{"text_format":"1","workbook":"xlsx","n_sheets":17,"sheets":["Dropdowns","Revision Log (rev.090220)","Unit Descriptions","Instructions CS","START HERE - Form","Cost Summary","Soil Borings & Sampling","Well Installation","GW Monitoring & Sampling","Risk Eval. SVS.","Char. & Disp. of IDW","Rem. System Install","ISCO Treatment","Excavation & Backfill","O&M","Decom & Abandon","Rpt CSM Fac Mtg"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":258,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Dropdowns","index":0,"n_rows":123,"n_cols":27,"rows_kept":123,"cut":false,"hidden":false,"merged":[]}
[null,"Subtask","Units","Labor","Permits/Fees","Miscellaneous","Equipment/Materials/Supplies \n(Soil Borings & Well Install.)","Subcontractors \n(Soil Borings & Well Install.)","Equipment/Materials/Supplies\n(GW Monitoring & Sampling)","Subcontractors\n(GW Monitoring & Sampling)","Equipment/Materials/Supplies\n(Risk Eval. & SVS)","Subcontractors\n(Risk Eval. & SVS)","Equipment/Materials/Supplies\n(Rem. System TDI)","Subcontractors\n(Rem. System TDI)","Equipment/Materials/Supplies\n(O&M)","Subcontractors\n(O&M)","Equipment/Materials/Supplies\n(Event-Based In-Situ Rem.)","Subcontractors\n(Event-Based In-Situ Rem.)","Equipment/Materials/Supplies\n(Excavation & Backfill)","Subcontractors\n(Excavation & Backfill)","Equipment/Materials/Supplies\n(Decom. & Abandon.)","Subcontractors\n(Decom. & Abandon.)","Drilling Method","Casing/screen","Sample Collection Method","Invoice Type","Cost Type"]
[null,"Soil Borings & Well Install.","HOUR","Principal","ADOT Right of Way Permit","Travel - Mileage","Field Supplies"," -----LABOR-----","Field Supplies"," -----OTHER COSTS-----","Field Supplies"," -----LABOR-----","Field Supplies"," -----LABOR-----","Field Supplies"," -----LABOR-----","Field Supplies"," -----LABOR-----","Field Supplies"," -----LABOR-----","Field Supplies"," -----LABOR-----","Hand Auger","PVC SCH 40","Hand bailer","Primary","New"]
[null,"GW Monitoring & Sampling","DAY","Professional Engineer/Geologist","ADWR Notice of Intent - Well Installation","Travel - Lodging","Photoionization Detector","Construction Field Supervisor","Photoionization Detector","Activity Conducted at Night","Photoionization Detector","Construction Field Supervisor","Photoionization Detector","Construction Field Supervisor","Photoionization Detector","Construction Field Supervisor","Photoionization Detector","Construction Field Supervisor","Photoionization Detector","Construction Field Supervisor","Photoionization Detector","Construction Field Supervisor","Direct Push / Geoprobe","PVC SCH 80","Submersible pump","Sub","Update"]
[null,"Risk Eval. & SVS","WEEK","Project Manager","ADWR Notice of Intent - Well Abandonment","Travel - Meals","Flame Ionization Detector","Skilled Laborer","Flame Ionization Detector","Traffic Control / Traffic Safety / Barricades","Flame Ionization Detector","Skilled Laborer","Flame Ionization Detector","Skilled Laborer","Flame Ionization Detector","Skilled Laborer","Flame Ionization Detector","Skilled Laborer","Flame Ionization Detector","Skilled Laborer","Flame Ionization Detector","Skilled Laborer","Hollow-Stem Auger","CPVC SCH 40","PDBs"]
[null,"Rem. System TDI","MONTH","Project Engineer/Geologist/Scientist","ADEQ Air Quality Permit (SVEU Permit)","Travel - Rental Vehicle","Multi-Gas Meter","Unskilled Laborer","Multi-Gas Meter","Surface Coring / Cutting","Multi-Gas Meter","Unskilled Laborer","Multi-Gas Meter","Unskilled Laborer","Multi-Gas Meter","Unskilled Laborer","Multi-Gas Meter","Unskilled Laborer","Combustible Gas Indicator","Unskilled Laborer","Multi-Gas Meter","Unskilled Laborer","Hollow-Stem Auger - Limited Access","CPVC SCH 80","Other"]
[null,"Event-Based In-Situ Rem.","YEAR","Senior Engineer/Geologist/Scientist","County Air Quality Permit (Specify)","Travel - Fuel (Rental Vehicle)","Lower Explosive Limit / Oxygen Meter","Equipment Operator","Lower Explosive Limit / Oxygen Meter","Well / Vault Repairs","Lower Explosive Limit / Oxygen Meter","Equipment Operator","Lower Explosive Limit / Oxygen Meter","Equipment Operator","Lower Explosive Limit / Oxygen Meter","Equipment Operator","Lower Explosive Limit / Oxygen Meter","Equipment Operator","Perimeter Monitoring","Equipment Operator","Lower Explosive Limit / Oxygen Meter","Equipment Operator","Air Rotary","Stainless Steel"]
[null,"Excavation & Backfill","MILE","Staff Engineer/Geologist/Scientist","Right of Way Permit","Utility - Natural Gas","Water Level Indicator","Other (Describe)","Water Level Indicator","Surface Restoration - Concrete","Hand Auger","Other (Describe)","Water Level Indicator","Other (Describe)","Water Level Indicator","Other (Describe)","Water Level Indicator","Other (Describe)","Lower Explosive Limit / Oxygen Meter","Other (Describe)","Water Level Indicator","Other (Describe)","Rotosonic"]
[null,"O&M","GALLON","Senior Technician","Encroachment Permit","Utility - Electric","Interface Probe - Oil / Water","N/A","Interface Probe - Oil / Water","Surface Restoration - Asphalt","Hand Auger w/Slide Hammer Sampler","N/A","Interface Probe - Oil / Water","N/A","Interface Probe - Oil / Water","N/A","Interface Probe - Oil / Water","N/A","Pump (Spedify)","N/A","Interface Probe - Oil / Water","N/A","Air Hammer"]
[null,"Decom. & Abandon.","TON","Technician","Use Permit","Utility - Telecommunications","Dissolved Oxygen Meter"," -----RIG AND BORING TYPE-----","Dissolved Oxygen Meter","Vacuum Truck","Gas-Tight Syringe"," -----RIG AND BORING TYPE-----","Dissolved Oxygen Meter"," -----OTHER COSTS-----","Dissolved Oxygen Meter"," -----OTHER COSTS-----","Dissolved Oxygen Meter"," -----RIG AND BORING TYPE-----","Amendment (Specify)"," -----OTHER COSTS-----","Disposable Bailer"," -----OTHER COSTS-----","Other (Describe)"]
[null,"Reporting & Meetings","CUYD","GIS / AutoCAD","Construction Permit","Other (Describe)","pH, Temperature, and Conductivity Meter","Direct Push / Geoprobe","pH, Temperature, and Conductivity Meter","Water Holding Tank","Syringe Fitting","Hand Auger","pH, Temperature, and Conductivity Meter","Private Utility Location","pH, Temperature, and Conductivity Meter","Private Utility Location","pH, Temperature, and Conductivity Meter","Direct Push / Geoprobe","Flow Meter - Water","Excavation / Backfill / Compaction","Sampling Tubing","Well Abandonment","N/A"]
[null,null,"FOOT","Administrator","Building Permit","N/A","Turbidity Meter","Hollow-Stem Auger","Turbidity Meter","Water Holding Tank - Mob / Demob","Vacuum Pump","Direct Push / Geoprobe","Turbidity Meter","Surface Coring / Cutting","Turbidity Meter","Surface Coring / Cutting","Turbidity Meter","Hollow-Stem Auger","Generator","Excavation / Backfill / Disposal / Compaction","Pipe / Fittings","System Decommissioning"]
[null,null,"SQFT","Clerical","Electrical Permit",null,"Oxidation Reduction Potential Meter","Hollow-Stem Auger - Limited Access","Oxidation Reduction Potential Meter","Water Holding Tank - Cleaning","Sampling Tubing","Hollow-Stem Auger","Oxidation Reduction Potential Meter","Well / Vault Repairs","Oxidation Reduction Potential Meter","Well / Vault Repairs","Oxidation Reduction Potential Meter","Other (Describe)","Air Compressor","Trenching / Backfill","Pressure Gauge","Trenching / Backfill"]
[null,null,"EACH","Other (Describe)","Business License",null,"Multi-Parameter Meter","Air Rotary","Multi-Parameter Meter","Other (Describe)","Soil Vapor Probe Components","Hollow-Stem Auger - Limited Access","Multi-Parameter Meter","Activity Conducted at Night","Multi-Parameter Meter","Activity Conducted at Night","Multi-Parameter Meter","N/A","Forklift","Private Utility Location","Traffic Control / Traffic Safety / Barricades","Remedial System Demobilization"]
[null,null,"LB","N/A","Fire Hydrant Use Permit",null,"Multi-Parameter Meter w/Flow-Through Cell","Rotosonic","Multi-Parameter Meter w/Flow-Through Cell","N/A","Sampling Canisters / Media","Air Rotary","Multi-Parameter Meter w/Flow-Through Cell","Site Cleanup","Multi-Parameter Meter w/Flow-Through Cell","Site Cleanup","Multi-Parameter Meter w/Flow-Through Cell"," -----OTHER COSTS-----","Bobcat","Surface Coring / Cutting","Shoring","Electrical Service Decommissioning"]
[null,null,"OTHER",null,"Permit to Discharge",null,"Flow-Through Cell","Air Hammer","Flow-Through Cell"," -----FIXED LAB ANALYSES-----","Flow Controller","Rotosonic","Flow-Through Cell","Well Surface Completion","Flow-Through Cell","Well Surface Completion","Flow-Through Cell","Amendment Injection / Emplacement","Front Loader","Well / Vault Repairs","Fencing","Private Utility Location"]
[null,null,"N/A",null,"Revocable Permit",null,"Bladder Pump w/Controller","Other (Describe)","Bladder Pump w/Controller","GW - Full List VOCs + TICs by EPA Method 8260B","Tedlar Bag","Air Hammer","Bladder Pump w/Controller","Engineering / Design","Bladder Pump w/Controller","Engineering / Design","Bladder Pump w/Controller","Private Utility Location","Excavator","Activity Conducted at Night","Water Holding Tank","Surface Coring / Cutting"]
[null,null,null,null,"TRACS Permit",null,"Bladder Pump","N/A","Bladder Pump","GW - HC by ADHS Method 8015AZR1 - Gasoline","Sampling Probe / Implant","Other (Describe)","Bladder Pump","Shoring","Bladder Pump","Shoring","Bladder Pump","Surface Coring / Cutting","Backhoe","Site Cleanup","Drum","Well / Vault Repairs"]
[null,null,null,null,"Potholing Permit",null,"Bladder Pump Controller"," -----OTHER COSTS-----","Bladder Pump Controller","GW - HC by ADHS Method 8015AZR1 - Diesel","Sampling Port","N/A","Bladder Pump Controller","Fencing","Bladder Pump Controller","Fencing","Bladder Pump Controller","Activity Conducted at Night","Soil Compactor","Well Surface Completion","Generator","Activity Conducted at Night"]
[null,null,null,null,"Site Access",null,"Bladder","Private Utility Location","Bladder","GW - HC by EPA Method 418.1","T-Connection / Coupling / Manifold Splitter"," -----OTHER COSTS-----","Bladder","Piping","Bladder","Piping","Bladder","Site Cleanup","Support Vehicle","Engineering / Design","Air Compressor","Site Cleanup"]
[null,null,null,null,"Utility Connection",null,"Centrifugal Pump","Borehole Clearance","Centrifugal Pump","GW - PAHs by EPA Method 8310","Vacuum Gauge","Private Utility Location","Centrifugal Pump","Trenching / Backfill","Centrifugal Pump","Trenching / Backfill","Centrifugal Pump","Well Surface Completion","Decon Trailer","Shoring","Activity Conducted at Night","Well Surface Completion"]
[null,null,null,null,"Other (Describe)",null,"Peristaltic Pump","Surface Coring / Cutting","Peristaltic Pump","GW - PAHs by EPA Method 8270 SIM","Manometer","Borehole Clearance","Peristaltic Pump","Trenching / Disposal / Backfill","Peristaltic Pump","Trenching / Disposal / Backfill","Peristaltic Pump","Fencing","Activity Conducted at Night","Fencing","Surface Coring / Cutting","Engineering / Design"]
[null,null,null,null,"N/A",null,"Submersible Pump w/Controller","Well / Vault Repairs","Submersible Pump w/Controller","GW - TEL by MAI-Organic Lead -McCambell Analytical","Bentonite","Surface Coring / Cutting","Submersible Pump w/Controller","Utility Service Connection / Disconnection","Submersible Pump w/Controller","Utility Service Connection / Disconnection","Submersible Pump w/Controller","Piping","Site Cleanup","Utility Service Connection / Disconnection","Forklift","Shoring"]
[null,null,null,null,null,null,"Submersible Pump","Well Surface Completion","Submersible Pump","GW - EDB by EPA Method 8011","Flow Meter","Well / Vault Repairs","Submersible Pump","Surface Restoration - Concrete","Submersible Pump","Surface Restoration - Concrete","Submersible Pump","Surface Restoration - Concrete","Water Holding Tank","Surface Restoration - Concrete","Bobcat","Fencing"]
[null,null,null,null,null,null,"Submersible Pump Controller","Forklift","Submersible Pump Controller","GW - EDB by EPA Method 504.1","Tracer (1,1-DFA)","Activity Conducted at Night","Submersible Pump Controller","Surface Restoration - Asphalt","Submersible Pump Controller","Surface Restoration - Asphalt","Submersible Pump Controller","Surface Restoration - Asphalt","Drum","Surface Restoration - Asphalt","Front Loader","Piping"]
[null,null,null,null,null,null,"Passive Sampler","Bobcat","Passive Sampler","GW - Metals by EPA Method 6010","Tracer (Specify)","Well / Boring Abandonment","Pneumatic Pump","General Equipment Pad","Pneumatic Pump","General Equipment Pad","Pneumatic Pump","Electrician","Portable Toilet / Wash Station","Vacuum Truck","Excavator","Utility Service Connection / Disconnection"]
[null,null,null,null,null,null,"Disposable Bailer","Front Loader","Disposable Bailer","GW - Iron by EPA Method 3500B","Shroud","Site Cleanup","Passive Sampler","Remediation Compound","Passive Sampler","Remediation Compound","Pump (Spedify)","Vacuum Truck","Sales Tax","Forklift","Backhoe","Surface Restoration - Concrete"]
[null,null,null,null,null,null,"Sampling Tubing","Activity Conducted at Night","Sampling Tubing","GW - Dissolved Gases by RSK-175","Valve","Surface Restoration - Concrete","Disposable Bailer","Electrician","Disposable Bailer","Electrician","Amendment (Specify)","Forklift","Shipping / Freight","Bobcat","Support Vehicle","Surface Restoration - Asphalt"]
[null,null,null,null,null,null,"Traffic Control / Traffic Safety / Barricades","Well / Boring Abandonment","Traffic Control / Traffic Safety / Barricades","GW - Total Organic Carbon by EPA Method 415.1","Traffic Control / Traffic Safety / Barricades","Surface Restoration - Asphalt","Sampling Tubing","Vacuum Truck","Sampling Tubing","Vacuum Truck","Flow Meter - Water","Bobcat","Postage","Front Loader","Portable Toilet / Wash Station","Electrician"]
[null,null,null,null,null,null,"Activity Conducted at Night","Site Cleanup","Activity Conducted at Night","GW - Total Organic Carbon by EPA Method 9060","Forklift","Surveying","Pipe / Fittings","Forklift","Pipe / Fittings","Forklift","Well Packer","Traffic Control / Traffic Safety / Barricades","Wellhead - Padlock","Excavator","Sales Tax","Traffic Control / Traffic Safety / Barricades"]
[null,null,null,null,null,null,"Hand Auger","Surface Restoration - Concrete","MNA Parameter Test Kit","GW - Ignitability Test by EPA Method 1010","Bobcat","Traffic Control / Traffic Safety / Barricades","Pressure Gauge","Bobcat","Pressure Gauge","Bobcat","Passive Sampler","Water Holding Tank","Wellhead - Tag / Label","Backhoe","Shipping / Freight","Asbestos Survey"]
[null,null,null,null,null,null,"Hand Auger w/Slide Hammer Sampler","Surface Restoration - Asphalt","Pressure Transducer / Cable / Data Logger","GW - Corrosivity pH by EPA Method 9040","Front Loader","Asbestos Survey","Tedlar Bag","Front Loader","Tedlar Bag","Front Loader","Disposable Bailer","Water Holding Tank - Mob / Demob","Wellhead - Cap / Plug","Soil Compaction","Postage","Asbestos Abatement"]
[null,null,null,null,null,null,"Generator","Surveying","Aquifer Pump Testing Equipment","GW - Alkalinity by EPA Method 310.1","Backhoe","Asbestos Abatement","Vacuum Gauge","Excavator","Vacuum Gauge","Excavator","Sampling Tubing","Water Holding Tank - Cleaning","Other (Describe)","Traffic Control / Traffic Safety / Barricades","Wellhead - Padlock","Vacuum Truck"]
[null,null,null,null,null,null,"Air Compressor","Traffic Control / Traffic Safety / Barricades","Aquifer Slug Testing Equipment","GW - Ammonia by EPA Method 350.3 or other ASTM Method","Support Vehicle","Vacuum Truck","Manometer","Backhoe","Manometer","Backhoe","Pipe / Fittings","Other (Describe)","N/A","Asbestos Survey","Wellhead - Tag / Label","Forklift"]
[null,null,null,null,null,null,"Forklift","Vacuum Truck","Water Holding Tank","GW - Sulfate by EPA Method 375.2 or other ASTM Method","Decon Trailer","Water Holding Tank","Flow Meter - Air","Mobile SVE - Thermal Oxidizer","Flow Meter - Air","Mobile SVE - Thermal Oxidizer","Pressure Gauge","N/A",null,"Asbestos Abatement","Wellhead - Cap / Plug","Bobcat"]
[null,null,null,null,null,null,"Bobcat","Water Holding Tank","Drum","GW - Nitrate by EPA Method 353.2","Drum","Water Holding Tank - Mob / Demob","Flow Meter - Water","Mobile SVE - Catalytic Oxidizer","Flow Meter - Water","Mobile SVE - Catalytic Oxidizer","Manometer",null,null,"Water Holding Tank","Other (Describe)","Front Loader"]
[null,null,null,null,null,null,"Front Loader","Water Holding Tank - Mob / Demob","Generator","GW - Total Dissolved Solids by EPA Method 160.1","Generator","Water Holding Tank - Cleaning","Anemometer","Mobile SVE - Activated Carbon","Anemometer","Mobile SVE - Activated Carbon","Traffic Control / Traffic Safety / Barricades",null,null,"Water Holding Tank - Mob / Demob","N/A","Excavator"]
[null,null,null,null,null,null,"Support Vehicle","Water Holding Tank - Cleaning","Air Compressor","GW - Total Dissolved Solids by EPA Method 160.3","Air Compressor","Other (Describe)","Vapor Sample Pump","Mobile AS / SVE (Specify Treatment Technology)","Vapor Sample Pump","Mobile MPE (Specify Treatment Technology)","Fencing",null,null,"Water Holding Tank - Cleaning",null,"Backhoe"]
[null,null,null,null,null,null,"Decon Trailer","Other (Describe)","Portable Toilet / Wash Station","GW - Biochemical Oxygen Demand (BOD) by EPA Method 405.1","Portable Toilet / Wash Station","N/A","Traffic Control / Traffic Safety / Barricades","Mobile MPE (Specify Treatment Technology)","Traffic Control / Traffic Safety / Barricades","Mobile AS / SVE (Specify Treatment Technology)","Water Holding Tank",null,null,"Other (Describe)",null,"Other (Describe)"]
[null,null,null,null,null,null,"Water Holding Tank","N/A","Sales Tax","Other (Describe)","Sales Tax"," -----FIXED LAB ANALYSES-----","Shoring","Ozone Generator / Compressor","Shoring","Activated Carbon Changeout","Mixing Tank",null,null,"N/A",null,"N/A"]
[null,null,null,null,null,null,"Drum"," -----FIXED LAB ANALYSES-----","Shipping / Freight","N/A","Shipping / Freight","Vapor - Full List VOCs + TICs by EPA Method TO-15 + TICs + Ethanol","Fencing","Traffic Control / Traffic Safety / Barricades","Fencing","Traffic Control / Traffic Safety / Barricades","Drum",null,null," -----FIXED LAB ANALYSES-----"]
[null,null,null,null,null,null,"Portable Toilet / Wash Station","Soil - Full List VOCs + TICs by EPA Method 8260B","Postage"," -----WASTE TRANSPORT & DISPOSAL-----","Postage","Vapor - Fixed Gases by EPA Method 3C","Water Holding Tank","Asbestos Survey","Water Holding Tank","Asbestos Survey","Generator",null,null,"Soil - Full List VOCs + TICs by EPA Method 8260B"]
[null,null,null,null,null,null,"Sales Tax","Soil - HC by ADHS Method 8015AZR1 - Gasoline","Wellhead - Padlock","Containerized Water Disposal - Drums","Wellhead - Padlock","Soil - Full List VOCs + TICs by EPA Method 8260B","Drum","Asbestos Abatement","Drum","Asbestos Abatement","Air Compressor",null,null,"Soil - HC by ADHS Method 8015AZR1 - Gasoline"]
[null,null,null,null,null,null,"Shipping / Freight","Soil - HC by ADHS Method 8015AZR1 - Diesel","Wellhead - Tag / Label","Containerized Water Transport - Drums","Wellhead - Tag / Label","Soil - HC by ADHS Method 8015AZR1 - Gasoline","Generator","Water Holding Tank","Generator","Water Holding Tank","Ozone Generator / Compressor",null,null,"Soil - HC by ADHS Method 8015AZR1 - Diesel"]
[null,null,null,null,null,null,"Postage","Soil - HC by EPA Method 418.1","Wellhead - Cap / Plug","Containerized Water T&D - Drums","Wellhead - Cap / Plug","Soil - HC by ADHS Method 8015AZR1 - Diesel","Air Compressor","Water Holding Tank - Mob / Demob","Air Compressor","Water Holding Tank - Mob / Demob","Activity Conducted at Night",null,null,"Soil - HC by EPA Method 418.1"]
[null,null,null,null,null,null,"Wellhead - Padlock","Soil - PAHs by EPA Method 8310","Other (Describe)","Containerized Water Disposal - Bulk","Other (Describe)","Soil - HC by EPA Method 418.1","Activity Conducted at Night","Water Holding Tank - Cleaning","Activity Conducted at Night","Water Holding Tank - Cleaning","Surface Coring / Cutting",null,null,"Soil - PAHs by EPA Method 8310"]
[null,null,null,null,null,null,"Wellhead - Tag / Label","Soil - PAHs by EPA Method 8270 SIM","N/A","Containerized Water Transport - Bulk","N/A","Soil - PAHs by EPA Method 8310","Surface Coring / Cutting","Other (Describe)","Surface Coring / Cutting","Other (Describe)","Well / Boring Abandonment",null,null,"Soil - PAHs by EPA Method 8270 SIM"]
[null,null,null,null,null,null,"Wellhead - Cap / Plug","Soil - TEL by MAI-Organic Lead - McCambell Analytical",null,"Containerized Water T&D - Bulk",null,"Soil - PAHs by EPA Method 8270 SIM","Forklift","N/A","Forklift","N/A","Forklift",null,null,"Soil - TEL by MAI-Organic Lead - McCambell Analytical"]
[null,null,null,null,null,null,"Other (Describe)","Soil - TEL by EPA Method 8270 SIM",null,"Waste Hauler",null,"Soil - TEL by MAI-Organic Lead - McCambell Analytical","Bobcat"," -----FIXED LAB ANALYSES-----","Bobcat"," -----FIXED LAB ANALYSES-----","Support Vehicle",null,null,"Soil - TEL by EPA Method 8270 SIM"]
[null,null,null,null,null,null,"N/A","Soil - Metals by EPA Method 6010D",null,"Waste Recycler",null,"Soil - TEL by EPA Method 8270 SIM","Front Loader","Vapor - Full List VOCs + TICs by EPA Method TO-15 + TICs + Ethanol","Front Loader","Vapor - Full List VOCs + TICs by EPA Method TO-15 + TICs + Ethanol","Portable Toilet / Wash Station",null,null,"Soil - Metals by EPA Method 6010D"]
[null,null,null,null,null,null,null,"Soil - Total Lead by EPA Method 6010D",null,"Other (Describe)",null,"Soil - Metals by EPA Method 6010D","Excavator","Vapor - TPHg by EPA Method TO-3","Excavator","Vapor - TPHg by EPA Method TO-3","Sales Tax",null,null,"Soil - Total Lead by EPA Method 6010D"]
[null,null,null,null,null,null,null,"Soil - TCLP Extraction Lead (Pb) Analysis by EPA Method 1311 and the appropriate SW846 EPA Method",null,"N/A",null,"Soil - Total Lead by EPA Method 6010D","Backhoe","Vapor - Fixed Gases by EPA Method 3C","Backhoe","Vapor - Fixed Gases by EPA Method 3C","Shipping / Freight",null,null,"Soil - TCLP Extraction Lead (Pb) Analysis by EPA Method 1311 and the appropriate SW846 EPA Method"]
