v":0},{"$f":"J32+G32","v":0}]
[null,null,null,null,{"$f":"C33+D33","v":0},null,{"$f":"F33*E33","v":0},{"$f":"D33","v":0},{"$f":"F33/2","v":0},{"$f":"I33*H33","v":0},{"$f":"J33+G33","v":0}]
[null,null,null,null,{"$f":"C34+D34","v":0},null,{"$f":"F34*E34","v":0},{"$f":"D34","v":0},{"$f":"F34/2","v":0},{"$f":"I34*H34","v":0},{"$f":"J34+G34","v":0}]
[null,null,null,null,{"$f":"C35+D35","v":0},null,{"$f":"F35*E35","v":0},{"$f":"D35","v":0},{"$f":"F35/2","v":0},{"$f":"I35*H35","v":0},{"$f":"J35+G35","v":0}]
[null,"TOTALS",{"$f":"SUM(C32:C35)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B27","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B28","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C52+D52","v":0},null,{"$f":"F52*E52","v":0},{"$f":"D52","v":0},{"$f":"F52/2","v":0},{"$f":"I52*H52","v":0},{"$f":"J52+G52","v":0}]
[null,null,null,null,{"$f":"C53+D53","v":0},null,{"$f":"F53*E53","v":0},{"$f":"D53","v":0},{"$f":"F53/2","v":0},{"$f":"I53*H53","v":0},{"$f":"J53+G53","v":0}]
[null,null,null,null,{"$f":"C54+D54","v":0},null,{"$f":"F54*E54","v":0},{"$f":"D54","v":0},{"$f":"F54/2","v":0},{"$f":"I54*H54","v":0},{"$f":"J54+G54","v":0}]
[null,null,null,null,{"$f":"C55+D55","v":0},null,{"$f":"F55*E55","v":0},{"$f":"D55","v":0},{"$f":"F55/2","v":0},{"$f":"I55*H55","v":0},{"$f":"J55+G55","v":0}]
[null,"TOTALS",{"$f":"SUM(C52:C55)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B27","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B28","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C72+D72","v":0},null,{"$f":"F72*E72","v":0},{"$f":"D72","v":0},{"$f":"F72/2","v":0},{"$f":"I72*H72","v":0},{"$f":"J72+G72","v":0}]
[null,null,null,null,{"$f":"C73+D73","v":0},null,{"$f":"F73*E73","v":0},{"$f":"D73","v":0},{"$f":"F73/2","v":0},{"$f":"I73*H73","v":0},{"$f":"J73+G73","v":0}]
[null,null,null,null,{"$f":"C74+D74","v":0},null,{"$f":"F74*E74","v":0},{"$f":"D74","v":0},{"$f":"F74/2","v":0},{"$f":"I74*H74","v":0},{"$f":"J74+G74","v":0}]
[null,null,null,null,{"$f":"C75+D75","v":0},null,{"$f":"F75*E75","v":0},{"$f":"D75","v":0},{"$f":"F75/2","v":0},{"$f":"I75*H75","v":0},{"$f":"J75+G75","v":0}]
[null,"TOTALS",{"$f":"SUM(C72:C75)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C92+D92","v":0},null,{"$f":"F92*E92","v":0},{"$f":"D92","v":0},{"$f":"F92/2","v":0},{"$f":"I92*H92","v":0},{"$f":"J92+G92","v":0}]
[null,null,null,null,{"$f":"C93+D93","v":0},null,{"$f":"F93*E93","v":0},{"$f":"D93","v":0},{"$f":"F93/2","v":0},{"$f":"I93*H93","v":0},{"$f":"J93+G93","v":0}]
[null,null,null,null,{"$f":"C94+D94","v":0},null,{"$f":"F94*E94","v":0},{"$f":"D94","v":0},{"$f":"F94/2","v":0},{"$f":"I94*H94","v":0},{"$f":"J94+G94","v":0}]
[null,null,null,null,{"$f":"C95+D95","v":0},null,{"$f":"F95*E95","v":0},{"$f":"D95","v":0},{"$f":"F95/2","v":0},{"$f":"I95*H95","v":0},{"$f":"J95+G95","v":0}]