[null,null,null,null,null,null,null,"Soil - TCLP Extraction by EPA Method 1311 - Analysis of 8 RCRA Metals by appropriate SW846 EPA Method",null,null,null,"Soil - TCLP Extraction Lead (Pb) Analysis by EPA Method 1311 and the appropriate SW846 EPA Method","Support Vehicle","Vapor - Full List VOCs by Method 8260B","Support Vehicle","Vapor - Full List VOCs by Method 8260B","Postage",null,null,"Soil - TCLP Extraction by EPA Method 1311 - Analysis of 8 RCRA Metals by appropriate SW846 EPA Method"]
[null,null,null,null,null,null,null,"Soil - Ignitability Test by EPA Method 1010 Modified",null,null,null,"Soil - TCLP Extraction by EPA Method 1311 - Analysis of 8 RCRA Metals by appropriate SW846 EPA Method","Pressure Transducer / Cable / Data Logger","Vapor - GRO by Method 8015D","Pressure Transducer / Cable / Data Logger","Vapor - GRO by Method 8015D","Wellhead - Padlock",null,null,"Soil - Ignitability Test by EPA Method 1010 Modified"]
[null,null,null,null,null,null,null,"Soil - Corrosivity pH by EPA Method 9045",null,null,null,"Soil - Ignitability Test by EPA Method 1010 Modified","Mobile SVE - Thermal Oxidizer","Soil - Full List VOCs + TICs by EPA Method 8260B","Mobile SVE - Thermal Oxidizer","Soil - Full List VOCs + TICs by EPA Method 8260B","Wellhead - Tag / Label",null,null,"Soil - Corrosivity pH by EPA Method 9045"]
[null,null,null,null,null,null,null,"Soil - Paint Filter Free Liquids by EPA Method 9095",null,null,null,"Soil - Corrosivity pH by EPA Method 9045","Mobile SVE - Catalytic Oxidizer","Soil - HC by ADHS Method 8015AZR1 - Gasoline","Mobile SVE - Catalytic Oxidizer","Soil - HC by ADHS Method 8015AZR1 - Gasoline","Wellhead - Cap / Plug",null,null,"Soil - Paint Filter Free Liquids by EPA Method 9095"]
[null,null,null,null,null,null,null,"Soil - PCBs by EPA Method 8082",null,null,null,"Soil - Paint Filter Free Liquids by EPA Method 9095","Mobile SVE - Activated Carbon","Soil - HC by ADHS Method 8015AZR1 - Diesel","Mobile SVE - Activated Carbon","Soil - HC by ADHS Method 8015AZR1 - Diesel","Other (Describe)",null,null,"Soil - PCBs by EPA Method 8082"]
[null,null,null,null,null,null,null,"Soil - Lead (Pb) by an approved SW846 EPA Method",null,null,null,"Soil - PCB's by EPA Method 8082","Mobile AS / SVE (Specify Treatment Technology)","Soil - HC by EPA Method 418.1","Mobile AS / SVE (Specify Treatment Technology)","Soil - HC by EPA Method 418.1","N/A",null,null,"Soil - Lead (Pb) by an approved SW846 EPA Method"]
[null,null,null,null,null,null,null,"Soil - Dry Bulk Density by ASTM D2937",null,null,null,"Soil - Lead (Pb) by an approved SW846 EPA Method","Mobile MPE (Specify Treatment Technology)","Soil - PAHs by EPA Method 8310","Mobile MPE (Specify Treatment Technology)","Soil - PAHs by EPA Method 8310",null,null,null,"Soil - Dry Bulk Density by ASTM D2937"]
[null,null,null,null,null,null,null,"Soil - Soil Moisture Content by ASTM D2216",null,null,null,"Soil - Dry Bulk Density by ASTM D2937","AS / SVE  System (Specify Treatment Technology)","Soil - PAHs by EPA Method 8270 SIM","AS System - Compressor","Soil - PAHs by EPA Method 8270 SIM",null,null,null,"Soil - Soil Moisture Content by ASTM D2216"]
[null,null,null,null,null,null,null,"Soil - Soil Particle Density by ASTM D854",null,null,null,"Soil - Soil Moisture Content by ASTM D2216","AS System - Compressor","Soil - TEL by MAI-Organic Lead - McCambell Analytical","AS System - Blower","Soil - TEL by MAI-Organic Lead - McCambell Analytical",null,null,null,"Soil - Soil Particle Density by ASTM D854"]
[null,null,null,null,null,null,null,"Soil - Porosity (Air, Water-filled, and Total) ",null,null,null,"Soil - Soil Particle Density by ASTM D854","AS System - Blower","Soil - TEL by EPA Method 8270 SIM","Aquifer Pump Testing Equipment","Soil - TEL by EPA Method 8270 SIM",null,null,null,"Soil - Porosity (Air, Water-filled, and Total) "]
[null,null,null,null,null,null,null,"Soil - Phosphate-P by an Approved EPA/ASTM Method",null,null,null,"Soil - Porosity (Air, Water-filled, and Total) ","SVE System - Thermal Oxidizer","Soil - Metals by EPA Method 6010D","Aquifer Slug Testing Equipment","Soil - Metals by EPA Method 6010D",null,null,null,"Soil - Phosphate-P by an Approved EPA/ASTM Method"]
[null,null,null,null,null,null,null,"Soil - Nitrate + nitrite-N by an Approved EPA/ASTM Method",null,null,null,"Soil - Phosphate-P by an Approved EPA/ASTM Method","SVE System - Catalytic Oxidizer","Soil - Total Lead by EPA Method 6010D","Free Product Bail-Down Testing Equipment","Soil - Total Lead by EPA Method 6010D",null,null,null,"Soil - Nitrate + nitrite-N by an Approved EPA/ASTM Method"]
[null,null,null,null,null,null,null,"Soil - Nitrogen",null,null,null,"Soil - Nitrate + nitrite-N by an Approved EPA/ASTM Method","SVE System - Activated Carbon","Soil - TCLP Extraction Lead (Pb) Analysis by EPA Method 1311 and the appropriate SW846 EPA Method","Ozone Generator / Compressor","Soil - TCLP Extraction Lead (Pb) Analysis by EPA Method 1311 and the appropriate SW846 EPA Method",null,null,null,"Soil - Nitrogen"]
[null,null,null,null,null,null,null,"Soil - Alkalinity by EPA Method 310.1 Modified",null,null,null,"Soil - Nitrogen","Aquifer Pump Testing Equipment","Soil - TCLP Extraction by EPA Method 1311 - Analysis of 8 RCRA Metals by appropriate SW846 EPA Method","Portable Toilet / Wash Station","Soil - TCLP Extraction by EPA Method 1311 - Analysis of 8 RCRA Metals by appropriate SW846 EPA Method",null,null,null,"Soil - Alkalinity by EPA Method 310.1 Modified"]
[null,null,null,null,null,null,null,"GW - Full List VOCs + TICs by EPA Method 8260B",null,null,null,"Soil - Alkalinity by EPA Method 310.1 Modified","Aquifer Slug Testing Equipment","Soil - Ignitability Test by EPA Method 1010 Modified","Sales Tax","Soil - Ignitability Test by EPA Method 1010 Modified",null,null,null,"GW - Full List VOCs + TICs by EPA Method 8260B"]
[null,null,null,null,null,null,null,"GW - HC by ADHS Method 8015AZR1 - Gasoline",null,null,null,"GW - Full List VOCs + TICs by EPA Method 8260B","Free Product Bail-Down Testing Equipment","Soil - Corrosivity pH by EPA Method 9045","Shipping / Freight","Soil - Corrosivity pH by EPA Method 9045",null,null,null,"GW - HC by ADHS Method 8015AZR1 - Gasoline"]
[null,null,null,null,null,null,null,"GW - HC by ADHS Method 8015AZR1 - Diesel",null,null,null,"GW - HC by ADHS Method 8015AZR1 - Gasoline","Ozone Generator / Compressor","Soil - Paint Filter Free Liquids by EPA Method 9095","Postage","Soil - Paint Filter Free Liquids by EPA Method 9095",null,null,null,"GW - HC by ADHS Method 8015AZR1 - Diesel"]
[null,null,null,null,null,null,null,"GW - HC by EPA Method 418.1",null,null,null,"GW - HC by ADHS Method 8015AZR1 - Diesel","Portable Toilet / Wash Station","Soil - PCB's by EPA Method 8082","Wellhead - Padlock","Soil - PCB's by EPA Method 8082",null,null,null,"GW - HC by EPA Method 418.1"]
[null,null,null,null,null,null,null,"GW - PAHs by EPA Method 8310",null,null,null,"GW - HC by EPA Method 418.1","Sales Tax","Soil - Lead (Pb) by an approved SW846 EPA Method","Wellhead - Tag / Label","Soil - Lead (Pb) by an approved SW846 EPA Method",null,null,null,"GW - PAHs by EPA Method 8310"]
[null,null,null,null,null,null,null,"GW - PAHs by EPA Method 8270 SIM",null,null,null,"GW - PAHs by EPA Method 8310","Shipping / Freight","Soil - Dry Bulk Density by ASTM D2937","Wellhead - Cap / Plug","Soil - Dry Bulk Density by ASTM D2937",null,null,null,"GW - PAHs by EPA Method 8270 SIM"]
[null,null,null,null,null,null,null,"GW - TEL by MAI-Organic Lead -McCambell Analytical",null,null,null,"GW - PAHs by EPA Method 8270 SIM","Postage","Soil - Soil Moisture Content by ASTM D2216","Other (Describe)","Soil - Soil Moisture Content by ASTM D2216",null,null,null,"GW - TEL by MAI-Organic Lead -McCambell Analytical"]
[null,null,null,null,null,null,null,"GW - EDB by EPA Method 8011",null,null,null,"GW - TEL by MAI-Organic Lead -McCambell Analytical","Wellhead - Padlock","Soil - Soil Particle Density by ASTM D854","N/A","Soil - Soil Particle Density by ASTM D854",null,null,null,"GW - EDB by EPA Method 8011"]
[null,null,null,null,null,null,null,"GW - EDB by EPA Method 504.1",null,null,null,"GW - EDB by EPA Method 8011","Wellhead - Tag / Label","Soil - Porosity (Air, Water-filled, and Total) ",null,"Soil - Porosity (Air, Water-filled, and Total) ",null,null,null,"GW - EDB by EPA Method 504.1"]
[null,null,null,null,null,null,null,"GW - Metals by EPA Method 6010",null,null,null,"GW - EDB by EPA Method 504.1","Wellhead - Cap / Plug","Soil - Phosphate-P by an Approved EPA/ASTM Method",null,"Soil - Phosphate-P by an Approved EPA/ASTM Method",null,null,null,"GW - Metals by EPA Method 6010"]
[null,null,null,null,null,null,null,"GW - Iron by EPA Method 3500B",null,null,null,"GW - Metals by EPA Method 6010","Other (Describe)","Soil - Nitrate + nitrite-N by an Approved EPA/ASTM Method",null,"Soil - Nitrate + nitrite-N by an Approved EPA/ASTM Method",null,null,null,"GW - Iron by EPA Method 3500B"]
[null,null,null,null,null,null,null,"GW - Dissolved Gases by RSK-175",null,null,null,"GW - Iron by EPA Method 3500B","N/A","Soil - Nitrogen",null,"Soil - Nitrogen",null,null,null,"GW - Dissolved Gases by RSK-175"]
[null,null,null,null,null,null,null,"GW - Total Organic Carbon by EPA Method 415.1",null,null,null,"GW - Dissolved Gases by RSK-175",null,"Soil - Alkalinity by EPA Method 310.1 Modified",null,"Soil - Alkalinity by EPA Method 310.1 Modified",null,null,null,"GW - Total Organic Carbon by EPA Method 415.1"]
[null,null,null,null,null,null,null,"GW - Total Organic Carbon by EPA Method 9060",null,null,null,"GW - Total Organic Carbon by EPA Method 415.1",null,"GW - Full List VOCs + TICs by EPA Method 8260B",null,"GW - Full List VOCs + TICs by EPA Method 8260B",null,null,null,"GW - Total Organic Carbon by EPA Method 9060"]
[null,null,null,null,null,null,null,"GW - Ignitability Test by EPA Method 1010",null,null,null,"GW - Total Organic Carbon by EPA Method 9060",null,"GW - HC by ADHS Method 8015AZR1 - Gasoline",null,"GW - HC by ADHS Method 8015AZR1 - Gasoline",null,null,null,"GW - Ignitability Test by EPA Method 1010"]
[null,null,null,null,null,null,null,"GW - Corrosivity pH by EPA Method 9040",null,null,null,"GW - Ignitability Test by EPA Method 1010",null,"GW - HC by ADHS Method 8015AZR1 - Diesel",null,"GW - HC by ADHS Method 8015AZR1 - Diesel",null,null,null,"GW - Corrosivity pH by EPA Method 9040"]
[null,null,null,null,null,null,null,"GW - Alkalinity by EPA Method 310.1",null,null,null,"GW - Corrosivity pH by EPA Method 9040",null,"GW - HC by EPA Method 418.1",null,"GW - HC by EPA Method 418.1",null,null,null,"GW - Alkalinity by EPA Method 310.1"]
[null,null,null,null,null,null,null,"GW - Ammonia by EPA Method 350.3 or other ASTM Method",null,null,null,"GW - Alkalinity by EPA Method 310.1",null,"GW - PAHs by EPA Method 8310",null,"GW - PAHs by EPA Method 8310",null,null,null,"GW - Ammonia by EPA Method 350.3 or other ASTM Method"]
[null,null,null,null,null,null,null,"GW - Sulfate by EPA Method 375.2 or other ASTM Method",null,null,null,"GW - Ammonia by EPA Method 350.3 or other ASTM Method",null,"GW - PAHs by EPA Method 8270 SIM",null,"GW - PAHs by EPA Method 8270 SIM",null,null,null,"GW - Sulfate by EPA Method 375.2 or other ASTM Method"]
[null,null,null,null,null,null,null,"GW - Nitrate by EPA Method 353.2",null,null,null,"GW - Sulfate by EPA Method 375.2 or other ASTM Method",null,"GW - TEL by MAI-Organic Lead -McCambell Analytical",null,"GW - TEL by MAI-Organic Lead -McCambell Analytical",null,null,null,"GW - Nitrate by EPA Method 353.2"]
[null,null,null,null,null,null,null,"GW - Total Dissolved Solids by EPA Method 160.1",null,null,null,"GW - Nitrate by EPA Method 353.2",null,"GW - EDB by EPA Method 8011",null,"GW - EDB by EPA Method 8011",null,null,null,"GW - Total Dissolved Solids by EPA Method 160.1"]
[null,null,null,null,null,null,null,"GW - Total Dissolved Solids by EPA Method 160.3",null,null,null,"GW - Total Dissolved Solids by EPA Method 160.1",null,"GW - EDB by EPA Method 504.1",null,"GW - EDB by EPA Method 504.1",null,null,null,"GW - Total Dissolved Solids by EPA Method 160.3"]
[null,null,null,null,null,null,null,"GW - Biochemical Oxygen Demand (BOD) by EPA Method 405.1",null,null,null,"GW - Total Dissolved Solids by EPA Method 160.3",null,"GW - Metals by EPA Method 6010",null,"GW - Metals by EPA Method 6010",null,null,null,"GW - Biochemical Oxygen Demand (BOD) by EPA Method 405.1"]
[null,null,null,null,null,null,null,"Other (Describe)",null,null,null,"GW - Biochemical Oxygen Demand (BOD) by EPA Method 405.1",null,"GW - Iron by EPA Method 3500B",null,"GW - Iron by EPA Method 3500B",null,null,null,"Other (Describe)"]
[null,null,null,null,null,null,null,"N/A",null,null,null,"Other (Describe)",null,"GW - Dissolved Gases by RSK-175",null,"GW - Dissolved Gases by RSK-175",null,null,null,"N/A"]
[null,null,null,null,null,null,null," -----WASTE TRANSPORT & DISPOSAL-----",null,null,null,"N/A",null,"GW - Total Organic Carbon by EPA Method 415.1",null,"GW - Total Organic Carbon by EPA Method 415.1",null,null,null," -----WASTE TRANSPORT & DISPOSAL-----"]
[null,null,null,null,null,null,null,"Containerized Soil Disposal - Drums",null,null,null," -----WASTE TRANSPORT & DISPOSAL-----",null,"GW - Total Organic Carbon by EPA Method 9060",null,"GW - Total Organic Carbon by EPA Method 9060",null,null,null,"Containerized Soil Disposal - Drums"]
[null,null,null,null,null,null,null,"Containerized Soil Transport - Drums",null,null,null,"Containerized Soil Disposal - Drums",null,"GW - Ignitability Test by EPA Method 1010",null,"GW - Ignitability Test by EPA Method 1010",null,null,null,"Containerized Soil Transport - Drums"]
[null,null,null,null,null,null,null,"Containerized Soil T&D - Drums",null,null,null,"Containerized Soil Transport - Drums",null,"GW - Corrosivity pH by EPA Method 9040",null,"GW - Corrosivity pH by EPA Method 9040",null,null,null,"Containerized Soil T&D - Drums"]
[null,null,null,null,null,null,null,"Containerized Soil Disposal - Rolloff Bin Rental",null,null,null,"Containerized Soil T&D - Drums",null,"GW - Alkalinity by EPA Method 310.1",null,"GW - Alkalinity by EPA Method 310.1",null,null,null,"Containerized Soil Disposal - Rolloff Bin Rental"]
[null,null,null,null,null,null,null,"Containerized Soil Disposal - Rolloff Bin",null,null,null,"Containerized Soil Disposal - Rolloff Bin Rental",null,"GW - Ammonia by EPA Method 350.3 or other ASTM Method",null,"GW - Ammonia by EPA Method 350.3 or other ASTM Method",null,null,null,"Containerized Soil Disposal - Rolloff Bin"]
[null,null,null,null,null,null,null,"Containerized Soil Disposal - Rolloff Bin Liner",null,null,null,"Containerized Soil Disposal - Rolloff Bin",null,"GW - Sulfate by EPA Method 375.2 or other ASTM Method",null,"GW - Sulfate by EPA Method 375.2 or other ASTM Method",null,null,null,"Containerized Soil Disposal - Rolloff Bin Liner"]
[null,null,null,null,null,null,null,"Containerized Soil Transport - Rolloff Bin Mob / Demob",null,null,null,"Containerized Soil Disposal - Rolloff Bin Liner",null,"GW - Nitrate by EPA Method 353.2",null,"GW - Nitrate by EPA Method 353.2",null,null,null,"Containerized Soil Transport - Rolloff Bin Mob / Demob"]
[null,null,null,null,null,null,null,"Containerized Soil T&D - Rolloff Bin",null,null,null,"Containerized Soil Transport - Rolloff Bin Mob / Demob",null,"GW - Total Dissolved Solids by EPA Method 160.1",null,"GW - Total Dissolved Solids by EPA Method 160.1",null,null,null,"Containerized Soil T&D - Rolloff Bin"]
[null,null,null,null,null,null,null,"Landfill Disposal of Soil ",null,null,null,"Containerized Soil T&D - Rolloff Bin",null,"GW - Total Dissolved Solids by EPA Method 160.3",null,"GW - Total Dissolved Solids by EPA Method 160.3",null,null,null,"Containerized Water Disposal - Drums"]
[null,null,null,null,null,null,null,"Containerized Water Disposal - Drums",null,null,null,"Landfill Disposal of Soil ",null,"GW - Biochemical Oxygen Demand (BOD) by EPA Method 405.1",null,"GW - Biochemical Oxygen Demand (BOD) by EPA Method 405.1",null,null,null,"Containerized Water Transport - Drums"]
[null,null,null,null,null,null,null,"Containerized Water Transport - Drums",null,null,null,"Containerized Water Disposal - Drums",null,"Other (Describe)",null,"Other (Describe)",null,null,null,"Containerized Water T&D - Drums"]
[null,null,null,null,null,null,null,"Containerized Water T&D - Drums",null,null,null,"Containerized Water Transport - Drums",null,"N/A",null,"N/A",null,null,null,"Containerized Water Disposal - Bulk"]
[null,null,null,null,null,null,null,"Containerized Water Disposal - Bulk",null,null,null,"Containerized Water T&D - Drums",null," -----WASTE TRANSPORT & DISPOSAL-----",null," -----WASTE TRANSPORT & DISPOSAL-----",null,null,null,"Containerized Water Transport - Bulk"]
[null,null,null,null,null,null,null,"Containerized Water Transport - Bulk",null,null,null,"Containerized Water Disposal - Bulk",null,"Containerized Soil Disposal - Drums",null,"Containerized Soil Disposal - Drums",null,null,null,"Containerized Water T&D - Bulk"]
[null,null,null,null,null,null,null,"Containerized Water T&D - Bulk",null,null,null,"Containerized Water Transport - Bulk",null,"Containerized Soil Transport - Drums",null,"Containerized Soil Transport - Drums",null,null,null,"Landfill Disposal of Soil "]
[null,null,null,null,null,null,null,"Waste Hauler",null,null,null,"Containerized Water T&D - Bulk",null,"Containerized Soil T&D - Drums",null,"Containerized Soil T&D - Drums",null,null,null,"Waste Hauler"]
[null,null,null,null,null,null,null,"Waste Recycler",null,null,null,"Waste Hauler",null,"Containerized Soil Disposal - Rolloff Bin Rental",null,"Containerized Soil Disposal - Rolloff Bin Rental",null,null,null,"Waste Recycler"]
[null,null,null,null,null,null,null,"Other (Describe)",null,null,null,"Waste Recycler",null,"Containerized Soil Disposal - Rolloff Bin",null,"Containerized Soil Disposal - Rolloff Bin",null,null,null,"Other (Describe)"]
[null,null,null,null,null,null,null,"N/A",null,null,null,"Other (Describe)",null,"Containerized Soil Disposal - Rolloff Bin Liner",null,"Containerized Soil Disposal - Rolloff Bin Liner",null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,"N/A",null,"Containerized Soil Transport - Rolloff Bin Mob / Demob",null,"Containerized Soil Transport - Rolloff Bin Mob / Demob"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Containerized Soil T&D - Rolloff Bin",null,"Containerized Soil T&D - Rolloff Bin"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Landfill Disposal of Soil ",null,"Landfill Disposal of Soil "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Containerized Water Disposal - Drums",null,"Containerized Water Disposal - Drums"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Containerized Water Transport - Drums",null,"Containerized Water Transport - Drums"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Containerized Water T&D - Drums",null,"Containerized Water T&D - Drums"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Containerized Water Disposal - Bulk",null,"Containerized Water Disposal - Bulk"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Containerized Water Transport - Bulk",null,"Containerized Water Transport - Bulk"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Containerized Water T&D - Bulk",null,"Containerized Water T&D - Bulk"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Waste Hauler",null,"Waste Hauler"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Waste Recycler",null,"Waste Recycler"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Other (Describe)",null,"Other (Describe)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A",null,"N/A"]

{"sheet":"Revision Log (rev.090220)","index":1,"n_rows":6,"n_cols":3,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
["Revision Date","Summary of Revision(s) Made","Author"]
["2020-02-28","- Added Revision Log tab\nSTART HERE - Form:\n- Revised wording on row with \"Date determined the preapproved…\"\n- Removed row \"Date ADEQ was notified…\"\n- Reordered check box section\n- Added Date input cell to the four check box rows\n- Added Name input cell to Call to CM and Email to CM check box rows\n- Revised wording of \"Date Change Notice initially approved...\" row in ADEQ use only section\n- Added Approved By input cell in ADEQ use only Section\n- Revised wording of \"Please indicate the unforseen condition(s)...\" cell\nCN Tabs:\n- Used revised Cost Sheet tabs to update CN tabs\n- Revised instructions in top section of each tab\n- Added Total Change Amount Requested column\n- Removed 'Phase' column (column A);\n- Added 'Line' column (column A);\n- Revised Add 5 Rows lookup cells (Rows 1-5, Columns CA-DM)\n- Revised Subtotal Costs Requested rows\n- Revised wording of header cells in Columns L, M, and N","JE5"]
["2020-06-18","Revised instructions for procedure to insert rows (all Subtask tabs)","JE5"]
["2020-08-11","Revised calculation error in Total Markup column in Subcontractor section (all Subtask tabs) ","JE5"]
["2020-09-02","Increased character limit in 'Work Description' column from 240 to 480 (all Subtask tabs)","JE5"]
["2021-02-12","Changed format and layout of form - all change notices to be shown on one spreadsheet","BDL"]

{"sheet":"Unit Descriptions","index":2,"n_rows":15,"n_cols":2,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
["Unit","Unit Description"]
["HOUR","A charge that is priced by the hour"]
["DAY","A charge that is priced by the day"]
["WEEK","A charge that is priced by the week"]
["MONTH","A charge that is priced by the month"]
["YEAR","A charge that is priced by the year"]
["MILE","A charge that is priced per mile"]
["GALLON","A charge that is priced per gallon"]
["TON","A charge that is priced per ton"]
["CUYD","A charge that is priced per cubic yard"]
["FOOT","A charge that is priced per foot"]
["SQFT","A charge that is priced per square foot"]
["EACH","A charge that is priced per each item"]
["LB","A charge that is priced per pound"]
["OTHER","OTHER (does not fit unit descriptions available)"]

{"sheet":"Instructions CS","index":3,"n_rows":22,"n_cols":3,"rows_kept":22,"cut":false,"hidden":false,"merged":[[9,2,10,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2]]}
["Field Name","Description","Notes/Comments"]
["Line","Line number for the Work Item","This column is automatically calculated. Do not adjust."]
["Work Item (select Work Item)","Choose from drop-down menu to identify the work item requested","- If Work Item is not included in the drop-down menu, choose 'Other (Describe)' and provide description in the 'Work Description' column.\n- For the 'Labor' section, complete a separate line for each staff classification."]
["Work Description (limit 480 characters)","Description of the the level of effort and/or reason for the requested Work Item.","- This description will be used by ADEQ staff to evaluate and determine the appropriateness of the requested Work Item and adherence to the approved scope of work. \n- A limit of 480 characters has been set for each cell."]
["Unit  (select Unit) ","Choose unit of measure for the Work Item from drop-down menu","See the 'Unit Descriptions' tab for additional information"]
["Unit Rate ($ per unit)","Requested rate per unit of Work Item"]
["Units Requested (Base)","Reasonable quantity of Work Item units requested to complete the Base scope of work"]
["Units Requested (Contingency)","Reasonable quantity of Work Item units requested to complete the Contingency scope of work"]
["Total Markup ($)","Total markup of Work Item, which is calculated using the 'Subcontractor Markup' cell","- This column is automatically calculated in the 'Subcontractor' section\n- Markup is only allowed for subcontractor costs and must be supported by invoices and payment receipts.\n- Also, see 'Subcontractor Markup' cell below.\n- If markup is not allowed, per the description in the 'Subcontractor Markup' below, a \"0\" may be entered in the appropriate row in Column I (this will overwrite the formula in the corresponding row)."]
["Total Units Requested (Base + Contingency)","Total quantity of Work Item units requested; calculated by adding the Base and Contingency units","These columns are automatically calculated. Do not adjust."]
["Total Amount Requested ($)","Total dollar amount request for Work Item"]
["Select Cost Type (New/Update)"]
["If this is an Update to a preapproved cost, enter the Line number from the preapproved Cost Sheets"]
["If this is an Update to a preapproved cost, enter the Total Amount (column K) for the Line from the preapproved Cost Sheets"]
["Total Change Amount Requested ($)"]
["Subcontractor Markup","Requested subcontractor markup","- Enter markup percentage as a whole number (i.e., no decimals) and up to 10\n- Markup cannot be applied to direct charges incurred by the primary vendor/PSP. Direct charges include, but not limited to, labor expenses and capital equipment owned by the primary vendor/PSP and billed as a rental item. \n- Markup is not eligible on services or equipment provided by an affiliate or subsidiary with any common ownership interest with the primary vendor/PSP. If markup is not allowed, per this description, a \"0\" may be entered in the appropriate row in Column I (this will overwrite the formula in the corresponding row).\n- Markup cannot be applied to equipment rentals, commodities purchased, etc., which are directly required for the completion of the scope of work and shall be reimbursed at the actual cost of the services, rental fees, commodities purchased, etc. "]
["Cost Sheet Suport Documentation","This section is provided for embedding supporting documents, such as subcontractor quotes, figures, etc.","Description: Provide description of embedded document\nUploaded PDF: Insert document as PDF file. A PDF file with instructions for embedding documents is provided."]
["Additional Instructions:"]
["- All items and unit costs included in the Preapproval Cost Sheets and Implementation Schedule should be consistent with the approved scope of work and contingencies agreed upon in the Kickoff Meeting."]
["- Some costs may be considered to be overhead or unnecessary (e.g., purchased equipment/materials not completely dedicated to the project, late payment fee, insurance, etc.), and may not be eligible for reimbursement."]
["- Travel costs (e.g., meals, lodging, mileage, etc.) shall not exceed those approved by the Arizona General Accounting Office (http://www.gao.az.gov/publications/SAAM/). Only the charged amounts, up to the approved limits will be eligible for reimbursements. Note: the published reimbursement rates do not include taxes. Imposed taxes and other charges may be added to the published reimbursement rates. An itemized bill/invoice/statement/receipt from a commercial lodging establishment must be provided. Mileage, at the State-allowed rate, may be claimed for travel that is at least 50 miles from the traveler's duty post."]
["- The PSP shall estimate monthly utility costs throughout the operation of the remedial system (if applicable)."]

{"sheet":"START HERE - Form","index":4,"n_rows":46,"n_cols":30,"rows_kept":46,"cut":false,"hidden":false,"merged":[[22,8,22,32],[26,13,26,32],[42,12,42,16],[45,1,45,33],[28,8,28,14],[24,21,24,32],[28,21,28,32],[42,24,42,32],[30,2,38,9],[30,10,38,32],[24,8,24,14],[1,11,5,33],[18,28,18,32],[20,28,20,32],[16,16,16,24],[20,18,20,24],[6,17,6,32],[8,30,8,32],[14,28,14,32],[16,28,16,32],[6,4,6,8],[14,16,14,24],[10,19,10,23],[8,7,8,10],[8,18,8,20]]}
[]
[null,"\nRequired by A.R.S. § 49-1051(A)",null,null,null,null,null,null,null,null,null,"Preapproval Change Notice as\nRequired by A.R.S. § 49-1051(A)"]
[]
[]
[]
[]
[null,null,"Date:",null,null,null,null,null,null,null,null,null,null,null,null,null,"Facility Name:"]
[]
[null,null,"Leaking UST #:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Sheet #:",null,null,null,null,null,null,null,null,null,null,null,"Change Notice #:"]
[]
[null,null,"Date determined that Change Notice was needed:"]
[]
[null,null,"Method of notification to ADEQ (Check all that apply):"]
[]
[null,null,null,null,"Call to Case Manager",null,null,null,null,null,null,null,null,null,null,"Name:",null,null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
[null,null,null,null,"Email to Case Manager ",null,null,null,null,null,null,null,null,null,null,"Name:",null,null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
[null,null,null,null,"Email to UST Preapproval Inbox:   ustpreapproval@azdeq.gov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
[null,null,null,null,"UST Hotline: 602-771-0333 ",null,null,null,null,null,null,null,null,null,null,null,null,"Received by:",null,null,null,null,null,null,null,null,null,"Date:"]
[]
[null,null,"Applicant Name:"]
[]
[null,null,"Phone Number:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email:"]
[]
[null,null,"Primary Service Provider Name:"]
[]
[null,null,"Phone Number:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email:"]
[]
[null,null,"Indicate the unforeseen condition(s) that differ from those anticipated in the preapproved scope of work \n(to insert line break, press and hold the ALT key and then press ENTER):"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"ADEQ use only:"]
[]
[null,null,"Date Change Notice Approved:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved By:"]
[]
[]
[null,"The Form above must be completed and submitted as part of the Change Notice"]

{"sheet":"Cost Summary","index":5,"n_rows":20,"n_cols":12,"rows_kept":20,"cut":false,"hidden":false,"merged":[[0,11,1,11],[33,2,33,10],[32,2,32,10],[31,2,31,10],[38,2,38,10],[37,2,37,10],[36,2,36,10],[35,2,35,10],[34,2,34,10],[21,2,21,10],[20,2,20,10],[19,2,19,10],[30,2,30,10],[29,2,29,10],[28,2,28,10],[27,2,27,10],[26,2,26,10],[25,2,25,10],[24,2,24,10],[23,2,23,10],[22,2,22,10],[0,0,1,0],[0,1,0,3],[16,0,16,9],[18,2,18,10],[17,2,17,10]]}
["Subtask Name","Preapproved Amount",null,null,"CN01","CN02","CN03","CN04","CN05","Total Change Notice","Total Overall","Formula Check"]
[null,"Subtotal Base","Subtotal Contingency","Total","Amount","Amount","Amount","Amount","Amount","Amount","Amount"]
["Soil Borings & Sampling",{"$f":"'Soil Borings & Sampling'!$J$164","v":0},{"$f":"'Soil Borings & Sampling'!$J$165","v":0},{"$f":"'Soil Borings & Sampling'!$J$166","v":0},{"$f":"'Soil Borings & Sampling'!$N$167","v":0},{"$f":"'Soil Borings & Sampling'!$S$167","v":0},{"$f":"'Soil Borings & Sampling'!$Y$167","v":0},{"$f":"'Soil Borings & Sampling'!$AF$167","v":0},{"$f":"'Soil Borings & Sampling'!$AN$167","v":0},{"$f":"'Soil Borings & Sampling'!$J$167","v":0},{"$f":"J3+D3","v":0},{"$f":"J3-SUM(E3:I3)","v":0}]
["Well Installation",{"$f":"'Well Installation'!$J$164","v":0},{"$f":"'Well Installation'!$J$165","v":0},{"$f":"'Well Installation'!$J$166","v":0},{"$f":"'Well Installation'!$N$167","v":0},{"$f":"'Well Installation'!$S$167","v":0},{"$f":"'Well Installation'!$Y$167","v":0},{"$f":"'Well Installation'!$AF$167","v":0},{"$f":"'Well Installation'!$AN$167","v":0},{"$f":"'Well Installation'!$J$167","v":0},{"$f":"J4+D4","v":0},{"$f":"J4-SUM(E4:I4)","v":0}]
["GW Monitoring & Sampling",{"$f":"'GW Monitoring & Sampling'!$J$164","v":0},{"$f":"'GW Monitoring & Sampling'!$J$165","v":0},{"$f":"'GW Monitoring & Sampling'!$J$166","v":0},{"$f":"'GW Monitoring & Sampling'!$N$167","v":0},{"$f":"'GW Monitoring & Sampling'!$S$167","v":0},{"$f":"'GW Monitoring & Sampling'!$Y$167","v":0},{"$f":"'GW Monitoring & Sampling'!$AF$167","v":0},{"$f":"'GW Monitoring & Sampling'!$AN$167","v":0},{"$f":"'GW Monitoring & Sampling'!$J$167","v":0},0,{"$f":"J5-SUM(E5:I5)","v":0}]
["Risk Eval. SVS.",{"$f":"'Risk Eval. SVS.'!$J$164","v":0},{"$f":"'Risk Eval. SVS.'!$J$165","v":0},{"$f":"'Risk Eval. SVS.'!$J$166","v":0},{"$f":"'Risk Eval. SVS.'!$N$167","v":0},{"$f":"'Risk Eval. SVS.'!$S$167","v":0},{"$f":"'Risk Eval. SVS.'!$Y$167","v":0},{"$f":"'Risk Eval. SVS.'!$AF$167","v":0},{"$f":"'Risk Eval. SVS.'!$AN$167","v":0},{"$f":"'Risk Eval. SVS.'!$J$167","v":0},0,0]
["Char. & Disp. of IDW",{"$f":"'Char. & Disp. of IDW'!$J$164","v":0},{"$f":"'Char. & Disp. of IDW'!$J$165","v":0},{"$f":"'Char. & Disp. of IDW'!$J$166","v":0},{"$f":"'Char. & Disp. of IDW'!$N$167","v":0},{"$f":"'Char. & Disp. of IDW'!$S$167","v":0},{"$f":"'Char. & Disp. of IDW'!$Y$167","v":0},{"$f":"'Char. & Disp. of IDW'!$AF$167","v":0},{"$f":"'Char. & Disp. of IDW'!$AN$167","v":0},{"$f":"'Char. & Disp. of IDW'!$J$167","v":0},0,0]
["Rem. System Install",{"$f":"'Rem. System Install'!$J$164","v":0},{"$f":"'Rem. System Install'!$J$165","v":0},{"$f":"'Rem. System Install'!$J$166","v":0},{"$f":"'Rem. System Install'!$N$167","v":0},{"$f":"'Rem. System Install'!$S$167","v":0},{"$f":"'Rem. System Install'!$Y$167","v":0},{"$f":"'Rem. System Install'!$AF$167","v":0},{"$f":"'Rem. System Install'!$AN$167","v":0},{"$f":"'Rem. System Install'!$J$167","v":0},0,0]
["ISCO Treatment",{"$f":"'ISCO Treatment'!$J$164","v":0},{"$f":"'ISCO Treatment'!$J$165","v":0},{"$f":"'ISCO Treatment'!$J$166","v":0},{"$f":"'ISCO Treatment'!$N$167","v":0},{"$f":"'ISCO Treatment'!$S$167","v":0},{"$f":"'ISCO Treatment'!$Y$167","v":0},{"$f":"'ISCO Treatment'!$AF$167","v":0},{"$f":"'ISCO Treatment'!$AN$167","v":0},{"$f":"'ISCO Treatment'!$J$167","v":0},0,0]
["Excavation & Backfill",{"$f":"'Excavation & Backfill'!$J$164","v":0},{"$f":"'Excavation & Backfill'!$J$165","v":0},{"$f":"'Excavation & Backfill'!$J$166","v":0},{"$f":"'Excavation & Backfill'!$N$167","v":0},{"$f":"'Excavation & Backfill'!$S$167","v":0},{"$f":"'Excavation & Backfill'!$Y$167","v":0},{"$f":"'Excavation & Backfill'!$AF$167","v":0},{"$f":"'Excavation & Backfill'!$AN$167","v":0},{"$f":"'Excavation & Backfill'!$J$167","v":0},0,0]
["O&M",{"$f":"'O&M'!$J$164","v":0},{"$f":"'O&M'!$J$165","v":0},{"$f":"'O&M'!$J$166","v":0},{"$f":"'O&M'!$N$167","v":0},{"$f":"'O&M'!$S$167","v":0},{"$f":"'O&M'!$Y$167","v":0},{"$f":"'O&M'!$AF$167","v":0},{"$f":"'O&M'!$AN$167","v":0},{"$f":"'O&M'!$J$167","v":0},0,0]
["Decom & Abandon",{"$f":"'Decom & Abandon'!$J$164","v":0},{"$f":"'Decom & Abandon'!$J$165","v":0},{"$f":"'Decom & Abandon'!$J$166","v":0},{"$f":"'Decom & Abandon'!$N$167","v":0},{"$f":"'Decom & Abandon'!$S$167","v":0},{"$f":"'Decom & Abandon'!$Y$167","v":0},{"$f":"'Decom & Abandon'!$AF$167","v":0},{"$f":"'Decom & Abandon'!$AN$167","v":0},{"$f":"'Decom & Abandon'!$J$167","v":0},0,0]
["Rpt CSM Fac Mtg",{"$f":"'Rpt CSM Fac Mtg'!$J$78","v":0},{"$f":"'Rpt CSM Fac Mtg'!$J$79","v":0},{"$f":"'Rpt CSM Fac Mtg'!$J$80","v":0},{"$f":"'Rpt CSM Fac Mtg'!$N$81","v":0},{"$f":"'Rpt CSM Fac Mtg'!$S$81","v":0},{"$f":"'Rpt CSM Fac Mtg'!$Y$81","v":0},{"$f":"'Rpt CSM Fac Mtg'!$AF$81","v":0},{"$f":"'Rpt CSM Fac Mtg'!$AN$81","v":0},{"$f":"'Rpt CSM Fac Mtg'!$J$81","v":0},0,0]
["Total",{"$f":"SUM(B3:B13)","v":0},0,{"$f":"SUM(D3:D13)","v":0},0,0,0,0,0,{"$f":"SUM(J3:J13)","v":0},{"$f":"SUM(K3:K13)","v":0},0]
[]
[]
["Add the date the Kickoff Meeting was held, the Cost Sheet the work proposed is associated with, and a brief description of what investigation and/or corrective action related activities are planned"]
["Kickoff Meeting Date","Cost Sheet_Change Notice","Proposed Scope of Work Summary (Be Specific)"]
["2019-02-15","1234_C01_CN01","EXAMPLE: An additional groundwater sampling event is needed to support closure"]
["2019-04-03","1234_C01_CN02","EXAMPLE: Additional soil characterization borings were needed due to unexpected soil impacts encountered"]

{"sheet":"Soil Borings & Sampling","index":6,"n_rows":167,"n_cols":53,"rows_kept":167,"cut":false,"hidden":false,"merged":[[139,40,139,47],[139,10,139,13],[139,14,139,18],[114,40,114,47],[53,10,53,13],[13,1,14,6],[23,1,25,2],[23,4,25,6],[21,11,25,11],[21,10,25,10],[21,9,25,9],[21,8,25,8],[9,8,14,8],[9,9,14,9],[9,10,14,10],[9,11,14,11],[15,8,20,8],[15,9,20,9],[15,10,20,10],[15,11,20,11],[28,0,28,9],[28,40,28,47],[28,10,28,13],[28,32,28,39],[28,25,28,31],[28,19,28,24],[28,14,28,18],[114,0,114,9],[53,40,53,47],[114,10,114,13],[114,14,114,18],[114,19,114,24],[53,0,53,9],[1,8,1,11],[3,8,8,8],[3,9,8,9],[3,10,8,10],[3,11,8,11],[139,0,139,9],[53,14,53,18],[53,19,53,24],[53,25,53,31],[53,32,53,39],[114,25,114,31],[114,32,114,39],[78,10,78,13],[78,14,78,18],[78,19,78,24],[78,25,78,31],[78,32,78,39],[139,19,139,24],[139,25,139,31],[139,32,139,39],[78,0,78,9]]}
[]
[null,null,"Preapproval Change Notice",null,null,null,null,null,"Cost Sheet Support Documentation (such as bids)\nSupport documents may be attached to the submittal email or you may be embedded\nin the table below. The PDF file below contains instructions for embedding PDFs."]
[null,null,null,null,null,null,null,null,"Description","Uploaded PDF","Description","Uploaded PDF"]
[null,null,null,null,null,null,null,null,"Example: Driller bid"]
[null,"- Email the completed Change Notice Form and Implementation Schedule (if project schedule has changed) to: ustpreapproval@azdeq.gov. "]
[]
[null,"- Save the completed Excel file using the following naming convention:"]
[null,"YYYY.MM.DD_XXXX_CXX_CNXX_Change Notice"]
[null,"Year, Month, Date_four digit LUST number (include leading zero)_Cost Sheet Number_Change Notice Number for the Corresponding Cost Sheets_'Change Notice'"]
[]
[null,"- For each Line (Work Item), enter the appropriate information based on the change to the cost sheet (add or subtract units as appropriate)"]
[null,"- Updated number of units are added to the corresponding CN0X section within the corresponding line item (row)"]
[null,"- New line items and changes in unit rates shall be added as new lines beneath the new line indicating row"]
[null,"- For Example: If 8 additional hours are needed to complete a task, put 8 in the corresponding labor row within the correct CN column.\nIf these 8 hours are used by a different labor class than within the original cost sheet (or the unit rate is different), a new line is added where indicated."]
[]
[]
[null,"- To Add rows to the form, follow these instructions:"]
[null,"- Click the button labeled \"ADD NEW ROWS\""]
[null,"- Follow prompts of the macro, entering whole number integers"]
[null,"- Select row numbers so that copied information stays within the same section"]
[null,"(i.e., copy row 90 and paste below row 96)"]
[null,"- If the above was not performed correctly, ADEQ cannot guarantee the spreadsheet will function appropriately with the new rows"]
[]
[null,"Soil Borings & Sampling Subtask",null,null,"- Gray cells contain formulas, do not change these cells, unless indicated by instructions."]