[null,"TOTALS",{"$f":"SUM(C92:C95)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST "]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR"]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"PROJECT MANAGER",null,null,{"$f":"C112+D112","v":0},null,{"$f":"F112*E112","v":0},{"$f":"D112","v":0},{"$f":"F112/2","v":0},{"$f":"I112*H112","v":0},{"$f":"J112+G112","v":0}]
[null,null,null,null,{"$f":"C113+D113","v":0},null,{"$f":"F113*E113","v":0},{"$f":"D113","v":0},{"$f":"F113/2","v":0},{"$f":"I113*H113","v":0},{"$f":"J113+G113","v":0}]
[null,null,null,null,{"$f":"C114+D114","v":0},null,{"$f":"F114*E114","v":0},{"$f":"D114","v":0},{"$f":"F114/2","v":0},{"$f":"I114*H114","v":0},{"$f":"J114+G114","v":0}]
[null,null,null,null,{"$f":"C115+D115","v":0},null,{"$f":"F115*E115","v":0},{"$f":"D115","v":0},{"$f":"F115/2","v":0},{"$f":"I115*H115","v":0},{"$f":"J115+G115","v":0}]
[null,"TOTALS",{"$f":"SUM(C112:C115)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]
[]
[]
[]
[]
[]
[null,"ENGINEERING MANAGEMENT/CONTRACT ADMINISTRATION"]
[null,"DIRECT LABOR COST SUMMARY"]
[null,{"$f":"B7","v":"PROJECT DESCRIPTION"}]
[null,{"$f":"B8","v":"SUBCONTRACTOR3 NAME"}]
[]
[null,null,null,null,null,"CALENDAR YEAR",{"$f":"G10","v":0},"TO",{"$f":"G110","v":0}]
[null,"Personnel Classification / Employee Name1","Regular Hours","Overtime Hours","Total Hours","Regular Rate","Regular Labor Cost","Overtime Hours","Overtime Rate","Overtime Labor Cost","Total Labor Cost"]
[null,"TOTALS",{"$f":"SUM(C16,C36,C56,C76,C96,C116)","v":0},{"$f":"SUM(D16,D36,D56,D76,D96,D116)","v":0},{"$f":"SUM(E16,E36,E56,E76,E96,E116)","v":0},null,{"$f":"SUM(G16,G36,G56,G76,G96,G116)","v":0},{"$f":"SUM(0)","v":0},null,{"$f":"SUM(0)","v":0},{"$f":"SUM(K16,K36,K56,K76,K96,K116)","v":0}]
[]
[null,"1 One Management visit for prime firm is reimbursable every quarter"]
[null,"  One Management visit from subcontractors is reimbursable two times per year"]

{"sheet":"Direct Costs","index":27,"n_rows":55,"n_cols":10,"rows_kept":55,"cut":false,"hidden":true,"merged":[[8,2,8,9],[1,0,1,9],[2,0,2,9],[3,0,3,9],[4,0,4,9],[7,2,7,9]]}
[null,null,null,null,null,null,null,null,"Version:",{"$f":"Cover!H1","v":"2025.07.15.JDH"}]
["CONTRACT ENGINEERING AND INSPECTION"]
["DIRECT EXPENSES"]
["FIELD EQUIPMENT AND SUPPLIES FURNISHED BY "]
[{"$f":"Cover!E8","v":"PROJECT DESCRIPTION"}]
[null,null,null,null,null,null,null,null,"TOTAL DIRECT COSTS:",{"$f":"J55","v":0}]
[]
[null,null,"* Vehicle Base Rates per \"MAXIMUM ALLOWABLE NON-SALARY DIRECT COSTS\" (latest version) -- Maximum Allowable Non-Salary Direct Costs.pdf located at:  https://connect.ncdot.gov/business/consultants/_layouts/download.aspx?SourceUrl=/business/consultants/Roadway/Maximum%20Allowable%20Non-Salary%20Direct%20Costs.pdf"]
[null,"Phones, Computers, iPads, Data Plans, Wifi, …etc. are in Overhead.","** Nuclear Gauge monthly reimbursement rate per M. L. Sylvester, PE memo dated May 13, 2019 entitled \"Reimbursement for Private Engineering Firm Furnished Nuclear Gauge\"."]
[]
["Item No. ","Description","Months","Quantity","Unit","Unit Price","Unit Tax","Total Unit Cost","Salvage Value","Total Cost"]
[1,"Project Vehicles - 2 wheel drive - # Vehicles *",null,null,"veh-mo",1074,null,{"$f":"G12+F12","v":1074},null,{"$f":"C12*D12*(H12)-C12*D12*I12","v":0}]
[{"$f":"A12+1","v":2},"Gas Reimbursement: 2-WD @ $0.XX per mile         Gas reimbursement based on $/gal/16 mpg.",null,null,"miles",0.18,null,null,null,{"$f":"C13*D13*F13","v":0}]
[{"$f":"A13+1","v":3},"Project Vehicles - 4 wheel drive -  # Vehicles *",null,null,"veh-mo",1140,null,{"$f":"F14+G14","v":1140},null,{"$f":"C14*D14*(H14)-C14*D14*I14","v":0}]
[4,"Gas Reimbursement: 4-WD @ $0.XX per mile        Gas reimbursement based on $/gal/14mpg.",null,null,"miles",0.21,null,null,null,{"$f":"C15*D15*F15","v":0}]
[5,"Project Vehicles - Survey Vehicle - #  Vehicle",null,null,"veh-mo",null,null,{"$f":"F16+G16","v":0},null,{"$f":"C16*D16*(H16)-C16*D16*I16","v":0}]
[6,"Gas Reimbursement: Survey Vehicle @ $TBD per mile         Gas reimbursement based on $TBD/gal/TBD mpg",null,null,"miles",null,null,null,null,{"$f":"C17*D17*F17","v":0}]
[7,"Communication (# mobile phones). --  -- RECOVERED THROUGH FIRM's OVERHEAD.",null,null,"mo",null,null,0,null,{"$f":"C18*D18*(H18)-C18*D18*I18","v":0}]
[8,"Survey Equipment",null,null,"Actual Cost (Not-to-Exceed)",null,null,0,null,0]
[9,"Troxler 3450 Thick Nuclear Gauges (Rent/Purchase) -- MONTHLY REIMBURSEMENT RATE = $400/month.  **",null,null,"gauge-month",400,null,400,null,0]
[10,"Leak Test, Calibration, Cleaning and Lubrication -- INCLUDED IN MONTHLY REIMBURSEMENT RATE ABOVE.  **",null,null,"yr",null,null,0,null,0]
[11,"Yearly NCDENR License Fee of  -- INCLUDED IN MONTHLY REIMBURSEMENT RATE ABOVE.  **",null,null,"yr",null,null,0,null,0]
[12,"Quarterly Testing of 10 Badges  per test -- INCLUDED IN MONTHLY REIMBURSEMENT RATE ABOVE.  **",null,null,"yr",null,{"$f":"F23*(0.0775)","v":0},0,null,0]
[13,"Mounted Transportation Box -- INCLUDED IN MONTHLY REIMBURSEMENT RATE ABOVE.  **",null,null,"Actual Cost (Not-to-Exceed)",null,0,0,null,0]
[14,"Safety Harness w/ 2 Lanyards",null,null,"Actual Cost (Not-to-Exceed)",null,0,0,null,0]
[15,"Field Office( Rent Monthly)",null,null,"mo",null,0,0,null,0]
[16,"Field Office Set up",null,null,"Actual Cost (Not-to-Exceed)",null,0,0,null,{"$f":"(H27)-I27","v":0}]
[17,"Utilities (Monthly)",null,null,"mo",null,0,0,null,0]
[18,"Office Furniture",null,null,"Actual Cost (Not-to-Exceed)",null,0,0,null,{"$f":"(H29)-I29","v":0}]
[19,"Monthly Office supplies ($50 per month) -- IF PEF PROVIDES A FIELD OFFICE. --  -- RECOVERED THROUGH FIRM's OVERHEAD.",null,null,"mo",null,0,0,null,0]
[20,"Computer (LAPTOP) -- HAS A $300.00 SALVAGE VALUE (CALCULATED AUTOMATICALLY). --  -- RECOVERED THROUGH FIRM's OVERHEAD.",null,null,"Actual Cost (Not-to-Exceed)",null,0,0,{"$f":"IF(D31=\"\",0,300)","v":0},{"$f":"D31*(H31)-D31*I31","v":0}]
[21,"Concrete Air Pot",null,null,"Actual Cost (Not-to-Exceed)",null,0,0,null,{"$f":"D32*(H32)-D32*I32","v":0}]
[22,"Concrete Slump Cone",null,null,"Actual Cost (Not-to-Exceed)",null,0,0,null,0]