[]
[]
[]
["LABOR (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"LABOR (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LABOR (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)"]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,"N/A",{"$f":"F31+G31","v":0},{"$f":"(E31*I31)","v":0},null,null,{"$f":"(($F31+K31)+($G31+L31))*$E31","v":0},{"$f":"M31-$J31","v":0},null,null,{"$f":"(($F31+$K31+$O31)+($G31+$L31+$P31))*$E31","v":0},{"$f":"Q31-$J31","v":0},{"$f":"Q31-$M31","v":0},null,null,{"$f":"(($F31+$K31+$O31+$T31)+($G31+$L31+$P31+$U31))*$E31","v":0},{"$f":"V31-$J31","v":0},{"$f":"V31-$M31","v":0},{"$f":"V31-$Q31","v":0},null,null,{"$f":"(($F31+$K31+$O31+$T31+$Z31)+($G31+$L31+$P31+$U31+$AA31))*$E31","v":0},{"$f":"AB31-$J31","v":0},{"$f":"AB31-$M31","v":0},{"$f":"AB31-$Q31","v":0},{"$f":"AB31-$V31","v":0},null,null,{"$f":"(($F31+$K31+$O31+$T31+$Z31+$AG31)+($G31+$L31+$P31+$U31+$AA31+$AH31))*$E31","v":0},{"$f":"AI31-$J31","v":0},{"$f":"AI31-$M31","v":0},{"$f":"AI31-$Q31","v":0},{"$f":"AI31-$V31","v":0},{"$f":"AI31-$AB31","v":0},{"$f":"F31+K31+O31+T31+Z31+AG31","v":0},{"$f":"G31+L31+P31+U31+AA31+AH31","v":0},"N/A",{"$f":"AO31+AP31","v":0},{"$f":"(AR31)*E31","v":0},{"$f":"AS31-J31","v":0},{"$f":"AO31-F31","v":0},{"$f":"AP31-G31","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,"N/A",{"$f":"F32+G32","v":0},{"$f":"(E32*I32)","v":0},null,null,{"$f":"(($F32+K32)+($G32+L32))*$E32","v":0},{"$f":"M32-$J32","v":0},null,null,{"$f":"(($F32+$K32+$O32)+($G32+$L32+$P32))*$E32","v":0},{"$f":"Q32-$J32","v":0},{"$f":"Q32-$M32","v":0},null,null,{"$f":"(($F32+$K32+$O32+$T32)+($G32+$L32+$P32+$U32))*$E32","v":0},{"$f":"V32-$J32","v":0},{"$f":"V32-$M32","v":0},{"$f":"V32-$Q32","v":0},null,null,{"$f":"(($F32+$K32+$O32+$T32+$Z32)+($G32+$L32+$P32+$U32+$AA32))*$E32","v":0},{"$f":"AB32-$J32","v":0},{"$f":"AB32-$M32","v":0},{"$f":"AB32-$Q32","v":0},{"$f":"AB32-$V32","v":0},null,null,{"$f":"(($F32+$K32+$O32+$T32+$Z32+$AG32)+($G32+$L32+$P32+$U32+$AA32+$AH32))*$E32","v":0},{"$f":"AI32-$J32","v":0},{"$f":"AI32-$M32","v":0},{"$f":"AI32-$Q32","v":0},{"$f":"AI32-$V32","v":0},{"$f":"AI32-$AB32","v":0},{"$f":"F32+K32+O32+T32+Z32+AG32","v":0},0,"N/A",{"$f":"AO32+AP32","v":0},{"$f":"(AR32)*E32","v":0},{"$f":"AS32-J32","v":0},{"$f":"AO32-F32","v":0},{"$f":"AP32-G32","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,"N/A",{"$f":"F33+G33","v":0},{"$f":"(E33*I33)","v":0},null,null,{"$f":"(($F33+K33)+($G33+L33))*$E33","v":0},{"$f":"M33-$J33","v":0},null,null,0,{"$f":"Q33-$J33","v":0},0,null,null,0,{"$f":"V33-$J33","v":0},0,{"$f":"V33-$Q33","v":0},null,null,0,{"$f":"AB33-$J33","v":0},0,{"$f":"AB33-$Q33","v":0},{"$f":"AB33-$V33","v":0},null,null,0,{"$f":"AI33-$J33","v":0},0,{"$f":"AI33-$Q33","v":0},{"$f":"AI33-$V33","v":0},{"$f":"AI33-$AB33","v":0},{"$f":"F33+K33+O33+T33+Z33+AG33","v":0},{"$f":"G33+L33+P33+U33+AA33+AH33","v":0},"N/A",{"$f":"AO33+AP33","v":0},{"$f":"(AR33)*E33","v":0},{"$f":"AS33-J33","v":0},{"$f":"AO33-F33","v":0},{"$f":"AP33-G33","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,"N/A",0,{"$f":"(E34*I34)","v":0},null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V34-$Q34","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,"N/A",0,{"$f":"(E35*I35)","v":0},null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI36-$M36","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS36-J36","v":0},0,0]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V37-$Q37","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI38-$M38","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS38-J38","v":0},0,0]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q40-$J40","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,{"$f":"AO40-F40","v":0},0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":42},null,null,null,null,0,0,"N/A",{"$f":"F42+G42","v":0},{"$f":"(E42*I42)","v":0},null,null,{"$f":"(($F42+K42)+($G42+L42))*$E42","v":0},{"$f":"M42-$J42","v":0},null,null,0,{"$f":"Q42-$J42","v":0},{"$f":"Q42-$M42","v":0},null,null,{"$f":"(($F42+$K42+$O42+$T42)+($G42+$L42+$P42+$U42))*$E42","v":0},{"$f":"V42-$J42","v":0},{"$f":"V42-$M42","v":0},{"$f":"V42-$Q42","v":0},null,null,{"$f":"(($F42+$K42+$O42+$T42+$Z42)+($G42+$L42+$P42+$U42+$AA42))*$E42","v":0},{"$f":"AB42-$J42","v":0},{"$f":"AB42-$M42","v":0},{"$f":"AB42-$Q42","v":0},{"$f":"AB42-$V42","v":0},null,null,{"$f":"(($F42+$K42+$O42+$T42+$Z42+$AG42)+($G42+$L42+$P42+$U42+$AA42+$AH42))*$E42","v":0},{"$f":"AI42-$J42","v":0},{"$f":"AI42-$M42","v":0},{"$f":"AI42-$Q42","v":0},{"$f":"AI42-$V42","v":0},{"$f":"AI42-$AB42","v":0},{"$f":"F42+K42+O42+T42+Z42+AG42","v":0},0,"N/A",0,{"$f":"(AR42)*E42","v":0},{"$f":"AS42-J42","v":0},0,0]
[{"$f":"ROW()","v":43},null,null,null,null,0,0,"N/A",0,{"$f":"(E43*I43)","v":0},null,null,{"$f":"(($F43+K43)+($G43+L43))*$E43","v":0},0,null,null,0,{"$f":"P43-$J43","v":0},{"$f":"Q43-$M43","v":0},null,null,0,{"$f":"V43-$J43","v":0},{"$f":"V43-$M43","v":0},0,null,null,0,{"$f":"AB43-$J43","v":0},{"$f":"AB43-$M43","v":0},0,0,null,null,0,{"$f":"AI43-$J43","v":0},{"$f":"AI43-$M43","v":0},0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":44},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB44-$J44","v":0},0,0,0,null,null,0,0,{"$f":"AI44-$M44","v":0},0,{"$f":"AI44-$V44","v":0},0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":45},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,{"$f":"AI45-$Q45","v":0},{"$f":"AI45-$V45","v":0},0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":46},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,{"$f":"AB46-$Q46","v":0},0,null,null,0,{"$f":"AI46-$J46","v":0},0,0,0,{"$f":"AI46-$AB46","v":0},0,0,"N/A",0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Labor Costs Requested",{"$f":"SUMPRODUCT(E31:E41,F31:F41)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Labor Costs Requested",{"$f":"SUMPRODUCT(E31:E41,G31:G41)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Labor Costs Requested",{"$f":"SUM(J31:J41)","v":0}]
[null,null,null,null,null,null,null,null,"Change Notice Labor Costs Requested",{"$f":"SUM($AT$31:$AT$47)","v":0},null,null,null,{"$f":"SUM(N31:N47)","v":0},null,null,null,{"$f":"SUM(R31:R47)","v":0},{"$f":"SUM(S31:S47)","v":0},null,null,null,{"$f":"SUM(W31:W47)","v":0},{"$f":"SUM(X31:X47)","v":0},{"$f":"SUM(Y31:Y47)","v":0},null,null,null,{"$f":"SUM(AC31:AC47)","v":0},{"$f":"SUM(AD31:AD47)","v":0},{"$f":"SUM(AE31:AE47)","v":0},{"$f":"SUM(AF31:AF47)","v":0},null,null,null,{"$f":"SUM(AJ31:AJ47)","v":0},{"$f":"SUM(AK31:AK47)","v":0},{"$f":"SUM(AL31:AL47)","v":0},{"$f":"SUM(AM31:AM47)","v":0},{"$f":"SUM(AN31:AN47)","v":0}]
[]
[]
["EQUIPMENT/MATERIALS/SUPPLIES (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"EQUIPMENT/MATERIALS/SUPPLIES (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EQUIPMENT/MATERIALS/SUPPLIES (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)"]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,"N/A",{"$f":"F56+G56","v":0},{"$f":"(E56*I56)","v":0},null,null,{"$f":"(($F56+K56)+($G56+L56))*$E56","v":0},{"$f":"M56-$J56","v":0},null,null,{"$f":"(($F56+$K56+$O56)+($G56+$L56+$P56))*$E56","v":0},{"$f":"Q56-$J56","v":0},{"$f":"Q56-$M56","v":0},null,null,{"$f":"(($F56+$K56+$O56+$T56)+($G56+$L56+$P56+$U56))*$E56","v":0},{"$f":"V56-$J56","v":0},{"$f":"V56-$M56","v":0},{"$f":"V56-$Q56","v":0},null,null,{"$f":"(($F56+$K56+$O56+$T56+$Z56)+($G56+$L56+$P56+$U56+$AA56))*$E56","v":0},{"$f":"AB56-$J56","v":0},{"$f":"AB56-$M56","v":0},{"$f":"AB56-$Q56","v":0},{"$f":"AB56-$V56","v":0},null,null,{"$f":"(($F56+$K56+$O56+$T56+$Z56+$AG56)+($G56+$L56+$P56+$U56+$AA56+$AH56))*$E56","v":0},{"$f":"AI56-$J56","v":0},{"$f":"AI56-$M56","v":0},{"$f":"AI56-$Q56","v":0},{"$f":"AI56-$V56","v":0},{"$f":"AI56-$AB56","v":0},{"$f":"F56+K56+O56+T56+Z56+AG56","v":0},{"$f":"G56+L56+P56+U56+AA56+AH56","v":0},"N/A",{"$f":"AO56+AP56","v":0},{"$f":"(AR56)*E56","v":0},{"$f":"AS56-J56","v":0},{"$f":"AO56-F56","v":0},{"$f":"AP56-G56","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,"N/A",{"$f":"F57+G57","v":0},{"$f":"(E57*I57)","v":0},null,null,{"$f":"(($F57+K57)+($G57+L57))*$E57","v":0},{"$f":"M57-$J57","v":0},null,null,{"$f":"(($F57+$K57+$O57)+($G57+$L57+$P57))*$E57","v":0},{"$f":"Q57-$J57","v":0},{"$f":"Q57-$M57","v":0},null,null,{"$f":"(($F57+$K57+$O57+$T57)+($G57+$L57+$P57+$U57))*$E57","v":0},{"$f":"V57-$J57","v":0},{"$f":"V57-$M57","v":0},{"$f":"V57-$Q57","v":0},null,null,{"$f":"(($F57+$K57+$O57+$T57+$Z57)+($G57+$L57+$P57+$U57+$AA57))*$E57","v":0},{"$f":"AB57-$J57","v":0},{"$f":"AB57-$M57","v":0},{"$f":"AB57-$Q57","v":0},{"$f":"AB57-$V57","v":0},null,null,{"$f":"(($F57+$K57+$O57+$T57+$Z57+$AG57)+($G57+$L57+$P57+$U57+$AA57+$AH57))*$E57","v":0},{"$f":"AI57-$J57","v":0},{"$f":"AI57-$M57","v":0},{"$f":"AI57-$Q57","v":0},{"$f":"AI57-$V57","v":0},{"$f":"AI57-$AB57","v":0},{"$f":"F57+K57+O57+T57+Z57+AG57","v":0},0,"N/A",{"$f":"AO57+AP57","v":0},{"$f":"(AR57)*E57","v":0},{"$f":"AS57-J57","v":0},{"$f":"AO57-F57","v":0},{"$f":"AP57-G57","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q58-$J58","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,{"$f":"AO58-F58","v":0},0]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V59-$Q59","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V60-$Q60","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI61-$M61","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS61-J61","v":0},0,0]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V62-$Q62","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI62-$M62","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS62-J62","v":0},0,0]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V63-$Q63","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI63-$M63","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS63-J63","v":0},0,0]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI64-$M64","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS64-J64","v":0},0,0]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q65-$J65","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":67},null,null,null,null,0,0,"N/A",0,{"$f":"(E67*I67)","v":0},null,null,{"$f":"(($F67+K67)+($G67+L67))*$E67","v":0},{"$f":"M67-$J67","v":0},null,null,0,{"$f":"Q67-$J67","v":0},{"$f":"Q67-$M67","v":0},null,null,{"$f":"(($F67+$K67+$O67+$T67)+($G67+$L67+$P67+$U67))*$E67","v":0},{"$f":"V67-$J67","v":0},{"$f":"V67-$M67","v":0},{"$f":"V67-$Q67","v":0},null,null,{"$f":"(($F67+$K67+$O67+$T67+$Z67)+($G67+$L67+$P67+$U67+$AA67))*$E67","v":0},{"$f":"AB67-$J67","v":0},{"$f":"AB67-$M67","v":0},{"$f":"AB67-$Q67","v":0},{"$f":"AB67-$V67","v":0},null,null,{"$f":"(($F67+$K67+$O67+$T67+$Z67+$AG67)+($G67+$L67+$P67+$U67+$AA67+$AH67))*$E67","v":0},{"$f":"AI67-$J67","v":0},{"$f":"AI67-$M67","v":0},{"$f":"AI67-$Q67","v":0},{"$f":"AI67-$V67","v":0},{"$f":"AI67-$AB67","v":0},{"$f":"F67+K67+O67+T67+Z67+AG67","v":0},{"$f":"G67+L67+P67+U67+AA67+AH67","v":0},"N/A",{"$f":"AO67+AP67","v":0},{"$f":"(AR67)*E67","v":0},{"$f":"AS67-J67","v":0},{"$f":"AO67-F67","v":0},{"$f":"AP67-G67","v":0}]
[{"$f":"ROW()","v":68},null,null,null,null,0,0,"N/A",0,{"$f":"(E68*I68)","v":0},null,null,{"$f":"(($F68+K68)+($G68+L68))*$E68","v":0},{"$f":"M68-$J68","v":0},null,null,0,{"$f":"P68-$J68","v":0},{"$f":"Q68-$M68","v":0},null,null,0,{"$f":"V68-$J68","v":0},{"$f":"V68-$M68","v":0},{"$f":"V68-$Q68","v":0},null,null,0,{"$f":"AB68-$J68","v":0},{"$f":"AB68-$M68","v":0},{"$f":"AB68-$Q68","v":0},{"$f":"AB68-$V68","v":0},null,null,0,{"$f":"AI68-$J68","v":0},{"$f":"AI68-$M68","v":0},{"$f":"AI68-$Q68","v":0},{"$f":"AI68-$V68","v":0},{"$f":"AI68-$AB68","v":0},0,0,"N/A",0,{"$f":"(AR68)*E68","v":0},{"$f":"AS68-J68","v":0},0,0]
[{"$f":"ROW()","v":69},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB69-$J69","v":0},0,0,0,null,null,0,0,{"$f":"AI69-$M69","v":0},0,{"$f":"AI69-$V69","v":0},0,0,0,"N/A",0,{"$f":"(AR69)*E69","v":0},{"$f":"AS69-J69","v":0},0,0]
[{"$f":"ROW()","v":70},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB70-$J70","v":0},0,0,0,null,null,0,0,{"$f":"AI70-$M70","v":0},{"$f":"AI70-$Q70","v":0},{"$f":"AI70-$V70","v":0},0,0,0,"N/A",0,{"$f":"(AR70)*E70","v":0},{"$f":"AS70-J70","v":0},0,0]
[{"$f":"ROW()","v":71},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,{"$f":"AB71-$Q71","v":0},0,null,null,0,{"$f":"AI71-$J71","v":0},0,{"$f":"AI71-$Q71","v":0},{"$f":"AI71-$V71","v":0},{"$f":"AI71-$AB71","v":0},0,0,"N/A",0,{"$f":"(AR71)*E71","v":0},{"$f":"AS71-J71","v":0},0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Equipment/Materials/Supplies Costs Requested",{"$f":"SUMPRODUCT(E56:E66,F56:F66)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Equipment/Materials/Supplies Costs Requested",{"$f":"SUMPRODUCT(E56:E66,G56:G66)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Equipment/Materials/Supplies Costs Requested",{"$f":"SUM(J56:J66)","v":0}]
[null,null,null,null,null,null,null,null,"Change Notice Equipment/Materials/Supplies Costs Requested",{"$f":"SUM($AT$56:$AT$72)","v":0},null,null,null,{"$f":"SUM(N56:N72)","v":0},null,null,null,{"$f":"SUM(R56:R72)","v":0},{"$f":"SUM(S56:S72)","v":0},null,null,null,{"$f":"SUM(W56:W72)","v":0},{"$f":"SUM(X56:X72)","v":0},{"$f":"SUM(Y56:Y72)","v":0},null,null,null,{"$f":"SUM(AC56:AC72)","v":0},{"$f":"SUM(AD56:AD72)","v":0},0,{"$f":"SUM(AF56:AF72)","v":0},null,null,null,{"$f":"SUM(AJ56:AJ72)","v":0},{"$f":"SUM(AK56:AK72)","v":0},0,0,0]
[]
[]
["SUBCONTRACTORS (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"SUBCONTRACTORS (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUBCONTRACTORS (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)","CN01 Markup","CN02 Markup","CN03 Markup","CN04 Markup","CN05 Markup"]
[{"$f":"ROW()","v":81},null,null,null,null,null,null,null,{"$f":"F81+G81","v":0},{"$f":"(E81*I81)+H81","v":0},null,null,{"$f":"$J81+(SUM(K81:L81)*$E81)+$AW81","v":0},{"$f":"M81-$J81","v":0},null,null,{"$f":"$J81+(SUM(O81:P81,K81:L81)*$E81)+SUM($AW81:$AX81)","v":0},{"$f":"Q81-$J81","v":0},{"$f":"Q81-$M81","v":0},null,null,{"$f":"$J81+(SUM(T81:U81,O81:P81,K81:L81)*$E81)+SUM($AW81:$AY81)","v":0},{"$f":"V81-$J81","v":0},{"$f":"V81-$M81","v":0},{"$f":"V81-$Q81","v":0},null,null,{"$f":"$J81+(SUM(Z81:AA81,T81:U81,O81:P81,K81:L81)*$E81)+SUM($AW81:$AZ81)","v":0},{"$f":"AB81-$J81","v":0},{"$f":"AB81-$M81","v":0},{"$f":"AB81-$Q81","v":0},{"$f":"AB81-$V81","v":0},null,null,{"$f":"$J81+(SUM(AG81:AH81,Z81:AA81,T81:U81,O81:P81,K81:L81)*$E81)+SUM($AW81:$BA81)","v":0},{"$f":"AI81-$J81","v":0},{"$f":"AI81-$M81","v":0},{"$f":"AI81-$Q81","v":0},{"$f":"AI81-$V81","v":0},{"$f":"AI81-$AB81","v":0},{"$f":"F81+K81+O81+T81+Z81+AG81","v":0},{"$f":"G81+L81+P81+U81+AA81+AH81","v":0},{"$f":"($J$110/100)*(SUM(AO81:AP81)*E81)","v":0},{"$f":"AO81+AP81","v":0},{"$f":"(AR81)*E81+AQ81","v":0},{"$f":"AS81-J81","v":0},{"$f":"AO81-F81","v":0},{"$f":"AP81-G81","v":0},{"$f":"SUM(K81:L81)*E81*$J$110/100","v":0},{"$f":"SUM(O81:P81)*E81*$J$110/100","v":0},{"$f":"SUM(T81:U81)*E81*$J$110/100","v":0},{"$f":"SUM(Z81:AA81)*E81*$J$110/100","v":0},{"$f":"SUM(AG81:AH81)*E81*$J$110/100","v":0}]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,null,{"$f":"F82+G82","v":0},{"$f":"(E82*I82)+H82","v":0},null,null,{"$f":"$J82+(SUM(K82:L82)*$E82)+$AW82","v":0},{"$f":"M82-$J82","v":0},null,null,{"$f":"$J82+(SUM(O82:P82,K82:L82)*$E82)+SUM($AW82:$AX82)","v":0},{"$f":"Q82-$J82","v":0},{"$f":"Q82-$M82","v":0},null,null,{"$f":"$J82+(SUM(T82:U82,O82:P82,K82:L82)*$E82)+SUM($AW82:$AY82)","v":0},{"$f":"V82-$J82","v":0},{"$f":"V82-$M82","v":0},{"$f":"V82-$Q82","v":0},null,null,{"$f":"$J82+(SUM(Z82:AA82,T82:U82,O82:P82,K82:L82)*$E82)+SUM($AW82:$AZ82)","v":0},{"$f":"AB82-$J82","v":0},{"$f":"AB82-$M82","v":0},0,0,null,null,{"$f":"$J82+(SUM(AG82:AH82,Z82:AA82,T82:U82,O82:P82,K82:L82)*$E82)+SUM($AW82:$BA82)","v":0},{"$f":"AI82-$J82","v":0},{"$f":"AI82-$M82","v":0},0,{"$f":"AI82-$V82","v":0},{"$f":"AI82-$AB82","v":0},{"$f":"F82+K82+O82+T82+Z82+AG82","v":0},0,{"$f":"($J$110/100)*(SUM(AO82:AP82)*E82)","v":0},{"$f":"AO82+AP82","v":0},{"$f":"(AR82)*E82+AQ82","v":0},{"$f":"AS82-J82","v":0},0,0,{"$f":"SUM(K82:L82)*E82*$J$110/100","v":0},0,0,0,0]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,null,{"$f":"F83+G83","v":0},{"$f":"(E83*I83)+H83","v":0},null,null,{"$f":"$J83+(SUM(K83:L83)*$E83)+$AW83","v":0},{"$f":"M83-$J83","v":0},null,null,0,{"$f":"Q83-$J83","v":0},{"$f":"Q83-$M83","v":0},null,null,{"$f":"$J83+(SUM(T83:U83,O83:P83,K83:L83)*$E83)+SUM($AW83:$AY83)","v":0},0,0,0,null,null,0,0,0,0,0,null,null,0,{"$f":"AI83-$J83","v":0},0,0,0,0,0,0,{"$f":"($J$110/100)*(SUM(AO83:AP83)*E83)","v":0},{"$f":"AO83+AP83","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":84},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,{"$f":"Q84-$J84","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":85},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":86},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":87},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":88},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":89},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":91},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":93},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":94},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,{"$f":"Q94-$M94","v":0},null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":95},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,{"$f":"Q95-$M95","v":0},null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":97},null,null,null,null,0,0,0,0,0,null,null,{"$f":"((($F97+K97)+($G97+L97))*$E97)+IF(SUM(K97:L97)=0,0,AW97)","v":0},{"$f":"M97-$J97","v":0},null,null,{"$f":"(($F97+$K97+$O97)+($G97+$L97+$P97))*$E97+IF(SUM(K97:L97,O97:P97)=0,0,SUM(AW97:AX97))","v":0},{"$f":"Q97-$J97","v":0},{"$f":"Q97-$M97","v":0},null,null,{"$f":"(($F97+$K97+$O97+$T97)+($G97+$L97+$P97+$U97))*$E97+IF(SUM(K97:L97,O97:P97,T97:U97)=0,0,SUM(AW97:AY97))","v":0},{"$f":"V97-$J97","v":0},{"$f":"V97-$M97","v":0},{"$f":"V97-$Q97","v":0},null,null,{"$f":"(($F97+$K97+$O97+$T97+$Z97)+($G97+$L97+$P97+$U97+$AA97))*$E97+IF(SUM(K97:L97,O97:P97,T97:U97,Z97:AA97)=0,0,SUM(AW97:AZ97))","v":0},{"$f":"AB97-$J97","v":0},{"$f":"AB97-$M97","v":0},{"$f":"AB97-$Q97","v":0},{"$f":"AB97-$V97","v":0},null,null,{"$f":"(($F97+$K97+$O97+$T97+$Z97+$AG97)+($G97+$L97+$P97+$U97+$AA97+$AH97))*$E97+IF(SUM(K97:L97,O97:P97,T97:U97,Z97:AA97,AG97:AH97)=0,0,SUM(AW97:BA97))","v":0},{"$f":"AI97-$J97","v":0},{"$f":"AI97-$M97","v":0},{"$f":"AI97-$Q97","v":0},{"$f":"AI97-$V97","v":0},{"$f":"AI97-$AB97","v":0},{"$f":"F97+K97+O97+T97+Z97+AG97","v":0},0,{"$f":"($J$110/100)*(SUM(AO97:AP97)*E97)","v":0},{"$f":"AO97+AP97","v":0},{"$f":"(AR97)*E97+AQ97","v":0},{"$f":"AS97-J97","v":0},{"$f":"AO97-F97","v":0},0,{"$f":"SUM(K97:L97)*E97*$J$110/100","v":0},{"$f":"SUM(O97:P97)*E97*$J$110/100","v":0},{"$f":"SUM(T97:U97)*E97*$J$110/100","v":0},{"$f":"SUM(Z97:AA97)*E97*$J$110/100","v":0},{"$f":"SUM(AG97:AH97)*E97*$J$110/100","v":0}]