[23,"Conventional Density Equipment Set",null,null,"Actual Cost (Not-to-Exceed)",null,0,0,null,0]
[24,"Copier",null,null,"Actual Cost (Not-to-Exceed)",null,0,0,null,{"$f":"(H35)-I35","v":0}]
[25,"Copier Maintenance (yearly)",null,null,"Actual Cost (Not-to-Exceed)",null,null,0,null,{"$f":"(H36)-I36","v":0}]
[26,"Fax",null,null,"Actual Cost (Not-to-Exceed)",null,0,0,null,0]
[27,"Trips by Project Management"]
[28,"   PEF Prime = 4 trips per year @  ____ miles (Total # of Trips)",null,null,"mi",0.7,null,{"$f":"F39","v":0.7},null,{"$f":"D39*(H39)","v":0}]
[29,"   PEF Subconsultant1 = 2 trips per year @  ____ miles (Total # of Trips)",null,null,"mi",0.7,null,{"$f":"F40","v":0.7},null,{"$f":"D40*(H40)","v":0}]
[30,"   PEF Subconsultant2 = 2 trips per year @  ____ miles (Total # of Trips)",null,null,"mi",0.7,null,{"$f":"F41","v":0.7},null,0]
[31,"   PEF Subconsultant3 = 2 trips per year @  ____ miles (Total # of Trips)",null,null,"mi",0.7,null,{"$f":"F42","v":0.7},null,0]
[32,"-- Miscellaneous Direct Costs, etc. --",null,null,null,null,null,null,null,0]
[33,"Miscellaneous",null,null,null,null,0,{"$f":"F44","v":0},null,0]
[34,"Miscellaneous",null,null,null,null,0,0,null,0]
[35,"Miscellaneous",null,null,null,null,0,0,null,0]
[36,"Miscellaneous",null,null,null,null,0,0,null,0]
[37,"Miscellaneous",null,null,null,null,0,0,null,0]
[38,"Miscellaneous",null,null,null,null,0,0,null,0]
[39,"Miscellaneous",null,null,null,null,0,0,null,0]
[40,"Miscellaneous",null,null,null,null,0,0,null,0]
[41,"Miscellaneous",null,null,null,null,0,0,null,0]
[42,"Miscellaneous",null,null,null,null,0,0,null,0]
[]
[null,null,null,null,null,null,null,null,"TOTAL DIRECT COSTS:",{"$f":"SUM(J12:J53)","v":0}]

{"sheet":"Mileage","index":28,"n_rows":23,"n_cols":10,"rows_kept":23,"cut":false,"hidden":true,"merged":[[14,3,14,6],[16,3,16,7],[1,2,1,10],[2,2,2,10],[12,3,12,6],[13,3,13,6],[5,8,5,13],[12,9,12,16],[13,9,13,16]]}
[]
[null,null,"Reimbursable Vehicle Rate for Private Engineering Construction Engineering"]
[null,null,"and Inspection 2WD  and 4WD Vehicles"]
[]
[]
[null,null,null,null,null,null,null,null,"* Vehicle Base Rates per Maximum Allowable Non-Salary Direct Costs Memo dated July 15, 2025\""]
[]
[]
[null,null,null,null,"Base Rate/Vehicle/month",null,null,1074,"2WD Base Vehicle Rate *."]
[null,null,null,null,null,null,null,null,1140,"4 WD base rate *."]
[]
[]
[null,null,null,"Project Vehicle Miles per Month",null,null,null,null,"**","** Reimbursed by Mileage Reimbursement and Vehicle Mileage Logs."]
[null,null,null,"Average Fuel Price ",null,null,null,null,"**","** Reimbursed by Mileage Reimbursement and Vehicle Mileage Logs."]
[null,null,null,"Monthly 2WD Vehicle Fuel Cost @ 18 mpg",null,null,null,{"$f":"H13/18*H14","v":0}]
[]
[null,null,null,"Monthly 4 WD Vehicle Fuel Cost @ 14 mpg",null,null,null,null,{"$f":"H13/14*H14","v":0}]
[]
[]
[null,null,null,"Monthly Rental Rate (2 WD)",null,null,null,{"$f":"H9+H15","v":1074}]
[]
[]
[null,null,null,null,"Monthly Rental Rate (4 WD)",null,null,null,{"$f":"I10+I17","v":1140}]