[{"$f":"ROW()","v":98},null,null,null,null,0,0,0,0,0,null,null,{"$f":"((($F98+K98)+($G98+L98))*$E98)+IF(SUM(K98:L98)=0,0,AW98)","v":0},{"$f":"M98-$J98","v":0},null,null,{"$f":"(($F98+$K98+$O98)+($G98+$L98+$P98))*$E98+IF(SUM(K98:L98,O98:P98)=0,0,SUM(AW98:AX98))","v":0},{"$f":"Q98-$J98","v":0},0,null,null,{"$f":"(($F98+$K98+$O98+$T98)+($G98+$L98+$P98+$U98))*$E98+IF(SUM(K98:L98,O98:P98,T98:U98)=0,0,SUM(AW98:AY98))","v":0},{"$f":"V98-$J98","v":0},{"$f":"V98-$M98","v":0},{"$f":"V98-$Q98","v":0},null,null,{"$f":"(($F98+$K98+$O98+$T98+$Z98)+($G98+$L98+$P98+$U98+$AA98))*$E98+IF(SUM(K98:L98,O98:P98,T98:U98,Z98:AA98)=0,0,SUM(AW98:AZ98))","v":0},{"$f":"AB98-$J98","v":0},{"$f":"AB98-$M98","v":0},{"$f":"AB98-$Q98","v":0},{"$f":"AB98-$V98","v":0},null,null,{"$f":"(($F98+$K98+$O98+$T98+$Z98+$AG98)+($G98+$L98+$P98+$U98+$AA98+$AH98))*$E98+IF(SUM(K98:L98,O98:P98,T98:U98,Z98:AA98,AG98:AH98)=0,0,SUM(AW98:BA98))","v":0},{"$f":"AI98-$J98","v":0},0,{"$f":"AI98-$Q98","v":0},{"$f":"AI98-$V98","v":0},{"$f":"AI98-$AB98","v":0},0,0,0,0,{"$f":"(AR98)*E98+AQ98","v":0},{"$f":"AS98-J98","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":99},null,null,null,null,0,0,0,0,{"$f":"(E99*I99)+H99","v":0},null,null,0,0,null,null,{"$f":"(($F99+$K99+$O99)+($G99+$L99+$P99))*$E99+IF(SUM(K99:L99,O99:P99)=0,0,SUM(AW99:AX99))","v":0},{"$f":"Q99-$J99","v":0},0,null,null,{"$f":"(($F99+$K99+$O99+$T99)+($G99+$L99+$P99+$U99))*$E99+IF(SUM(K99:L99,O99:P99,T99:U99)=0,0,SUM(AW99:AY99))","v":0},0,0,{"$f":"V99-$Q99","v":0},null,null,0,0,0,{"$f":"AB99-$Q99","v":0},{"$f":"AB99-$V99","v":0},null,null,0,0,0,{"$f":"AI99-$Q99","v":0},{"$f":"AI99-$V99","v":0},{"$f":"AI99-$AB99","v":0},0,0,0,0,0,{"$f":"AS99-J99","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":100},null,null,null,null,0,0,0,0,{"$f":"(E100*I100)+H100","v":0},null,null,0,0,null,null,{"$f":"(($F100+$K100+$O100)+($G100+$L100+$P100))*$E100+IF(SUM(K100:L100,O100:P100)=0,0,SUM(AW100:AX100))","v":0},0,0,null,null,{"$f":"(($F100+$K100+$O100+$T100)+($G100+$L100+$P100+$U100))*$E100+IF(SUM(K100:L100,O100:P100,T100:U100)=0,0,SUM(AW100:AY100))","v":0},{"$f":"V100-$J100","v":0},0,{"$f":"V100-$Q100","v":0},null,null,0,0,0,{"$f":"AB100-$Q100","v":0},{"$f":"AB100-$V100","v":0},null,null,0,0,0,{"$f":"AI100-$Q100","v":0},{"$f":"AI100-$V100","v":0},{"$f":"AI100-$AB100","v":0},0,0,0,0,0,{"$f":"AS100-J100","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":101},null,null,null,null,0,0,0,{"$f":"F101+G101","v":0},{"$f":"(E101*I101)+H101","v":0},null,null,0,{"$f":"M101-$J101","v":0},null,null,0,0,0,null,null,{"$f":"(($F101+$K101+$O101+$T101)+($G101+$L101+$P101+$U101))*$E101+IF(SUM(K101:L101,O101:P101,T101:U101)=0,0,SUM(AW101:AY101))","v":0},0,0,{"$f":"V101-$Q101","v":0},null,null,0,0,0,{"$f":"AB101-$Q101","v":0},{"$f":"AB101-$V101","v":0},null,null,0,0,0,{"$f":"AI101-$Q101","v":0},{"$f":"AI101-$V101","v":0},{"$f":"AI101-$AB101","v":0},0,0,0,{"$f":"AO101+AP101","v":0},0,{"$f":"AS101-J101","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":102},null,null,null,null,0,0,0,{"$f":"F102+G102","v":0},{"$f":"(E102*I102)+H102","v":0},null,null,0,{"$f":"M102-$J102","v":0},null,null,0,0,0,null,null,0,0,0,{"$f":"V102-$Q102","v":0},null,null,0,0,0,{"$f":"AB102-$Q102","v":0},{"$f":"AB102-$V102","v":0},null,null,0,0,0,{"$f":"AI102-$Q102","v":0},{"$f":"AI102-$V102","v":0},{"$f":"AI102-$AB102","v":0},{"$f":"F102+K102+O102+T102+Z102+AG102","v":0},{"$f":"G102+L102+P102+U102+AA102+AH102","v":0},0,{"$f":"AO102+AP102","v":0},0,{"$f":"AS102-J102","v":0},{"$f":"AO102-F102","v":0},{"$f":"AP102-G102","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":103},null,null,null,null,0,0,0,0,0,null,null,0,0,null,null,0,0,{"$f":"Q103-$M103","v":0},null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":104},null,null,null,null,0,0,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":105},null,null,null,null,0,0,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":106},null,null,null,null,0,0,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI106-$M106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Subcontractors Costs Requested",{"$f":"SUMPRODUCT(E81:E96,F81:F96)+(SUMPRODUCT(E81:E96,F81:F96)*(J110/100))","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Subcontractors Costs Requested",{"$f":"SUMPRODUCT(E81:E96,G81:G96)+(SUMPRODUCT(E81:E96,G81:G96)*(J110/100))","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Subcontractors Costs Requested",{"$f":"SUM(J81:J96)","v":0}]
[null,null,null,null,null,null,null,null,"Subcontractor Markup (Same as Cost Sheet)",10]
[null,null,null,null,null,null,null,null,"Change Notice Subcontractors Costs Requested",{"$f":"SUM($AT$81:$AT$107)","v":0},null,null,null,{"$f":"SUM(N81:N107)","v":0},null,null,null,{"$f":"SUM(R81:R107)","v":0},0,null,null,null,{"$f":"SUM(W81:W107)","v":0},0,0,null,null,null,{"$f":"SUM(AC81:AC107)","v":0},0,0,0,null,null,null,{"$f":"SUM(AJ81:AJ107)","v":0},0,0,0,{"$f":"SUM(AN81:AN107)","v":0}]
[]
[]
["PERMITS/FEES (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"PERMITS/FEES (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PERMITS/FEES (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)"]
[{"$f":"ROW()","v":117},null,null,null,null,null,null,"N/A",{"$f":"F117+G117","v":0},{"$f":"(E117*I117)","v":0},null,null,{"$f":"(($F117+K117)+($G117+L117))*$E117","v":0},{"$f":"M117-$J117","v":0},null,null,{"$f":"(($F117+$K117+$O117)+($G117+$L117+$P117))*$E117","v":0},{"$f":"Q117-$J117","v":0},{"$f":"Q117-$M117","v":0},null,null,{"$f":"(($F117+$K117+$O117+$T117)+($G117+$L117+$P117+$U117))*$E117","v":0},{"$f":"V117-$J117","v":0},{"$f":"V117-$M117","v":0},{"$f":"V117-$Q117","v":0},null,null,{"$f":"(($F117+$K117+$O117+$T117+$Z117)+($G117+$L117+$P117+$U117+$AA117))*$E117","v":0},{"$f":"AB117-$J117","v":0},{"$f":"AB117-$M117","v":0},{"$f":"AB117-$Q117","v":0},{"$f":"AB117-$V117","v":0},null,null,{"$f":"(($F117+$K117+$O117+$T117+$Z117+$AG117)+($G117+$L117+$P117+$U117+$AA117+$AH117))*$E117","v":0},{"$f":"AI117-$J117","v":0},{"$f":"AI117-$M117","v":0},{"$f":"AI117-$Q117","v":0},{"$f":"AI117-$V117","v":0},{"$f":"AI117-$AB117","v":0},{"$f":"F117+K117+O117+T117+Z117+AG117","v":0},{"$f":"G117+L117+P117+U117+AA117+AH117","v":0},"N/A",{"$f":"AO117+AP117","v":0},{"$f":"(AR117)*E117","v":0},{"$f":"AS117-J117","v":0},{"$f":"AO117-F117","v":0},{"$f":"AP117-G117","v":0}]
[{"$f":"ROW()","v":118},null,null,null,null,null,null,"N/A",0,{"$f":"(E118*I118)","v":0},null,null,{"$f":"(($F118+K118)+($G118+L118))*$E118","v":0},{"$f":"M118-$J118","v":0},null,null,{"$f":"(($F118+$K118+$O118)+($G118+$L118+$P118))*$E118","v":0},{"$f":"Q118-$J118","v":0},{"$f":"Q118-$M118","v":0},null,null,{"$f":"(($F118+$K118+$O118+$T118)+($G118+$L118+$P118+$U118))*$E118","v":0},{"$f":"V118-$J118","v":0},{"$f":"V118-$M118","v":0},{"$f":"V118-$Q118","v":0},null,null,{"$f":"(($F118+$K118+$O118+$T118+$Z118)+($G118+$L118+$P118+$U118+$AA118))*$E118","v":0},{"$f":"AB118-$J118","v":0},{"$f":"AB118-$M118","v":0},{"$f":"AB118-$Q118","v":0},{"$f":"AB118-$V118","v":0},null,null,{"$f":"(($F118+$K118+$O118+$T118+$Z118+$AG118)+($G118+$L118+$P118+$U118+$AA118+$AH118))*$E118","v":0},{"$f":"AI118-$J118","v":0},{"$f":"AI118-$M118","v":0},{"$f":"AI118-$Q118","v":0},{"$f":"AI118-$V118","v":0},{"$f":"AI118-$AB118","v":0},{"$f":"F118+K118+O118+T118+Z118+AG118","v":0},0,"N/A",{"$f":"AO118+AP118","v":0},{"$f":"(AR118)*E118","v":0},{"$f":"AS118-J118","v":0},{"$f":"AO118-F118","v":0},{"$f":"AP118-G118","v":0}]
[{"$f":"ROW()","v":119},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q119-$J119","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,{"$f":"AO119-F119","v":0},0]
[{"$f":"ROW()","v":120},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V120-$Q120","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":121},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V121-$Q121","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":122},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI122-$M122","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS122-J122","v":0},0,0]
[{"$f":"ROW()","v":123},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V123-$Q123","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI123-$M123","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS123-J123","v":0},0,0]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V124-$Q124","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI124-$M124","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS124-J124","v":0},0,0]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI125-$M125","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS125-J125","v":0},0,0]
[{"$f":"ROW()","v":126},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q126-$J126","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":128},null,null,null,null,0,0,"N/A",{"$f":"F128+G128","v":0},{"$f":"(E128*I128)","v":0},null,null,{"$f":"(($F128+K128)+($G128+L128))*$E128","v":0},{"$f":"M128-$J128","v":0},null,null,0,{"$f":"Q128-$J128","v":0},{"$f":"Q128-$M128","v":0},null,null,{"$f":"(($F128+$K128+$O128+$T128)+($G128+$L128+$P128+$U128))*$E128","v":0},{"$f":"V128-$J128","v":0},{"$f":"V128-$M128","v":0},{"$f":"V128-$Q128","v":0},null,null,{"$f":"(($F128+$K128+$O128+$T128+$Z128)+($G128+$L128+$P128+$U128+$AA128))*$E128","v":0},{"$f":"AB128-$J128","v":0},{"$f":"AB128-$M128","v":0},{"$f":"AB128-$Q128","v":0},{"$f":"AB128-$V128","v":0},null,null,{"$f":"(($F128+$K128+$O128+$T128+$Z128+$AG128)+($G128+$L128+$P128+$U128+$AA128+$AH128))*$E128","v":0},{"$f":"AI128-$J128","v":0},{"$f":"AI128-$M128","v":0},{"$f":"AI128-$Q128","v":0},{"$f":"AI128-$V128","v":0},{"$f":"AI128-$AB128","v":0},{"$f":"F128+K128+O128+T128+Z128+AG128","v":0},{"$f":"G128+L128+P128+U128+AA128+AH128","v":0},"N/A",{"$f":"AO128+AP128","v":0},{"$f":"(AR128)*E128","v":0},{"$f":"AS128-J128","v":0},{"$f":"AO128-F128","v":0},{"$f":"AP128-G128","v":0}]
[{"$f":"ROW()","v":129},null,null,null,null,0,0,"N/A",0,0,null,null,{"$f":"(($F129+K129)+($G129+L129))*$E129","v":0},{"$f":"M129-$J129","v":0},null,null,0,{"$f":"P129-$J129","v":0},{"$f":"Q129-$M129","v":0},null,null,0,{"$f":"V129-$J129","v":0},{"$f":"V129-$M129","v":0},{"$f":"V129-$Q129","v":0},null,null,0,{"$f":"AB129-$J129","v":0},{"$f":"AB129-$M129","v":0},{"$f":"AB129-$Q129","v":0},{"$f":"AB129-$V129","v":0},null,null,0,{"$f":"AI129-$J129","v":0},{"$f":"AI129-$M129","v":0},{"$f":"AI129-$Q129","v":0},{"$f":"AI129-$V129","v":0},{"$f":"AI129-$AB129","v":0},0,0,"N/A",0,{"$f":"(AR129)*E129","v":0},{"$f":"AS129-J129","v":0},0,0]
[{"$f":"ROW()","v":130},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB130-$J130","v":0},0,0,0,null,null,0,0,{"$f":"AI130-$M130","v":0},0,{"$f":"AI130-$V130","v":0},0,0,0,"N/A",0,{"$f":"(AR130)*E130","v":0},{"$f":"AS130-J130","v":0},0,0]
[{"$f":"ROW()","v":131},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB131-$J131","v":0},0,0,0,null,null,0,0,{"$f":"AI131-$M131","v":0},{"$f":"AI131-$Q131","v":0},{"$f":"AI131-$V131","v":0},0,0,0,"N/A",0,{"$f":"(AR131)*E131","v":0},{"$f":"AS131-J131","v":0},0,0]
[{"$f":"ROW()","v":132},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,{"$f":"AB132-$Q132","v":0},0,null,null,0,{"$f":"AI132-$J132","v":0},0,{"$f":"AI132-$Q132","v":0},{"$f":"AI132-$V132","v":0},{"$f":"AI132-$AB132","v":0},0,0,"N/A",0,{"$f":"(AR132)*E132","v":0},{"$f":"AS132-J132","v":0},0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Permits/Fees Costs Requested",{"$f":"SUMPRODUCT(E117:E127,F117:F127)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Permits/Fees Costs Requested",{"$f":"SUMPRODUCT(E117:E127,G117:G127)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Permits/Fees Costs Requested",{"$f":"SUM(J117:J127)","v":0}]
[null,null,null,null,null,null,null,null,"Change Notice Permits/Fees Costs Requested",{"$f":"SUM($AT$117:$AT$133)","v":0},null,null,null,{"$f":"SUM(N117:N133)","v":0},null,null,null,{"$f":"SUM(R117:R133)","v":0},{"$f":"SUM(S117:S133)","v":0},null,null,null,{"$f":"SUM(W117:W133)","v":0},{"$f":"SUM(X117:X133)","v":0},{"$f":"SUM(Y117:Y133)","v":0},null,null,null,{"$f":"SUM(AC117:AC133)","v":0},{"$f":"SUM(AD117:AD133)","v":0},{"$f":"SUM(AE117:AE133)","v":0},{"$f":"SUM(AF117:AF133)","v":0},null,null,null,{"$f":"SUM(AJ117:AJ133)","v":0},{"$f":"SUM(AK117:AK133)","v":0},{"$f":"SUM(AL117:AL133)","v":0},{"$f":"SUM(AM117:AM133)","v":0},{"$f":"SUM(AN117:AN133)","v":0}]
[]
[]
["MISCELLANEOUS (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"MISCELLANEOUS (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MISCELLANEOUS (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)"]
[{"$f":"ROW()","v":142},null,null,null,null,null,null,"N/A",{"$f":"F142+G142","v":0},{"$f":"(E142*I142)","v":0},null,null,{"$f":"(($F142+K142)+($G142+L142))*$E142","v":0},{"$f":"M142-$J142","v":0},null,null,{"$f":"(($F142+$K142+$O142)+($G142+$L142+$P142))*$E142","v":0},{"$f":"Q142-$J142","v":0},{"$f":"Q142-$M142","v":0},null,null,{"$f":"(($F142+$K142+$O142+$T142)+($G142+$L142+$P142+$U142))*$E142","v":0},{"$f":"V142-$J142","v":0},{"$f":"V142-$M142","v":0},{"$f":"V142-$Q142","v":0},null,null,{"$f":"(($F142+$K142+$O142+$T142+$Z142)+($G142+$L142+$P142+$U142+$AA142))*$E142","v":0},{"$f":"AB142-$J142","v":0},{"$f":"AB142-$M142","v":0},{"$f":"AB142-$Q142","v":0},{"$f":"AB142-$V142","v":0},null,null,{"$f":"(($F142+$K142+$O142+$T142+$Z142+$AG142)+($G142+$L142+$P142+$U142+$AA142+$AH142))*$E142","v":0},{"$f":"AI142-$J142","v":0},{"$f":"AI142-$M142","v":0},{"$f":"AI142-$Q142","v":0},{"$f":"AI142-$V142","v":0},{"$f":"AI142-$AB142","v":0},{"$f":"F142+K142+O142+T142+Z142+AG142","v":0},{"$f":"G142+L142+P142+U142+AA142+AH142","v":0},"N/A",{"$f":"AO142+AP142","v":0},{"$f":"(AR142)*E142","v":0},{"$f":"AS142-J142","v":0},{"$f":"AO142-F142","v":0},{"$f":"AP142-G142","v":0}]
[{"$f":"ROW()","v":143},null,null,null,null,null,null,"N/A",{"$f":"F143+G143","v":0},{"$f":"(E143*I143)","v":0},null,null,{"$f":"(($F143+K143)+($G143+L143))*$E143","v":0},{"$f":"M143-$J143","v":0},null,null,{"$f":"(($F143+$K143+$O143)+($G143+$L143+$P143))*$E143","v":0},{"$f":"Q143-$J143","v":0},{"$f":"Q143-$M143","v":0},null,null,{"$f":"(($F143+$K143+$O143+$T143)+($G143+$L143+$P143+$U143))*$E143","v":0},{"$f":"V143-$J143","v":0},{"$f":"V143-$M143","v":0},{"$f":"V143-$Q143","v":0},null,null,{"$f":"(($F143+$K143+$O143+$T143+$Z143)+($G143+$L143+$P143+$U143+$AA143))*$E143","v":0},{"$f":"AB143-$J143","v":0},{"$f":"AB143-$M143","v":0},{"$f":"AB143-$Q143","v":0},{"$f":"AB143-$V143","v":0},null,null,{"$f":"(($F143+$K143+$O143+$T143+$Z143+$AG143)+($G143+$L143+$P143+$U143+$AA143+$AH143))*$E143","v":0},{"$f":"AI143-$J143","v":0},{"$f":"AI143-$M143","v":0},{"$f":"AI143-$Q143","v":0},{"$f":"AI143-$V143","v":0},{"$f":"AI143-$AB143","v":0},{"$f":"F143+K143+O143+T143+Z143+AG143","v":0},0,"N/A",{"$f":"AO143+AP143","v":0},{"$f":"(AR143)*E143","v":0},{"$f":"AS143-J143","v":0},{"$f":"AO143-F143","v":0},{"$f":"AP143-G143","v":0}]
[{"$f":"ROW()","v":144},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q144-$J144","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,{"$f":"AO144-F144","v":0},0]
[{"$f":"ROW()","v":145},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V145-$Q145","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":146},null,null,null,null,null,null,"N/A",0,0,null,null,{"$f":"(($F146+K146)+($G146+L146))*$E146","v":0},{"$f":"M146-$J146","v":0},null,null,0,0,0,null,null,0,0,0,{"$f":"V146-$Q146","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,{"$f":"G146+L146+P146+U146+AA146+AH146","v":0},"N/A",0,{"$f":"(AR146)*E146","v":0},{"$f":"AS146-J146","v":0},0,0]
[{"$f":"ROW()","v":147},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI147-$M147","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS147-J147","v":0},0,0]
[{"$f":"ROW()","v":148},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V148-$Q148","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI148-$M148","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS148-J148","v":0},0,0]
[{"$f":"ROW()","v":149},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V149-$Q149","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI149-$M149","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS149-J149","v":0},0,0]
[{"$f":"ROW()","v":150},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI150-$M150","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS150-J150","v":0},0,0]
[{"$f":"ROW()","v":151},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q151-$J151","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":153},null,null,null,null,0,0,"N/A",0,0,null,null,{"$f":"(($F153+K153)+($G153+L153))*$E153","v":0},{"$f":"M153-$J153","v":0},null,null,0,{"$f":"Q153-$J153","v":0},{"$f":"Q153-$M153","v":0},null,null,{"$f":"(($F153+$K153+$O153+$T153)+($G153+$L153+$P153+$U153))*$E153","v":0},{"$f":"V153-$J153","v":0},{"$f":"V153-$M153","v":0},{"$f":"V153-$Q153","v":0},null,null,{"$f":"(($F153+$K153+$O153+$T153+$Z153)+($G153+$L153+$P153+$U153+$AA153))*$E153","v":0},{"$f":"AB153-$J153","v":0},{"$f":"AB153-$M153","v":0},{"$f":"AB153-$Q153","v":0},{"$f":"AB153-$V153","v":0},null,null,{"$f":"(($F153+$K153+$O153+$T153+$Z153+$AG153)+($G153+$L153+$P153+$U153+$AA153+$AH153))*$E153","v":0},{"$f":"AI153-$J153","v":0},{"$f":"AI153-$M153","v":0},{"$f":"AI153-$Q153","v":0},{"$f":"AI153-$V153","v":0},{"$f":"AI153-$AB153","v":0},{"$f":"F153+K153+O153+T153+Z153+AG153","v":0},{"$f":"G153+L153+P153+U153+AA153+AH153","v":0},"N/A",{"$f":"AO153+AP153","v":0},{"$f":"(AR153)*E153","v":0},{"$f":"AS153-J153","v":0},{"$f":"AO153-F153","v":0},{"$f":"AP153-G153","v":0}]
[{"$f":"ROW()","v":154},null,null,null,null,0,0,"N/A",0,0,null,null,{"$f":"(($F154+K154)+($G154+L154))*$E154","v":0},{"$f":"M154-$J154","v":0},null,null,0,{"$f":"P154-$J154","v":0},{"$f":"Q154-$M154","v":0},null,null,0,{"$f":"V154-$J154","v":0},{"$f":"V154-$M154","v":0},{"$f":"V154-$Q154","v":0},null,null,0,{"$f":"AB154-$J154","v":0},{"$f":"AB154-$M154","v":0},{"$f":"AB154-$Q154","v":0},{"$f":"AB154-$V154","v":0},null,null,0,{"$f":"AI154-$J154","v":0},{"$f":"AI154-$M154","v":0},{"$f":"AI154-$Q154","v":0},{"$f":"AI154-$V154","v":0},{"$f":"AI154-$AB154","v":0},0,0,"N/A",0,{"$f":"(AR154)*E154","v":0},{"$f":"AS154-J154","v":0},0,0]
[{"$f":"ROW()","v":155},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB155-$J155","v":0},0,0,0,null,null,0,0,{"$f":"AI155-$M155","v":0},0,{"$f":"AI155-$V155","v":0},0,0,0,"N/A",0,{"$f":"(AR155)*E155","v":0},{"$f":"AS155-J155","v":0},0,0]
[{"$f":"ROW()","v":156},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB156-$J156","v":0},0,0,0,null,null,0,0,{"$f":"AI156-$M156","v":0},{"$f":"AI156-$Q156","v":0},{"$f":"AI156-$V156","v":0},0,0,0,"N/A",0,{"$f":"(AR156)*E156","v":0},{"$f":"AS156-J156","v":0},0,0]
[{"$f":"ROW()","v":157},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,{"$f":"AB157-$Q157","v":0},0,null,null,0,{"$f":"AI157-$J157","v":0},0,{"$f":"AI157-$Q157","v":0},{"$f":"AI157-$V157","v":0},{"$f":"AI157-$AB157","v":0},0,0,"N/A",0,{"$f":"(AR157)*E157","v":0},{"$f":"AS157-J157","v":0},0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Miscellaneous Costs Requested",{"$f":"SUMPRODUCT(E142:E152,F142:F152)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Miscellaneous Costs Requested",{"$f":"SUMPRODUCT(E142:E152,G142:G152)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Miscellaneous Costs Requested",{"$f":"SUM(J142:J152)","v":0}]
[null,null,null,null,null,null,null,null,"Change Notice Miscellaneous Costs Requested",{"$f":"SUM($AT$142:$AT$158)","v":0},null,null,null,{"$f":"SUM(N142:N158)","v":0},null,null,null,{"$f":"SUM(R142:R158)","v":0},{"$f":"SUM(S142:S158)","v":0},null,null,null,{"$f":"SUM(W142:W158)","v":0},{"$f":"SUM(X142:X158)","v":0},{"$f":"SUM(Y142:Y158)","v":0},null,null,null,{"$f":"SUM(AC142:AC158)","v":0},{"$f":"SUM(AD142:AD158)","v":0},{"$f":"SUM(AE142:AE158)","v":0},{"$f":"SUM(AF142:AF158)","v":0},null,null,null,{"$f":"SUM(AJ142:AJ158)","v":0},{"$f":"SUM(AK142:AK158)","v":0},{"$f":"SUM(AL142:AL158)","v":0},{"$f":"SUM(AM142:AM158)","v":0},{"$f":"SUM(AN142:AN158)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,"Total Base Amount Requested for Subtask",{"$f":"SUM(J47,J72,J107,J133,J158)","v":0}]
[null,null,null,null,null,null,null,null,"Total Contingency Amount Requested for Subtask",{"$f":"SUM(J48,J73,J108,J134,J159)","v":0}]
[null,null,null,null,null,null,null,null,"Total Amount Requested for Subtask",{"$f":"SUM(J49,J74,J109,J135,J160)","v":0}]
[null,null,null,null,null,null,null,null,"Total Change Notice Amount for Subtask",{"$f":"SUM(J50,J75,J111,J136,J161)","v":0},null,null,null,{"$f":"SUM(N50,N75,N111,N136,N161)","v":0},null,null,null,null,{"$f":"SUM(S50,S75,S111,S136,S161)","v":0},null,null,null,null,null,{"$f":"SUM(Y50,Y75,Y111,Y136,Y161)","v":0},null,null,null,null,null,null,{"$f":"SUM(AF50,AF75,AF111,AF136,AF161)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AN50,AN75,AN111,AN136,AN161)","v":0}]

{"sheet":"Well Installation","index":7,"n_rows":167,"n_cols":53,"rows_kept":167,"cut":false,"hidden":false,"merged":[[114,40,114,47],[139,0,139,9],[139,10,139,13],[139,14,139,18],[139,19,139,24],[139,25,139,31],[139,32,139,39],[139,40,139,47],[114,0,114,9],[114,10,114,13],[114,14,114,18],[114,19,114,24],[114,25,114,31],[114,32,114,39],[78,32,78,39],[28,32,28,39],[28,40,28,47],[53,0,53,9],[53,10,53,13],[53,14,53,18],[53,19,53,24],[53,25,53,31],[53,32,53,39],[53,40,53,47],[28,25,28,31],[78,0,78,9],[78,10,78,13],[78,14,78,18],[78,19,78,24],[78,25,78,31],[23,4,25,6],[28,0,28,9],[28,10,28,13],[28,14,28,18],[28,19,28,24],[21,8,25,8],[21,9,25,9],[21,10,25,10],[21,11,25,11],[23,1,25,2],[13,1,14,6],[15,8,20,8],[15,9,20,9],[15,10,20,10],[15,11,20,11],[9,8,14,8],[9,9,14,9],[9,10,14,10],[9,11,14,11],[1,8,1,11],[3,8,8,8],[3,9,8,9],[3,10,8,10],[3,11,8,11]]}
[]
[null,null,"Preapproval Change Notice",null,null,null,null,null,"Cost Sheet Support Documentation (such as bids)\nSupport documents may be attached to the submittal email or you may be embedded\nin the table below. The PDF file below contains instructions for embedding PDFs."]
[null,null,null,null,null,null,null,null,"Description","Uploaded PDF","Description","Uploaded PDF"]
[null,null,null,null,null,null,null,null,"Example: Driller bid"]
[null,"- Email the completed Change Notice Form and Implementation Schedule (if project schedule has changed) to: ustpreapproval@azdeq.gov. "]
[]
[null,"- Save the completed Excel file using the following naming convention:"]
[null,"YYYY.MM.DD_XXXX_CXX_CNXX_Change Notice"]
[null,"Year, Month, Date_four digit LUST number (include leading zero)_Cost Sheet Number_Change Notice Number for the Corresponding Cost Sheets_'Change Notice'"]
[]
[null,"- For each Line (Work Item), enter the appropriate information based on the change to the cost sheet (add or subtract units as appropriate)"]
[null,"- Updated number of units are added to the corresponding CN0X section within the corresponding line item (row)"]
[null,"- New line items and changes in unit rates shall be added as new lines beneath the new line indicating row"]
[null,"- For Example: If 8 additional hours are needed to complete a task, put 8 in the corresponding labor row within the correct CN column.\nIf these 8 hours are used by a different labor class than within the original cost sheet (or the unit rate is different), a new line is added where indicated."]
[]
[]
[null,"- To Add rows to the form, follow these instructions:"]
[null,"- Click the button labeled \"ADD NEW ROWS\""]
[null,"- Follow prompts of the macro, entering whole number integers"]
[null,"- Select row numbers so that copied information stays within the same section"]
[null,"(i.e., copy row 90 and paste below row 96)"]
[null,"- If the above was not performed correctly, ADEQ cannot guarantee the spreadsheet will function appropriately with the new rows"]
[]
[null,"Well Installation Subtask",null,null,"- Gray cells contain formulas, do not change these cells, unless indicated by instructions."]
[]
[]
[]
["LABOR (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"LABOR (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LABOR (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)"]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,"N/A",{"$f":"F31+G31","v":0},{"$f":"(E31*I31)","v":0},null,null,{"$f":"(($F31+K31)+($G31+L31))*$E31","v":0},{"$f":"M31-$J31","v":0},null,null,{"$f":"(($F31+$K31+$O31)+($G31+$L31+$P31))*$E31","v":0},{"$f":"Q31-$J31","v":0},{"$f":"Q31-$M31","v":0},null,null,{"$f":"(($F31+$K31+$O31+$T31)+($G31+$L31+$P31+$U31))*$E31","v":0},{"$f":"V31-$J31","v":0},{"$f":"V31-$M31","v":0},{"$f":"V31-$Q31","v":0},null,null,{"$f":"(($F31+$K31+$O31+$T31+$Z31)+($G31+$L31+$P31+$U31+$AA31))*$E31","v":0},{"$f":"AB31-$J31","v":0},{"$f":"AB31-$M31","v":0},{"$f":"AB31-$Q31","v":0},{"$f":"AB31-$V31","v":0},null,null,{"$f":"(($F31+$K31+$O31+$T31+$Z31+$AG31)+($G31+$L31+$P31+$U31+$AA31+$AH31))*$E31","v":0},{"$f":"AI31-$J31","v":0},{"$f":"AI31-$M31","v":0},{"$f":"AI31-$Q31","v":0},{"$f":"AI31-$V31","v":0},{"$f":"AI31-$AB31","v":0},{"$f":"F31+K31+O31+T31+Z31+AG31","v":0},{"$f":"G31+L31+P31+U31+AA31+AH31","v":0},"N/A",{"$f":"AO31+AP31","v":0},{"$f":"(AR31)*E31","v":0},{"$f":"AS31-J31","v":0},{"$f":"AO31-F31","v":0},{"$f":"AP31-G31","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,"N/A",{"$f":"F32+G32","v":0},{"$f":"(E32*I32)","v":0},null,null,{"$f":"(($F32+K32)+($G32+L32))*$E32","v":0},{"$f":"M32-$J32","v":0},null,null,{"$f":"(($F32+$K32+$O32)+($G32+$L32+$P32))*$E32","v":0},{"$f":"Q32-$J32","v":0},{"$f":"Q32-$M32","v":0},null,null,{"$f":"(($F32+$K32+$O32+$T32)+($G32+$L32+$P32+$U32))*$E32","v":0},{"$f":"V32-$J32","v":0},{"$f":"V32-$M32","v":0},{"$f":"V32-$Q32","v":0},null,null,{"$f":"(($F32+$K32+$O32+$T32+$Z32)+($G32+$L32+$P32+$U32+$AA32))*$E32","v":0},{"$f":"AB32-$J32","v":0},{"$f":"AB32-$M32","v":0},{"$f":"AB32-$Q32","v":0},{"$f":"AB32-$V32","v":0},null,null,{"$f":"(($F32+$K32+$O32+$T32+$Z32+$AG32)+($G32+$L32+$P32+$U32+$AA32+$AH32))*$E32","v":0},{"$f":"AI32-$J32","v":0},{"$f":"AI32-$M32","v":0},{"$f":"AI32-$Q32","v":0},{"$f":"AI32-$V32","v":0},{"$f":"AI32-$AB32","v":0},{"$f":"F32+K32+O32+T32+Z32+AG32","v":0},0,"N/A",{"$f":"AO32+AP32","v":0},{"$f":"(AR32)*E32","v":0},{"$f":"AS32-J32","v":0},{"$f":"AO32-F32","v":0},{"$f":"AP32-G32","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,"N/A",0,{"$f":"(E33*I33)","v":0},null,null,0,0,null,null,0,{"$f":"Q33-$J33","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,{"$f":"AO33-F33","v":0},0]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,"N/A",0,{"$f":"(E34*I34)","v":0},null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V34-$Q34","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,"N/A",0,{"$f":"(E35*I35)","v":0},null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI36-$M36","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS36-J36","v":0},0,0]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V37-$Q37","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI38-$M38","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS38-J38","v":0},0,0]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q40-$J40","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":42},null,null,null,null,0,0,"N/A",{"$f":"F42+G42","v":0},{"$f":"(E42*I42)","v":0},null,null,{"$f":"(($F42+K42)+($G42+L42))*$E42","v":0},{"$f":"M42-$J42","v":0},null,null,0,{"$f":"Q42-$J42","v":0},{"$f":"Q42-$M42","v":0},null,null,{"$f":"(($F42+$K42+$O42+$T42)+($G42+$L42+$P42+$U42))*$E42","v":0},{"$f":"V42-$J42","v":0},{"$f":"V42-$M42","v":0},{"$f":"V42-$Q42","v":0},null,null,{"$f":"(($F42+$K42+$O42+$T42+$Z42)+($G42+$L42+$P42+$U42+$AA42))*$E42","v":0},{"$f":"AB42-$J42","v":0},{"$f":"AB42-$M42","v":0},{"$f":"AB42-$Q42","v":0},{"$f":"AB42-$V42","v":0},null,null,{"$f":"(($F42+$K42+$O42+$T42+$Z42+$AG42)+($G42+$L42+$P42+$U42+$AA42+$AH42))*$E42","v":0},{"$f":"AI42-$J42","v":0},{"$f":"AI42-$M42","v":0},{"$f":"AI42-$Q42","v":0},{"$f":"AI42-$V42","v":0},{"$f":"AI42-$AB42","v":0},{"$f":"F42+K42+O42+T42+Z42+AG42","v":0},0,"N/A",0,{"$f":"(AR42)*E42","v":0},{"$f":"AS42-J42","v":0},0,0]
[{"$f":"ROW()","v":43},null,null,null,null,0,0,"N/A",0,{"$f":"(E43*I43)","v":0},null,null,{"$f":"(($F43+K43)+($G43+L43))*$E43","v":0},0,null,null,0,{"$f":"P43-$J43","v":0},{"$f":"Q43-$M43","v":0},null,null,0,{"$f":"V43-$J43","v":0},{"$f":"V43-$M43","v":0},0,null,null,0,{"$f":"AB43-$J43","v":0},{"$f":"AB43-$M43","v":0},0,0,null,null,0,{"$f":"AI43-$J43","v":0},{"$f":"AI43-$M43","v":0},0,0,0,0,0,"N/A",0,{"$f":"(AR43)*E43","v":0},{"$f":"AS43-J43","v":0},0,0]
[{"$f":"ROW()","v":44},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB44-$J44","v":0},0,0,0,null,null,0,0,{"$f":"AI44-$M44","v":0},0,{"$f":"AI44-$V44","v":0},0,0,0,"N/A",0,{"$f":"(AR44)*E44","v":0},{"$f":"AS44-J44","v":0},0,0]
[{"$f":"ROW()","v":45},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,{"$f":"AI45-$Q45","v":0},{"$f":"AI45-$V45","v":0},0,0,0,"N/A",0,{"$f":"(AR45)*E45","v":0},{"$f":"AS45-J45","v":0},0,0]
[{"$f":"ROW()","v":46},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,{"$f":"AB46-$Q46","v":0},0,null,null,0,{"$f":"AI46-$J46","v":0},0,0,0,{"$f":"AI46-$AB46","v":0},0,0,"N/A",0,{"$f":"(AR46)*E46","v":0},{"$f":"AS46-J46","v":0},0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Labor Costs Requested",{"$f":"SUMPRODUCT(E31:E41,F31:F41)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Labor Costs Requested",{"$f":"SUMPRODUCT(E31:E41,G31:G41)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Labor Costs Requested",{"$f":"SUM(J31:J41)","v":0}]
[null,null,null,null,null,null,null,null,"Change Notice Labor Costs Requested",{"$f":"SUM($AT$31:$AT$47)","v":0},null,null,null,{"$f":"SUM(N31:N47)","v":0},null,null,null,{"$f":"SUM(R31:R47)","v":0},{"$f":"SUM(S31:S47)","v":0},null,null,null,{"$f":"SUM(W31:W47)","v":0},{"$f":"SUM(X31:X47)","v":0},{"$f":"SUM(Y31:Y47)","v":0},null,null,null,{"$f":"SUM(AC31:AC47)","v":0},{"$f":"SUM(AD31:AD47)","v":0},0,{"$f":"SUM(AF31:AF47)","v":0},null,null,null,{"$f":"SUM(AJ31:AJ47)","v":0},{"$f":"SUM(AK31:AK47)","v":0},0,0,0]
[]
[]
["EQUIPMENT/MATERIALS/SUPPLIES (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"EQUIPMENT/MATERIALS/SUPPLIES (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EQUIPMENT/MATERIALS/SUPPLIES (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)"]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,"N/A",{"$f":"F56+G56","v":0},{"$f":"(E56*I56)","v":0},null,null,{"$f":"(($F56+K56)+($G56+L56))*$E56","v":0},{"$f":"M56-$J56","v":0},null,null,{"$f":"(($F56+$K56+$O56)+($G56+$L56+$P56))*$E56","v":0},{"$f":"Q56-$J56","v":0},{"$f":"Q56-$M56","v":0},null,null,{"$f":"(($F56+$K56+$O56+$T56)+($G56+$L56+$P56+$U56))*$E56","v":0},{"$f":"V56-$J56","v":0},{"$f":"V56-$M56","v":0},{"$f":"V56-$Q56","v":0},null,null,{"$f":"(($F56+$K56+$O56+$T56+$Z56)+($G56+$L56+$P56+$U56+$AA56))*$E56","v":0},{"$f":"AB56-$J56","v":0},{"$f":"AB56-$M56","v":0},{"$f":"AB56-$Q56","v":0},{"$f":"AB56-$V56","v":0},null,null,{"$f":"(($F56+$K56+$O56+$T56+$Z56+$AG56)+($G56+$L56+$P56+$U56+$AA56+$AH56))*$E56","v":0},{"$f":"AI56-$J56","v":0},{"$f":"AI56-$M56","v":0},{"$f":"AI56-$Q56","v":0},{"$f":"AI56-$V56","v":0},{"$f":"AI56-$AB56","v":0},{"$f":"F56+K56+O56+T56+Z56+AG56","v":0},{"$f":"G56+L56+P56+U56+AA56+AH56","v":0},"N/A",{"$f":"AO56+AP56","v":0},{"$f":"(AR56)*E56","v":0},{"$f":"AS56-J56","v":0},{"$f":"AO56-F56","v":0},{"$f":"AP56-G56","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,"N/A",0,{"$f":"(E57*I57)","v":0},null,null,{"$f":"(($F57+K57)+($G57+L57))*$E57","v":0},{"$f":"M57-$J57","v":0},null,null,{"$f":"(($F57+$K57+$O57)+($G57+$L57+$P57))*$E57","v":0},{"$f":"Q57-$J57","v":0},{"$f":"Q57-$M57","v":0},null,null,{"$f":"(($F57+$K57+$O57+$T57)+($G57+$L57+$P57+$U57))*$E57","v":0},{"$f":"V57-$J57","v":0},{"$f":"V57-$M57","v":0},{"$f":"V57-$Q57","v":0},null,null,{"$f":"(($F57+$K57+$O57+$T57+$Z57)+($G57+$L57+$P57+$U57+$AA57))*$E57","v":0},{"$f":"AB57-$J57","v":0},{"$f":"AB57-$M57","v":0},{"$f":"AB57-$Q57","v":0},{"$f":"AB57-$V57","v":0},null,null,{"$f":"(($F57+$K57+$O57+$T57+$Z57+$AG57)+($G57+$L57+$P57+$U57+$AA57+$AH57))*$E57","v":0},{"$f":"AI57-$J57","v":0},{"$f":"AI57-$M57","v":0},{"$f":"AI57-$Q57","v":0},{"$f":"AI57-$V57","v":0},{"$f":"AI57-$AB57","v":0},{"$f":"F57+K57+O57+T57+Z57+AG57","v":0},0,"N/A",{"$f":"AO57+AP57","v":0},{"$f":"(AR57)*E57","v":0},{"$f":"AS57-J57","v":0},{"$f":"AO57-F57","v":0},{"$f":"AP57-G57","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q58-$J58","v":0},{"$f":"Q58-$M58","v":0},null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,{"$f":"AO58-F58","v":0},0]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V59-$Q59","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V60-$Q60","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI61-$M61","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS61-J61","v":0},0,0]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V62-$Q62","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI62-$M62","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS62-J62","v":0},0,0]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,{"$f":"Q63-$M63","v":0},null,null,0,0,0,{"$f":"V63-$Q63","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI63-$M63","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS63-J63","v":0},0,0]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI64-$M64","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS64-J64","v":0},0,0]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q65-$J65","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":67},null,null,null,null,0,0,"N/A",0,{"$f":"(E67*I67)","v":0},null,null,{"$f":"(($F67+K67)+($G67+L67))*$E67","v":0},{"$f":"M67-$J67","v":0},null,null,0,{"$f":"Q67-$J67","v":0},{"$f":"Q67-$M67","v":0},null,null,{"$f":"(($F67+$K67+$O67+$T67)+($G67+$L67+$P67+$U67))*$E67","v":0},{"$f":"V67-$J67","v":0},{"$f":"V67-$M67","v":0},{"$f":"V67-$Q67","v":0},null,null,{"$f":"(($F67+$K67+$O67+$T67+$Z67)+($G67+$L67+$P67+$U67+$AA67))*$E67","v":0},{"$f":"AB67-$J67","v":0},{"$f":"AB67-$M67","v":0},{"$f":"AB67-$Q67","v":0},{"$f":"AB67-$V67","v":0},null,null,{"$f":"(($F67+$K67+$O67+$T67+$Z67+$AG67)+($G67+$L67+$P67+$U67+$AA67+$AH67))*$E67","v":0},{"$f":"AI67-$J67","v":0},{"$f":"AI67-$M67","v":0},{"$f":"AI67-$Q67","v":0},{"$f":"AI67-$V67","v":0},{"$f":"AI67-$AB67","v":0},{"$f":"F67+K67+O67+T67+Z67+AG67","v":0},0,"N/A",{"$f":"AO67+AP67","v":0},{"$f":"(AR67)*E67","v":0},{"$f":"AS67-J67","v":0},{"$f":"AO67-F67","v":0},0]
[{"$f":"ROW()","v":68},null,null,null,null,0,0,"N/A",0,{"$f":"(E68*I68)","v":0},null,null,{"$f":"(($F68+K68)+($G68+L68))*$E68","v":0},{"$f":"M68-$J68","v":0},null,null,0,{"$f":"P68-$J68","v":0},{"$f":"Q68-$M68","v":0},null,null,0,{"$f":"V68-$J68","v":0},{"$f":"V68-$M68","v":0},{"$f":"V68-$Q68","v":0},null,null,0,{"$f":"AB68-$J68","v":0},{"$f":"AB68-$M68","v":0},{"$f":"AB68-$Q68","v":0},{"$f":"AB68-$V68","v":0},null,null,0,{"$f":"AI68-$J68","v":0},{"$f":"AI68-$M68","v":0},{"$f":"AI68-$Q68","v":0},{"$f":"AI68-$V68","v":0},{"$f":"AI68-$AB68","v":0},0,0,"N/A",0,{"$f":"(AR68)*E68","v":0},{"$f":"AS68-J68","v":0},0,0]
[{"$f":"ROW()","v":69},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB69-$J69","v":0},0,0,0,null,null,0,0,{"$f":"AI69-$M69","v":0},0,{"$f":"AI69-$V69","v":0},0,0,0,"N/A",0,{"$f":"(AR69)*E69","v":0},{"$f":"AS69-J69","v":0},0,0]
[{"$f":"ROW()","v":70},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB70-$J70","v":0},0,0,0,null,null,0,0,{"$f":"AI70-$M70","v":0},{"$f":"AI70-$Q70","v":0},{"$f":"AI70-$V70","v":0},0,0,0,"N/A",0,{"$f":"(AR70)*E70","v":0},{"$f":"AS70-J70","v":0},0,0]
[{"$f":"ROW()","v":71},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,{"$f":"AB71-$Q71","v":0},0,null,null,0,{"$f":"AI71-$J71","v":0},0,{"$f":"AI71-$Q71","v":0},{"$f":"AI71-$V71","v":0},{"$f":"AI71-$AB71","v":0},0,0,"N/A",0,{"$f":"(AR71)*E71","v":0},{"$f":"AS71-J71","v":0},0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Equipment/Materials/Supplies Costs Requested",{"$f":"SUMPRODUCT(E56:E66,F56:F66)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Equipment/Materials/Supplies Costs Requested",{"$f":"SUMPRODUCT(E56:E66,G56:G66)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Equipment/Materials/Supplies Costs Requested",{"$f":"SUM(J56:J66)","v":0}]
[null,null,null,null,null,null,null,null,"Change Notice Equipment/Materials/Supplies Costs Requested",{"$f":"SUM($AT$56:$AT$72)","v":0},null,null,null,{"$f":"SUM(N56:N72)","v":0},null,null,null,{"$f":"SUM(R56:R72)","v":0},{"$f":"SUM(S56:S72)","v":0},null,null,null,{"$f":"SUM(W56:W72)","v":0},{"$f":"SUM(X56:X72)","v":0},{"$f":"SUM(Y56:Y72)","v":0},null,null,null,{"$f":"SUM(AC56:AC72)","v":0},{"$f":"SUM(AD56:AD72)","v":0},0,{"$f":"SUM(AF56:AF72)","v":0},null,null,null,{"$f":"SUM(AJ56:AJ72)","v":0},{"$f":"SUM(AK56:AK72)","v":0},0,0,0]
[]
[]
["SUBCONTRACTORS (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"SUBCONTRACTORS (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUBCONTRACTORS (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)","CN01 Markup","CN02 Markup","CN03 Markup","CN04 Markup","CN05 Markup"]
[{"$f":"ROW()","v":81},null,null,null,null,null,null,null,{"$f":"F81+G81","v":0},{"$f":"(E81*I81)+H81","v":0},null,null,{"$f":"$J81+(SUM(K81:L81)*$E81)+$AW81","v":0},{"$f":"M81-$J81","v":0},null,null,{"$f":"$J81+(SUM(O81:P81,K81:L81)*$E81)+SUM($AW81:$AX81)","v":0},{"$f":"Q81-$J81","v":0},{"$f":"Q81-$M81","v":0},null,null,{"$f":"$J81+(SUM(T81:U81,O81:P81,K81:L81)*$E81)+SUM($AW81:$AY81)","v":0},{"$f":"V81-$J81","v":0},{"$f":"V81-$M81","v":0},{"$f":"V81-$Q81","v":0},null,null,{"$f":"$J81+(SUM(Z81:AA81,T81:U81,O81:P81,K81:L81)*$E81)+SUM($AW81:$AZ81)","v":0},{"$f":"AB81-$J81","v":0},{"$f":"AB81-$M81","v":0},{"$f":"AB81-$Q81","v":0},{"$f":"AB81-$V81","v":0},null,null,{"$f":"$J81+(SUM(AG81:AH81,Z81:AA81,T81:U81,O81:P81,K81:L81)*$E81)+SUM($AW81:$BA81)","v":0},{"$f":"AI81-$J81","v":0},{"$f":"AI81-$M81","v":0},{"$f":"AI81-$Q81","v":0},{"$f":"AI81-$V81","v":0},{"$f":"AI81-$AB81","v":0},{"$f":"F81+K81+O81+T81+Z81+AG81","v":0},{"$f":"G81+L81+P81+U81+AA81+AH81","v":0},{"$f":"($J$110/100)*(SUM(AO81:AP81)*E81)","v":0},{"$f":"AO81+AP81","v":0},{"$f":"(AR81)*E81+AQ81","v":0},{"$f":"AS81-J81","v":0},{"$f":"AO81-F81","v":0},0,{"$f":"SUM(K81:L81)*E81*$J$110/100","v":0},{"$f":"SUM(O81:P81)*E81*$J$110/100","v":0},{"$f":"SUM(T81:U81)*E81*$J$110/100","v":0},{"$f":"SUM(Z81:AA81)*E81*$J$110/100","v":0},{"$f":"SUM(AG81:AH81)*E81*$J$110/100","v":0}]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,null,{"$f":"F82+G82","v":0},{"$f":"(E82*I82)+H82","v":0},null,null,{"$f":"$J82+(SUM(K82:L82)*$E82)+$AW82","v":0},{"$f":"M82-$J82","v":0},null,null,{"$f":"$J82+(SUM(O82:P82,K82:L82)*$E82)+SUM($AW82:$AX82)","v":0},{"$f":"Q82-$J82","v":0},{"$f":"Q82-$M82","v":0},null,null,{"$f":"$J82+(SUM(T82:U82,O82:P82,K82:L82)*$E82)+SUM($AW82:$AY82)","v":0},{"$f":"V82-$J82","v":0},{"$f":"V82-$M82","v":0},{"$f":"V82-$Q82","v":0},null,null,{"$f":"$J82+(SUM(Z82:AA82,T82:U82,O82:P82,K82:L82)*$E82)+SUM($AW82:$AZ82)","v":0},{"$f":"AB82-$J82","v":0},{"$f":"AB82-$M82","v":0},0,0,null,null,{"$f":"$J82+(SUM(AG82:AH82,Z82:AA82,T82:U82,O82:P82,K82:L82)*$E82)+SUM($AW82:$BA82)","v":0},{"$f":"AI82-$J82","v":0},{"$f":"AI82-$M82","v":0},0,{"$f":"AI82-$V82","v":0},{"$f":"AI82-$AB82","v":0},{"$f":"F82+K82+O82+T82+Z82+AG82","v":0},0,{"$f":"($J$110/100)*(SUM(AO82:AP82)*E82)","v":0},{"$f":"AO82+AP82","v":0},{"$f":"(AR82)*E82+AQ82","v":0},{"$f":"AS82-J82","v":0},0,0,{"$f":"SUM(K82:L82)*E82*$J$110/100","v":0},0,0,0,0]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,null,0,0,null,null,{"$f":"$J83+(SUM(K83:L83)*$E83)+$AW83","v":0},0,null,null,0,{"$f":"Q83-$J83","v":0},{"$f":"Q83-$M83","v":0},null,null,{"$f":"$J83+(SUM(T83:U83,O83:P83,K83:L83)*$E83)+SUM($AW83:$AY83)","v":0},0,0,0,null,null,0,0,0,0,0,null,null,0,{"$f":"AI83-$J83","v":0},0,0,0,0,0,0,{"$f":"($J$110/100)*(SUM(AO83:AP83)*E83)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":84},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,{"$f":"Q84-$J84","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":85},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":86},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":87},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":88},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":89},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,{"$f":"Q89-$M89","v":0},null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":91},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":93},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":94},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,{"$f":"Q94-$M94","v":0},null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":95},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,{"$f":"Q95-$M95","v":0},null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":97},null,null,null,null,0,0,0,0,0,null,null,{"$f":"((($F97+K97)+($G97+L97))*$E97)+IF(SUM(K97:L97)=0,0,AW97)","v":0},{"$f":"M97-$J97","v":0},null,null,{"$f":"(($F97+$K97+$O97)+($G97+$L97+$P97))*$E97+IF(SUM(K97:L97,O97:P97)=0,0,SUM(AW97:AX97))","v":0},{"$f":"Q97-$J97","v":0},{"$f":"Q97-$M97","v":0},null,null,{"$f":"(($F97+$K97+$O97+$T97)+($G97+$L97+$P97+$U97))*$E97+IF(SUM(K97:L97,O97:P97,T97:U97)=0,0,SUM(AW97:AY97))","v":0},{"$f":"V97-$J97","v":0},{"$f":"V97-$M97","v":0},{"$f":"V97-$Q97","v":0},null,null,{"$f":"(($F97+$K97+$O97+$T97+$Z97)+($G97+$L97+$P97+$U97+$AA97))*$E97+IF(SUM(K97:L97,O97:P97,T97:U97,Z97:AA97)=0,0,SUM(AW97:AZ97))","v":0},{"$f":"AB97-$J97","v":0},{"$f":"AB97-$M97","v":0},{"$f":"AB97-$Q97","v":0},{"$f":"AB97-$V97","v":0},null,null,{"$f":"(($F97+$K97+$O97+$T97+$Z97+$AG97)+($G97+$L97+$P97+$U97+$AA97+$AH97))*$E97+IF(SUM(K97:L97,O97:P97,T97:U97,Z97:AA97,AG97:AH97)=0,0,SUM(AW97:BA97))","v":0},{"$f":"AI97-$J97","v":0},{"$f":"AI97-$M97","v":0},{"$f":"AI97-$Q97","v":0},{"$f":"AI97-$V97","v":0},{"$f":"AI97-$AB97","v":0},{"$f":"F97+K97+O97+T97+Z97+AG97","v":0},0,{"$f":"($J$110/100)*(SUM(AO97:AP97)*E97)","v":0},{"$f":"AO97+AP97","v":0},{"$f":"(AR97)*E97+AQ97","v":0},{"$f":"AS97-J97","v":0},{"$f":"AO97-F97","v":0},0,{"$f":"SUM(K97:L97)*E97*$J$110/100","v":0},{"$f":"SUM(O97:P97)*E97*$J$110/100","v":0},{"$f":"SUM(T97:U97)*E97*$J$110/100","v":0},{"$f":"SUM(Z97:AA97)*E97*$J$110/100","v":0},{"$f":"SUM(AG97:AH97)*E97*$J$110/100","v":0}]
[{"$f":"ROW()","v":98},null,null,null,null,0,0,0,0,0,null,null,{"$f":"((($F98+K98)+($G98+L98))*$E98)+IF(SUM(K98:L98)=0,0,AW98)","v":0},{"$f":"M98-$J98","v":0},null,null,{"$f":"(($F98+$K98+$O98)+($G98+$L98+$P98))*$E98+IF(SUM(K98:L98,O98:P98)=0,0,SUM(AW98:AX98))","v":0},{"$f":"Q98-$J98","v":0},{"$f":"Q98-$M98","v":0},null,null,{"$f":"(($F98+$K98+$O98+$T98)+($G98+$L98+$P98+$U98))*$E98+IF(SUM(K98:L98,O98:P98,T98:U98)=0,0,SUM(AW98:AY98))","v":0},{"$f":"V98-$J98","v":0},{"$f":"V98-$M98","v":0},{"$f":"V98-$Q98","v":0},null,null,{"$f":"(($F98+$K98+$O98+$T98+$Z98)+($G98+$L98+$P98+$U98+$AA98))*$E98+IF(SUM(K98:L98,O98:P98,T98:U98,Z98:AA98)=0,0,SUM(AW98:AZ98))","v":0},{"$f":"AB98-$J98","v":0},{"$f":"AB98-$M98","v":0},{"$f":"AB98-$Q98","v":0},{"$f":"AB98-$V98","v":0},null,null,{"$f":"(($F98+$K98+$O98+$T98+$Z98+$AG98)+($G98+$L98+$P98+$U98+$AA98+$AH98))*$E98+IF(SUM(K98:L98,O98:P98,T98:U98,Z98:AA98,AG98:AH98)=0,0,SUM(AW98:BA98))","v":0},{"$f":"AI98-$J98","v":0},0,{"$f":"AI98-$Q98","v":0},{"$f":"AI98-$V98","v":0},{"$f":"AI98-$AB98","v":0},0,0,0,0,{"$f":"(AR98)*E98+AQ98","v":0},{"$f":"AS98-J98","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":99},null,null,null,null,0,0,0,0,{"$f":"(E99*I99)+H99","v":0},null,null,0,0,null,null,{"$f":"(($F99+$K99+$O99)+($G99+$L99+$P99))*$E99+IF(SUM(K99:L99,O99:P99)=0,0,SUM(AW99:AX99))","v":0},{"$f":"Q99-$J99","v":0},0,null,null,{"$f":"(($F99+$K99+$O99+$T99)+($G99+$L99+$P99+$U99))*$E99+IF(SUM(K99:L99,O99:P99,T99:U99)=0,0,SUM(AW99:AY99))","v":0},0,0,{"$f":"V99-$Q99","v":0},null,null,0,0,0,{"$f":"AB99-$Q99","v":0},{"$f":"AB99-$V99","v":0},null,null,0,0,0,{"$f":"AI99-$Q99","v":0},{"$f":"AI99-$V99","v":0},{"$f":"AI99-$AB99","v":0},0,0,0,0,0,{"$f":"AS99-J99","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":100},null,null,null,null,0,0,0,0,{"$f":"(E100*I100)+H100","v":0},null,null,0,0,null,null,{"$f":"(($F100+$K100+$O100)+($G100+$L100+$P100))*$E100+IF(SUM(K100:L100,O100:P100)=0,0,SUM(AW100:AX100))","v":0},0,0,null,null,{"$f":"(($F100+$K100+$O100+$T100)+($G100+$L100+$P100+$U100))*$E100+IF(SUM(K100:L100,O100:P100,T100:U100)=0,0,SUM(AW100:AY100))","v":0},{"$f":"V100-$J100","v":0},0,{"$f":"V100-$Q100","v":0},null,null,0,0,0,{"$f":"AB100-$Q100","v":0},{"$f":"AB100-$V100","v":0},null,null,0,0,0,{"$f":"AI100-$Q100","v":0},{"$f":"AI100-$V100","v":0},{"$f":"AI100-$AB100","v":0},0,0,0,0,0,{"$f":"AS100-J100","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":101},null,null,null,null,0,0,0,0,{"$f":"(E101*I101)+H101","v":0},null,null,0,0,null,null,0,0,0,null,null,{"$f":"(($F101+$K101+$O101+$T101)+($G101+$L101+$P101+$U101))*$E101+IF(SUM(K101:L101,O101:P101,T101:U101)=0,0,SUM(AW101:AY101))","v":0},0,0,{"$f":"V101-$Q101","v":0},null,null,0,0,0,{"$f":"AB101-$Q101","v":0},{"$f":"AB101-$V101","v":0},null,null,0,0,0,{"$f":"AI101-$Q101","v":0},{"$f":"AI101-$V101","v":0},{"$f":"AI101-$AB101","v":0},0,0,0,0,0,{"$f":"AS101-J101","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":102},null,null,null,null,0,0,0,0,{"$f":"(E102*I102)+H102","v":0},null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V102-$Q102","v":0},null,null,0,0,0,{"$f":"AB102-$Q102","v":0},{"$f":"AB102-$V102","v":0},null,null,0,0,0,{"$f":"AI102-$Q102","v":0},{"$f":"AI102-$V102","v":0},{"$f":"AI102-$AB102","v":0},0,0,0,0,0,{"$f":"AS102-J102","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":103},null,null,null,null,0,0,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":104},null,null,null,null,0,0,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":105},null,null,null,null,0,0,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":106},null,null,null,null,0,0,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI106-$M106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Subcontractors Costs Requested",{"$f":"SUMPRODUCT(E81:E96,F81:F96)+(SUMPRODUCT(E81:E96,F81:F96)*(J110/100))","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Subcontractors Costs Requested",{"$f":"SUMPRODUCT(E81:E96,G81:G96)+(SUMPRODUCT(E81:E96,G81:G96)*(J110/100))","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Subcontractors Costs Requested",{"$f":"SUM(J81:J96)","v":0}]
[null,null,null,null,null,null,null,null,"Subcontractor Markup (Same as Cost Sheet)",10]
[null,null,null,null,null,null,null,null,"Change Notice Subcontractors Costs Requested",{"$f":"SUM($AT$81:$AT$107)","v":0},null,null,null,{"$f":"SUM(N81:N107)","v":0},null,null,null,{"$f":"SUM(R81:R107)","v":0},0,null,null,null,{"$f":"SUM(W81:W107)","v":0},0,0,null,null,null,{"$f":"SUM(AC81:AC107)","v":0},0,0,0,null,null,null,{"$f":"SUM(AJ81:AJ107)","v":0},0,0,0,{"$f":"SUM(AN81:AN107)","v":0}]
[]
[]
["PERMITS/FEES (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"PERMITS/FEES (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PERMITS/FEES (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)"]
[{"$f":"ROW()","v":117},null,null,null,null,null,null,"N/A",{"$f":"F117+G117","v":0},{"$f":"(E117*I117)","v":0},null,null,{"$f":"(($F117+K117)+($G117+L117))*$E117","v":0},{"$f":"M117-$J117","v":0},null,null,{"$f":"(($F117+$K117+$O117)+($G117+$L117+$P117))*$E117","v":0},{"$f":"Q117-$J117","v":0},{"$f":"Q117-$M117","v":0},null,null,{"$f":"(($F117+$K117+$O117+$T117)+($G117+$L117+$P117+$U117))*$E117","v":0},{"$f":"V117-$J117","v":0},{"$f":"V117-$M117","v":0},{"$f":"V117-$Q117","v":0},null,null,{"$f":"(($F117+$K117+$O117+$T117+$Z117)+($G117+$L117+$P117+$U117+$AA117))*$E117","v":0},{"$f":"AB117-$J117","v":0},{"$f":"AB117-$M117","v":0},{"$f":"AB117-$Q117","v":0},{"$f":"AB117-$V117","v":0},null,null,{"$f":"(($F117+$K117+$O117+$T117+$Z117+$AG117)+($G117+$L117+$P117+$U117+$AA117+$AH117))*$E117","v":0},{"$f":"AI117-$J117","v":0},{"$f":"AI117-$M117","v":0},{"$f":"AI117-$Q117","v":0},{"$f":"AI117-$V117","v":0},{"$f":"AI117-$AB117","v":0},{"$f":"F117+K117+O117+T117+Z117+AG117","v":0},{"$f":"G117+L117+P117+U117+AA117+AH117","v":0},"N/A",{"$f":"AO117+AP117","v":0},{"$f":"(AR117)*E117","v":0},{"$f":"AS117-J117","v":0},{"$f":"AO117-F117","v":0},{"$f":"AP117-G117","v":0}]
[{"$f":"ROW()","v":118},null,null,null,null,null,null,"N/A",0,{"$f":"(E118*I118)","v":0},null,null,{"$f":"(($F118+K118)+($G118+L118))*$E118","v":0},{"$f":"M118-$J118","v":0},null,null,{"$f":"(($F118+$K118+$O118)+($G118+$L118+$P118))*$E118","v":0},{"$f":"Q118-$J118","v":0},{"$f":"Q118-$M118","v":0},null,null,{"$f":"(($F118+$K118+$O118+$T118)+($G118+$L118+$P118+$U118))*$E118","v":0},{"$f":"V118-$J118","v":0},{"$f":"V118-$M118","v":0},{"$f":"V118-$Q118","v":0},null,null,{"$f":"(($F118+$K118+$O118+$T118+$Z118)+($G118+$L118+$P118+$U118+$AA118))*$E118","v":0},{"$f":"AB118-$J118","v":0},{"$f":"AB118-$M118","v":0},{"$f":"AB118-$Q118","v":0},{"$f":"AB118-$V118","v":0},null,null,{"$f":"(($F118+$K118+$O118+$T118+$Z118+$AG118)+($G118+$L118+$P118+$U118+$AA118+$AH118))*$E118","v":0},{"$f":"AI118-$J118","v":0},{"$f":"AI118-$M118","v":0},{"$f":"AI118-$Q118","v":0},{"$f":"AI118-$V118","v":0},{"$f":"AI118-$AB118","v":0},{"$f":"F118+K118+O118+T118+Z118+AG118","v":0},0,"N/A",{"$f":"AO118+AP118","v":0},{"$f":"(AR118)*E118","v":0},{"$f":"AS118-J118","v":0},{"$f":"AO118-F118","v":0},{"$f":"AP118-G118","v":0}]
[{"$f":"ROW()","v":119},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q119-$J119","v":0},{"$f":"Q119-$M119","v":0},null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,{"$f":"AO119-F119","v":0},0]
[{"$f":"ROW()","v":120},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V120-$Q120","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":121},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V121-$Q121","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":122},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI122-$M122","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS122-J122","v":0},0,0]
[{"$f":"ROW()","v":123},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V123-$Q123","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI123-$M123","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS123-J123","v":0},0,0]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,{"$f":"Q124-$M124","v":0},null,null,0,0,0,{"$f":"V124-$Q124","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI124-$M124","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS124-J124","v":0},0,0]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI125-$M125","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS125-J125","v":0},0,0]
[{"$f":"ROW()","v":126},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q126-$J126","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":128},null,null,null,null,0,0,"N/A",{"$f":"F128+G128","v":0},{"$f":"(E128*I128)","v":0},null,null,{"$f":"(($F128+K128)+($G128+L128))*$E128","v":0},{"$f":"M128-$J128","v":0},null,null,0,{"$f":"Q128-$J128","v":0},{"$f":"Q128-$M128","v":0},null,null,{"$f":"(($F128+$K128+$O128+$T128)+($G128+$L128+$P128+$U128))*$E128","v":0},{"$f":"V128-$J128","v":0},{"$f":"V128-$M128","v":0},{"$f":"V128-$Q128","v":0},null,null,{"$f":"(($F128+$K128+$O128+$T128+$Z128)+($G128+$L128+$P128+$U128+$AA128))*$E128","v":0},{"$f":"AB128-$J128","v":0},{"$f":"AB128-$M128","v":0},{"$f":"AB128-$Q128","v":0},{"$f":"AB128-$V128","v":0},null,null,{"$f":"(($F128+$K128+$O128+$T128+$Z128+$AG128)+($G128+$L128+$P128+$U128+$AA128+$AH128))*$E128","v":0},{"$f":"AI128-$J128","v":0},{"$f":"AI128-$M128","v":0},{"$f":"AI128-$Q128","v":0},{"$f":"AI128-$V128","v":0},{"$f":"AI128-$AB128","v":0},{"$f":"F128+K128+O128+T128+Z128+AG128","v":0},0,"N/A",{"$f":"AO128+AP128","v":0},{"$f":"(AR128)*E128","v":0},{"$f":"AS128-J128","v":0},{"$f":"AO128-F128","v":0},0]
[{"$f":"ROW()","v":129},null,null,null,null,0,0,"N/A",0,0,null,null,{"$f":"(($F129+K129)+($G129+L129))*$E129","v":0},{"$f":"M129-$J129","v":0},null,null,0,{"$f":"P129-$J129","v":0},{"$f":"Q129-$M129","v":0},null,null,0,{"$f":"V129-$J129","v":0},{"$f":"V129-$M129","v":0},{"$f":"V129-$Q129","v":0},null,null,0,{"$f":"AB129-$J129","v":0},{"$f":"AB129-$M129","v":0},{"$f":"AB129-$Q129","v":0},{"$f":"AB129-$V129","v":0},null,null,0,{"$f":"AI129-$J129","v":0},{"$f":"AI129-$M129","v":0},{"$f":"AI129-$Q129","v":0},{"$f":"AI129-$V129","v":0},{"$f":"AI129-$AB129","v":0},0,0,"N/A",0,{"$f":"(AR129)*E129","v":0},{"$f":"AS129-J129","v":0},0,0]
[{"$f":"ROW()","v":130},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB130-$J130","v":0},0,0,0,null,null,0,0,{"$f":"AI130-$M130","v":0},0,{"$f":"AI130-$V130","v":0},0,0,0,"N/A",0,{"$f":"(AR130)*E130","v":0},{"$f":"AS130-J130","v":0},0,0]
[{"$f":"ROW()","v":131},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB131-$J131","v":0},0,0,0,null,null,0,0,{"$f":"AI131-$M131","v":0},{"$f":"AI131-$Q131","v":0},{"$f":"AI131-$V131","v":0},0,0,0,"N/A",0,{"$f":"(AR131)*E131","v":0},{"$f":"AS131-J131","v":0},0,0]
[{"$f":"ROW()","v":132},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,{"$f":"AB132-$Q132","v":0},0,null,null,0,{"$f":"AI132-$J132","v":0},0,{"$f":"AI132-$Q132","v":0},{"$f":"AI132-$V132","v":0},{"$f":"AI132-$AB132","v":0},0,0,"N/A",0,{"$f":"(AR132)*E132","v":0},{"$f":"AS132-J132","v":0},0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Permits/Fees Costs Requested",{"$f":"SUMPRODUCT(E117:E127,F117:F127)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Permits/Fees Costs Requested",{"$f":"SUMPRODUCT(E117:E127,G117:G127)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Permits/Fees Costs Requested",{"$f":"SUM(J117:J127)","v":0}]
[null,null,null,null,null,null,null,null,"Change Notice Permits/Fees Costs Requested",{"$f":"SUM($AT$117:$AT$133)","v":0},null,null,null,{"$f":"SUM(N117:N133)","v":0},null,null,null,{"$f":"SUM(R117:R133)","v":0},{"$f":"SUM(S117:S133)","v":0},null,null,null,{"$f":"SUM(W117:W133)","v":0},{"$f":"SUM(X117:X133)","v":0},{"$f":"SUM(Y117:Y133)","v":0},null,null,null,{"$f":"SUM(AC117:AC133)","v":0},{"$f":"SUM(AD117:AD133)","v":0},{"$f":"SUM(AE117:AE133)","v":0},{"$f":"SUM(AF117:AF133)","v":0},null,null,null,{"$f":"SUM(AJ117:AJ133)","v":0},{"$f":"SUM(AK117:AK133)","v":0},{"$f":"SUM(AL117:AL133)","v":0},{"$f":"SUM(AM117:AM133)","v":0},{"$f":"SUM(AN117:AN133)","v":0}]
[]
[]
["MISCELLANEOUS (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"MISCELLANEOUS (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MISCELLANEOUS (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)"]
[{"$f":"ROW()","v":142},null,null,null,null,null,null,"N/A",{"$f":"F142+G142","v":0},{"$f":"(E142*I142)","v":0},null,null,{"$f":"(($F142+K142)+($G142+L142))*$E142","v":0},{"$f":"M142-$J142","v":0},null,null,{"$f":"(($F142+$K142+$O142)+($G142+$L142+$P142))*$E142","v":0},{"$f":"Q142-$J142","v":0},{"$f":"Q142-$M142","v":0},null,null,{"$f":"(($F142+$K142+$O142+$T142)+($G142+$L142+$P142+$U142))*$E142","v":0},{"$f":"V142-$J142","v":0},{"$f":"V142-$M142","v":0},{"$f":"V142-$Q142","v":0},null,null,{"$f":"(($F142+$K142+$O142+$T142+$Z142)+($G142+$L142+$P142+$U142+$AA142))*$E142","v":0},{"$f":"AB142-$J142","v":0},{"$f":"AB142-$M142","v":0},{"$f":"AB142-$Q142","v":0},{"$f":"AB142-$V142","v":0},null,null,{"$f":"(($F142+$K142+$O142+$T142+$Z142+$AG142)+($G142+$L142+$P142+$U142+$AA142+$AH142))*$E142","v":0},{"$f":"AI142-$J142","v":0},{"$f":"AI142-$M142","v":0},{"$f":"AI142-$Q142","v":0},{"$f":"AI142-$V142","v":0},{"$f":"AI142-$AB142","v":0},{"$f":"F142+K142+O142+T142+Z142+AG142","v":0},{"$f":"G142+L142+P142+U142+AA142+AH142","v":0},"N/A",{"$f":"AO142+AP142","v":0},{"$f":"(AR142)*E142","v":0},{"$f":"AS142-J142","v":0},{"$f":"AO142-F142","v":0},{"$f":"AP142-G142","v":0}]
[{"$f":"ROW()","v":143},null,null,null,null,null,null,"N/A",0,0,null,null,{"$f":"(($F143+K143)+($G143+L143))*$E143","v":0},{"$f":"M143-$J143","v":0},null,null,{"$f":"(($F143+$K143+$O143)+($G143+$L143+$P143))*$E143","v":0},{"$f":"Q143-$J143","v":0},{"$f":"Q143-$M143","v":0},null,null,{"$f":"(($F143+$K143+$O143+$T143)+($G143+$L143+$P143+$U143))*$E143","v":0},{"$f":"V143-$J143","v":0},{"$f":"V143-$M143","v":0},{"$f":"V143-$Q143","v":0},null,null,{"$f":"(($F143+$K143+$O143+$T143+$Z143)+($G143+$L143+$P143+$U143+$AA143))*$E143","v":0},{"$f":"AB143-$J143","v":0},{"$f":"AB143-$M143","v":0},{"$f":"AB143-$Q143","v":0},{"$f":"AB143-$V143","v":0},null,null,{"$f":"(($F143+$K143+$O143+$T143+$Z143+$AG143)+($G143+$L143+$P143+$U143+$AA143+$AH143))*$E143","v":0},{"$f":"AI143-$J143","v":0},{"$f":"AI143-$M143","v":0},{"$f":"AI143-$Q143","v":0},{"$f":"AI143-$V143","v":0},{"$f":"AI143-$AB143","v":0},{"$f":"F143+K143+O143+T143+Z143+AG143","v":0},0,"N/A",{"$f":"AO143+AP143","v":0},{"$f":"(AR143)*E143","v":0},{"$f":"AS143-J143","v":0},{"$f":"AO143-F143","v":0},{"$f":"AP143-G143","v":0}]
[{"$f":"ROW()","v":144},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q144-$J144","v":0},{"$f":"Q144-$M144","v":0},null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,{"$f":"AO144-F144","v":0},0]
[{"$f":"ROW()","v":145},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V145-$Q145","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":146},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V146-$Q146","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":147},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI147-$M147","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS147-J147","v":0},0,0]
[{"$f":"ROW()","v":148},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V148-$Q148","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI148-$M148","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS148-J148","v":0},0,0]
[{"$f":"ROW()","v":149},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,{"$f":"Q149-$M149","v":0},null,null,0,0,0,{"$f":"V149-$Q149","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI149-$M149","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS149-J149","v":0},0,0]
[{"$f":"ROW()","v":150},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI150-$M150","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS150-J150","v":0},0,0]
[{"$f":"ROW()","v":151},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q151-$J151","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":153},null,null,null,null,0,0,"N/A",0,0,null,null,{"$f":"(($F153+K153)+($G153+L153))*$E153","v":0},{"$f":"M153-$J153","v":0},null,null,0,{"$f":"Q153-$J153","v":0},{"$f":"Q153-$M153","v":0},null,null,{"$f":"(($F153+$K153+$O153+$T153)+($G153+$L153+$P153+$U153))*$E153","v":0},{"$f":"V153-$J153","v":0},{"$f":"V153-$M153","v":0},{"$f":"V153-$Q153","v":0},null,null,{"$f":"(($F153+$K153+$O153+$T153+$Z153)+($G153+$L153+$P153+$U153+$AA153))*$E153","v":0},{"$f":"AB153-$J153","v":0},{"$f":"AB153-$M153","v":0},{"$f":"AB153-$Q153","v":0},{"$f":"AB153-$V153","v":0},null,null,{"$f":"(($F153+$K153+$O153+$T153+$Z153+$AG153)+($G153+$L153+$P153+$U153+$AA153+$AH153))*$E153","v":0},{"$f":"AI153-$J153","v":0},{"$f":"AI153-$M153","v":0},{"$f":"AI153-$Q153","v":0},{"$f":"AI153-$V153","v":0},{"$f":"AI153-$AB153","v":0},{"$f":"F153+K153+O153+T153+Z153+AG153","v":0},0,"N/A",{"$f":"AO153+AP153","v":0},{"$f":"(AR153)*E153","v":0},{"$f":"AS153-J153","v":0},{"$f":"AO153-F153","v":0},0]
[{"$f":"ROW()","v":154},null,null,null,null,0,0,"N/A",0,0,null,null,{"$f":"(($F154+K154)+($G154+L154))*$E154","v":0},{"$f":"M154-$J154","v":0},null,null,0,{"$f":"P154-$J154","v":0},{"$f":"Q154-$M154","v":0},null,null,0,{"$f":"V154-$J154","v":0},{"$f":"V154-$M154","v":0},{"$f":"V154-$Q154","v":0},null,null,0,{"$f":"AB154-$J154","v":0},{"$f":"AB154-$M154","v":0},{"$f":"AB154-$Q154","v":0},{"$f":"AB154-$V154","v":0},null,null,0,{"$f":"AI154-$J154","v":0},{"$f":"AI154-$M154","v":0},{"$f":"AI154-$Q154","v":0},{"$f":"AI154-$V154","v":0},{"$f":"AI154-$AB154","v":0},0,0,"N/A",0,{"$f":"(AR154)*E154","v":0},{"$f":"AS154-J154","v":0},0,0]
[{"$f":"ROW()","v":155},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB155-$J155","v":0},0,0,0,null,null,0,0,{"$f":"AI155-$M155","v":0},0,{"$f":"AI155-$V155","v":0},0,0,0,"N/A",0,{"$f":"(AR155)*E155","v":0},{"$f":"AS155-J155","v":0},0,0]
[{"$f":"ROW()","v":156},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB156-$J156","v":0},0,0,0,null,null,0,0,{"$f":"AI156-$M156","v":0},{"$f":"AI156-$Q156","v":0},{"$f":"AI156-$V156","v":0},0,0,0,"N/A",0,{"$f":"(AR156)*E156","v":0},{"$f":"AS156-J156","v":0},0,0]
[{"$f":"ROW()","v":157},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,{"$f":"AB157-$Q157","v":0},0,null,null,0,{"$f":"AI157-$J157","v":0},0,{"$f":"AI157-$Q157","v":0},{"$f":"AI157-$V157","v":0},{"$f":"AI157-$AB157","v":0},0,0,"N/A",0,{"$f":"(AR157)*E157","v":0},{"$f":"AS157-J157","v":0},0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Miscellaneous Costs Requested",{"$f":"SUMPRODUCT(E142:E152,F142:F152)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Miscellaneous Costs Requested",{"$f":"SUMPRODUCT(E142:E152,G142:G152)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Miscellaneous Costs Requested",{"$f":"SUM(J142:J152)","v":0}]
[null,null,null,null,null,null,null,null,"Change Notice Miscellaneous Costs Requested",{"$f":"SUM($AT$142:$AT$158)","v":0},null,null,null,{"$f":"SUM(N142:N158)","v":0},null,null,null,{"$f":"SUM(R142:R158)","v":0},{"$f":"SUM(S142:S158)","v":0},null,null,null,{"$f":"SUM(W142:W158)","v":0},{"$f":"SUM(X142:X158)","v":0},{"$f":"SUM(Y142:Y158)","v":0},null,null,null,{"$f":"SUM(AC142:AC158)","v":0},{"$f":"SUM(AD142:AD158)","v":0},{"$f":"SUM(AE142:AE158)","v":0},{"$f":"SUM(AF142:AF158)","v":0},null,null,null,{"$f":"SUM(AJ142:AJ158)","v":0},{"$f":"SUM(AK142:AK158)","v":0},{"$f":"SUM(AL142:AL158)","v":0},{"$f":"SUM(AM142:AM158)","v":0},{"$f":"SUM(AN142:AN158)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,"Total Base Amount Requested for Subtask",{"$f":"SUM(J47,J72,J107,J133,J158)","v":0}]
[null,null,null,null,null,null,null,null,"Total Contingency Amount Requested for Subtask",{"$f":"SUM(J48,J73,J108,J134,J159)","v":0}]
[null,null,null,null,null,null,null,null,"Total Amount Requested for Subtask",{"$f":"SUM(J49,J74,J109,J135,J160)","v":0}]
[null,null,null,null,null,null,null,null,"Total Change Notice Amount for Subtask",{"$f":"SUM(J50,J75,J111,J136,J161)","v":0},null,null,null,{"$f":"SUM(N50,N75,N111,N136,N161)","v":0},null,null,null,null,{"$f":"SUM(S50,S75,S111,S136,S161)","v":0},null,null,null,null,null,{"$f":"SUM(Y50,Y75,Y111,Y136,Y161)","v":0},null,null,null,null,null,null,{"$f":"SUM(AF50,AF75,AF111,AF136,AF161)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AN50,AN75,AN111,AN136,AN161)","v":0}]

{"sheet":"GW Monitoring & Sampling","index":8,"n_rows":167,"n_cols":53,"rows_kept":167,"cut":false,"hidden":false,"merged":[[114,40,114,47],[139,0,139,9],[139,10,139,13],[139,14,139,18],[139,19,139,24],[139,25,139,31],[139,32,139,39],[139,40,139,47],[114,0,114,9],[114,10,114,13],[114,14,114,18],[114,19,114,24],[114,25,114,31],[114,32,114,39],[78,32,78,39],[28,32,28,39],[28,40,28,47],[53,0,53,9],[53,10,53,13],[53,14,53,18],[53,19,53,24],[53,25,53,31],[53,32,53,39],[53,40,53,47],[28,25,28,31],[78,0,78,9],[78,10,78,13],[78,14,78,18],[78,19,78,24],[78,25,78,31],[23,4,25,6],[28,0,28,9],[28,10,28,13],[28,14,28,18],[28,19,28,24],[21,8,25,8],[21,9,25,9],[21,10,25,10],[21,11,25,11],[23,1,25,2],[13,1,14,6],[15,8,20,8],[15,9,20,9],[15,10,20,10],[15,11,20,11],[9,8,14,8],[9,9,14,9],[9,10,14,10],[9,11,14,11],[1,8,1,11],[3,8,8,8],[3,9,8,9],[3,10,8,10],[3,11,8,11]]}
[]
[null,null,"Preapproval Change Notice",null,null,null,null,null,"Cost Sheet Support Documentation (such as bids)\nSupport documents may be attached to the submittal email or you may be embedded\nin the table below. The PDF file below contains instructions for embedding PDFs."]
[null,null,null,null,null,null,null,null,"Description","Uploaded PDF","Description","Uploaded PDF"]
[null,null,null,null,null,null,null,null,"Example: Driller bid"]
[null,"- Email the completed Change Notice Form and Implementation Schedule (if project schedule has changed) to: ustpreapproval@azdeq.gov. "]
[]
[null,"- Save the completed Excel file using the following naming convention:"]
[null,"YYYY.MM.DD_XXXX_CXX_CNXX_Change Notice"]
[null,"Year, Month, Date_four digit LUST number (include leading zero)_Cost Sheet Number_Change Notice Number for the Corresponding Cost Sheets_'Change Notice'"]
[]
[null,"- For each Line (Work Item), enter the appropriate information based on the change to the cost sheet (add or subtract units as appropriate)"]
[null,"- Updated number of units are added to the corresponding CN0X section within the corresponding line item (row)"]
[null,"- New line items and changes in unit rates shall be added as new lines beneath the new line indicating row"]
[null,"- For Example: If 8 additional hours are needed to complete a task, put 8 in the corresponding labor row within the correct CN column.\nIf these 8 hours are used by a different labor class than within the original cost sheet (or the unit rate is different), a new line is added where indicated."]
[]
[]
[null,"- To Add rows to the form, follow these instructions:"]
[null,"- Click the button labeled \"ADD NEW ROWS\""]
[null,"- Follow prompts of the macro, entering whole number integers"]
[null,"- Select row numbers so that copied information stays within the same section"]
[null,"(i.e., copy row 90 and paste below row 96)"]
[null,"- If the above was not performed correctly, ADEQ cannot guarantee the spreadsheet will function appropriately with the new rows"]
[]
[null,"Groundwater Monitoring and Sampling Subtask",null,null,"- Gray cells contain formulas, do not change these cells, unless indicated by instructions."]
[]
[]
[]
["LABOR (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"LABOR (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LABOR (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)"]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,"N/A",{"$f":"F31+G31","v":0},{"$f":"(E31*I31)","v":0},null,null,{"$f":"(($F31+K31)+($G31+L31))*$E31","v":0},{"$f":"M31-$J31","v":0},null,null,{"$f":"(($F31+$K31+$O31)+($G31+$L31+$P31))*$E31","v":0},{"$f":"Q31-$J31","v":0},{"$f":"Q31-$M31","v":0},null,null,{"$f":"(($F31+$K31+$O31+$T31)+($G31+$L31+$P31+$U31))*$E31","v":0},{"$f":"V31-$J31","v":0},{"$f":"V31-$M31","v":0},{"$f":"V31-$Q31","v":0},null,null,{"$f":"(($F31+$K31+$O31+$T31+$Z31)+($G31+$L31+$P31+$U31+$AA31))*$E31","v":0},{"$f":"AB31-$J31","v":0},{"$f":"AB31-$M31","v":0},{"$f":"AB31-$Q31","v":0},{"$f":"AB31-$V31","v":0},null,null,{"$f":"(($F31+$K31+$O31+$T31+$Z31+$AG31)+($G31+$L31+$P31+$U31+$AA31+$AH31))*$E31","v":0},{"$f":"AI31-$J31","v":0},{"$f":"AI31-$M31","v":0},{"$f":"AI31-$Q31","v":0},{"$f":"AI31-$V31","v":0},{"$f":"AI31-$AB31","v":0},{"$f":"F31+K31+O31+T31+Z31+AG31","v":0},{"$f":"G31+L31+P31+U31+AA31+AH31","v":0},"N/A",{"$f":"AO31+AP31","v":0},{"$f":"(AR31)*E31","v":0},{"$f":"AS31-J31","v":0},{"$f":"AO31-F31","v":0},{"$f":"AP31-G31","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,"N/A",{"$f":"F32+G32","v":0},{"$f":"(E32*I32)","v":0},null,null,{"$f":"(($F32+K32)+($G32+L32))*$E32","v":0},{"$f":"M32-$J32","v":0},null,null,{"$f":"(($F32+$K32+$O32)+($G32+$L32+$P32))*$E32","v":0},{"$f":"Q32-$J32","v":0},{"$f":"Q32-$M32","v":0},null,null,{"$f":"(($F32+$K32+$O32+$T32)+($G32+$L32+$P32+$U32))*$E32","v":0},{"$f":"V32-$J32","v":0},{"$f":"V32-$M32","v":0},{"$f":"V32-$Q32","v":0},null,null,{"$f":"(($F32+$K32+$O32+$T32+$Z32)+($G32+$L32+$P32+$U32+$AA32))*$E32","v":0},{"$f":"AB32-$J32","v":0},{"$f":"AB32-$M32","v":0},{"$f":"AB32-$Q32","v":0},{"$f":"AB32-$V32","v":0},null,null,{"$f":"(($F32+$K32+$O32+$T32+$Z32+$AG32)+($G32+$L32+$P32+$U32+$AA32+$AH32))*$E32","v":0},{"$f":"AI32-$J32","v":0},{"$f":"AI32-$M32","v":0},{"$f":"AI32-$Q32","v":0},{"$f":"AI32-$V32","v":0},{"$f":"AI32-$AB32","v":0},{"$f":"F32+K32+O32+T32+Z32+AG32","v":0},0,"N/A",{"$f":"AO32+AP32","v":0},{"$f":"(AR32)*E32","v":0},{"$f":"AS32-J32","v":0},{"$f":"AO32-F32","v":0},{"$f":"AP32-G32","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,"N/A",0,{"$f":"(E33*I33)","v":0},null,null,0,0,null,null,0,{"$f":"Q33-$J33","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,{"$f":"AO33-F33","v":0},0]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,"N/A",0,{"$f":"(E34*I34)","v":0},null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V34-$Q34","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,"N/A",0,{"$f":"(E35*I35)","v":0},null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI36-$M36","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS36-J36","v":0},0,0]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V37-$Q37","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI38-$M38","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS38-J38","v":0},0,0]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q40-$J40","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":42},null,null,null,null,0,0,"N/A",{"$f":"F42+G42","v":0},{"$f":"(E42*I42)","v":0},null,null,{"$f":"(($F42+K42)+($G42+L42))*$E42","v":0},{"$f":"M42-$J42","v":0},null,null,0,{"$f":"Q42-$J42","v":0},{"$f":"Q42-$M42","v":0},null,null,{"$f":"(($F42+$K42+$O42+$T42)+($G42+$L42+$P42+$U42))*$E42","v":0},{"$f":"V42-$J42","v":0},{"$f":"V42-$M42","v":0},{"$f":"V42-$Q42","v":0},null,null,{"$f":"(($F42+$K42+$O42+$T42+$Z42)+($G42+$L42+$P42+$U42+$AA42))*$E42","v":0},{"$f":"AB42-$J42","v":0},{"$f":"AB42-$M42","v":0},{"$f":"AB42-$Q42","v":0},{"$f":"AB42-$V42","v":0},null,null,{"$f":"(($F42+$K42+$O42+$T42+$Z42+$AG42)+($G42+$L42+$P42+$U42+$AA42+$AH42))*$E42","v":0},{"$f":"AI42-$J42","v":0},{"$f":"AI42-$M42","v":0},{"$f":"AI42-$Q42","v":0},{"$f":"AI42-$V42","v":0},{"$f":"AI42-$AB42","v":0},{"$f":"F42+K42+O42+T42+Z42+AG42","v":0},0,"N/A",0,{"$f":"(AR42)*E42","v":0},{"$f":"AS42-J42","v":0},0,0]
[{"$f":"ROW()","v":43},null,null,null,null,0,0,"N/A",0,{"$f":"(E43*I43)","v":0},null,null,{"$f":"(($F43+K43)+($G43+L43))*$E43","v":0},0,null,null,0,{"$f":"P43-$J43","v":0},{"$f":"Q43-$M43","v":0},null,null,0,{"$f":"V43-$J43","v":0},{"$f":"V43-$M43","v":0},0,null,null,0,{"$f":"AB43-$J43","v":0},{"$f":"AB43-$M43","v":0},0,0,null,null,0,{"$f":"AI43-$J43","v":0},{"$f":"AI43-$M43","v":0},0,0,0,0,0,"N/A",0,{"$f":"(AR43)*E43","v":0},{"$f":"AS43-J43","v":0},0,0]
[{"$f":"ROW()","v":44},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB44-$J44","v":0},0,0,0,null,null,0,0,{"$f":"AI44-$M44","v":0},0,{"$f":"AI44-$V44","v":0},0,0,0,"N/A",0,{"$f":"(AR44)*E44","v":0},{"$f":"AS44-J44","v":0},0,0]
[{"$f":"ROW()","v":45},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,{"$f":"AI45-$Q45","v":0},{"$f":"AI45-$V45","v":0},0,0,0,"N/A",0,{"$f":"(AR45)*E45","v":0},{"$f":"AS45-J45","v":0},0,0]
[{"$f":"ROW()","v":46},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,{"$f":"AB46-$Q46","v":0},0,null,null,0,{"$f":"AI46-$J46","v":0},0,0,0,{"$f":"AI46-$AB46","v":0},0,0,"N/A",0,{"$f":"(AR46)*E46","v":0},{"$f":"AS46-J46","v":0},0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Labor Costs Requested",{"$f":"SUMPRODUCT(E31:E41,F31:F41)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Labor Costs Requested",{"$f":"SUMPRODUCT(E31:E41,G31:G41)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Labor Costs Requested",{"$f":"SUM(J31:J41)","v":0}]
[null,null,null,null,null,null,null,null,"Change Notice Labor Costs Requested",{"$f":"SUM($AT$31:$AT$47)","v":0},null,null,null,{"$f":"SUM(N31:N47)","v":0},null,null,null,{"$f":"SUM(R31:R47)","v":0},{"$f":"SUM(S31:S47)","v":0},null,null,null,{"$f":"SUM(W31:W47)","v":0},{"$f":"SUM(X31:X47)","v":0},{"$f":"SUM(Y31:Y47)","v":0},null,null,null,{"$f":"SUM(AC31:AC47)","v":0},{"$f":"SUM(AD31:AD47)","v":0},0,{"$f":"SUM(AF31:AF47)","v":0},null,null,null,{"$f":"SUM(AJ31:AJ47)","v":0},{"$f":"SUM(AK31:AK47)","v":0},0,0,0]
[]
[]
["EQUIPMENT/MATERIALS/SUPPLIES (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"EQUIPMENT/MATERIALS/SUPPLIES (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EQUIPMENT/MATERIALS/SUPPLIES (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)"]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,"N/A",{"$f":"F56+G56","v":0},{"$f":"(E56*I56)","v":0},null,null,{"$f":"(($F56+K56)+($G56+L56))*$E56","v":0},{"$f":"M56-$J56","v":0},null,null,{"$f":"(($F56+$K56+$O56)+($G56+$L56+$P56))*$E56","v":0},{"$f":"Q56-$J56","v":0},{"$f":"Q56-$M56","v":0},null,null,{"$f":"(($F56+$K56+$O56+$T56)+($G56+$L56+$P56+$U56))*$E56","v":0},{"$f":"V56-$J56","v":0},{"$f":"V56-$M56","v":0},{"$f":"V56-$Q56","v":0},null,null,{"$f":"(($F56+$K56+$O56+$T56+$Z56)+($G56+$L56+$P56+$U56+$AA56))*$E56","v":0},{"$f":"AB56-$J56","v":0},{"$f":"AB56-$M56","v":0},{"$f":"AB56-$Q56","v":0},{"$f":"AB56-$V56","v":0},null,null,{"$f":"(($F56+$K56+$O56+$T56+$Z56+$AG56)+($G56+$L56+$P56+$U56+$AA56+$AH56))*$E56","v":0},{"$f":"AI56-$J56","v":0},{"$f":"AI56-$M56","v":0},{"$f":"AI56-$Q56","v":0},{"$f":"AI56-$V56","v":0},{"$f":"AI56-$AB56","v":0},{"$f":"F56+K56+O56+T56+Z56+AG56","v":0},{"$f":"G56+L56+P56+U56+AA56+AH56","v":0},"N/A",{"$f":"AO56+AP56","v":0},{"$f":"(AR56)*E56","v":0},{"$f":"AS56-J56","v":0},{"$f":"AO56-F56","v":0},{"$f":"AP56-G56","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,"N/A",0,{"$f":"(E57*I57)","v":0},null,null,{"$f":"(($F57+K57)+($G57+L57))*$E57","v":0},{"$f":"M57-$J57","v":0},null,null,{"$f":"(($F57+$K57+$O57)+($G57+$L57+$P57))*$E57","v":0},{"$f":"Q57-$J57","v":0},{"$f":"Q57-$M57","v":0},null,null,{"$f":"(($F57+$K57+$O57+$T57)+($G57+$L57+$P57+$U57))*$E57","v":0},{"$f":"V57-$J57","v":0},{"$f":"V57-$M57","v":0},{"$f":"V57-$Q57","v":0},null,null,{"$f":"(($F57+$K57+$O57+$T57+$Z57)+($G57+$L57+$P57+$U57+$AA57))*$E57","v":0},{"$f":"AB57-$J57","v":0},{"$f":"AB57-$M57","v":0},{"$f":"AB57-$Q57","v":0},{"$f":"AB57-$V57","v":0},null,null,{"$f":"(($F57+$K57+$O57+$T57+$Z57+$AG57)+($G57+$L57+$P57+$U57+$AA57+$AH57))*$E57","v":0},{"$f":"AI57-$J57","v":0},{"$f":"AI57-$M57","v":0},{"$f":"AI57-$Q57","v":0},{"$f":"AI57-$V57","v":0},{"$f":"AI57-$AB57","v":0},{"$f":"F57+K57+O57+T57+Z57+AG57","v":0},0,"N/A",{"$f":"AO57+AP57","v":0},{"$f":"(AR57)*E57","v":0},{"$f":"AS57-J57","v":0},{"$f":"AO57-F57","v":0},{"$f":"AP57-G57","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q58-$J58","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,{"$f":"AO58-F58","v":0},0]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V59-$Q59","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V60-$Q60","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI61-$M61","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS61-J61","v":0},0,0]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V62-$Q62","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI62-$M62","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS62-J62","v":0},0,0]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V63-$Q63","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI63-$M63","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS63-J63","v":0},0,0]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI64-$M64","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS64-J64","v":0},0,0]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q65-$J65","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":67},null,null,null,null,0,0,"N/A",0,{"$f":"(E67*I67)","v":0},null,null,{"$f":"(($F67+K67)+($G67+L67))*$E67","v":0},{"$f":"M67-$J67","v":0},null,null,0,{"$f":"Q67-$J67","v":0},{"$f":"Q67-$M67","v":0},null,null,{"$f":"(($F67+$K67+$O67+$T67)+($G67+$L67+$P67+$U67))*$E67","v":0},{"$f":"V67-$J67","v":0},{"$f":"V67-$M67","v":0},{"$f":"V67-$Q67","v":0},null,null,{"$f":"(($F67+$K67+$O67+$T67+$Z67)+($G67+$L67+$P67+$U67+$AA67))*$E67","v":0},{"$f":"AB67-$J67","v":0},{"$f":"AB67-$M67","v":0},{"$f":"AB67-$Q67","v":0},{"$f":"AB67-$V67","v":0},null,null,{"$f":"(($F67+$K67+$O67+$T67+$Z67+$AG67)+($G67+$L67+$P67+$U67+$AA67+$AH67))*$E67","v":0},{"$f":"AI67-$J67","v":0},{"$f":"AI67-$M67","v":0},{"$f":"AI67-$Q67","v":0},{"$f":"AI67-$V67","v":0},{"$f":"AI67-$AB67","v":0},{"$f":"F67+K67+O67+T67+Z67+AG67","v":0},0,"N/A",{"$f":"AO67+AP67","v":0},{"$f":"(AR67)*E67","v":0},{"$f":"AS67-J67","v":0},{"$f":"AO67-F67","v":0},0]
[{"$f":"ROW()","v":68},null,null,null,null,0,0,"N/A",0,{"$f":"(E68*I68)","v":0},null,null,{"$f":"(($F68+K68)+($G68+L68))*$E68","v":0},{"$f":"M68-$J68","v":0},null,null,0,{"$f":"P68-$J68","v":0},{"$f":"Q68-$M68","v":0},null,null,0,{"$f":"V68-$J68","v":0},{"$f":"V68-$M68","v":0},{"$f":"V68-$Q68","v":0},null,null,0,{"$f":"AB68-$J68","v":0},{"$f":"AB68-$M68","v":0},{"$f":"AB68-$Q68","v":0},{"$f":"AB68-$V68","v":0},null,null,0,{"$f":"AI68-$J68","v":0},{"$f":"AI68-$M68","v":0},{"$f":"AI68-$Q68","v":0},{"$f":"AI68-$V68","v":0},{"$f":"AI68-$AB68","v":0},0,0,"N/A",0,{"$f":"(AR68)*E68","v":0},{"$f":"AS68-J68","v":0},0,0]
[{"$f":"ROW()","v":69},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB69-$J69","v":0},0,0,0,null,null,0,0,{"$f":"AI69-$M69","v":0},0,{"$f":"AI69-$V69","v":0},0,0,0,"N/A",0,{"$f":"(AR69)*E69","v":0},{"$f":"AS69-J69","v":0},0,0]
[{"$f":"ROW()","v":70},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB70-$J70","v":0},0,0,0,null,null,0,0,{"$f":"AI70-$M70","v":0},{"$f":"AI70-$Q70","v":0},{"$f":"AI70-$V70","v":0},0,0,0,"N/A",0,{"$f":"(AR70)*E70","v":0},{"$f":"AS70-J70","v":0},0,0]
[{"$f":"ROW()","v":71},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,{"$f":"AB71-$Q71","v":0},0,null,null,0,{"$f":"AI71-$J71","v":0},0,{"$f":"AI71-$Q71","v":0},{"$f":"AI71-$V71","v":0},{"$f":"AI71-$AB71","v":0},0,0,"N/A",0,{"$f":"(AR71)*E71","v":0},{"$f":"AS71-J71","v":0},0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Equipment/Materials/Supplies Costs Requested",{"$f":"SUMPRODUCT(E56:E66,F56:F66)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Equipment/Materials/Supplies Costs Requested",{"$f":"SUMPRODUCT(E56:E66,G56:G66)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Equipment/Materials/Supplies Costs Requested",{"$f":"SUM(J56:J66)","v":0}]
[null,null,null,null,null,null,null,null,"Change Notice Equipment/Materials/Supplies Costs Requested",{"$f":"SUM($AT$56:$AT$72)","v":0},null,null,null,{"$f":"SUM(N56:N72)","v":0},null,null,null,{"$f":"SUM(R56:R72)","v":0},{"$f":"SUM(S56:S72)","v":0},null,null,null,{"$f":"SUM(W56:W72)","v":0},{"$f":"SUM(X56:X72)","v":0},{"$f":"SUM(Y56:Y72)","v":0},null,null,null,{"$f":"SUM(AC56:AC72)","v":0},{"$f":"SUM(AD56:AD72)","v":0},0,{"$f":"SUM(AF56:AF72)","v":0},null,null,null,{"$f":"SUM(AJ56:AJ72)","v":0},{"$f":"SUM(AK56:AK72)","v":0},0,0,0]
[]
[]
["SUBCONTRACTORS (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"SUBCONTRACTORS (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUBCONTRACTORS (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)","CN01 Markup","CN02 Markup","CN03 Markup","CN04 Markup","CN05 Markup"]
[{"$f":"ROW()","v":81},null,null,null,null,null,null,null,{"$f":"F81+G81","v":0},{"$f":"(E81*I81)+H81","v":0},null,null,{"$f":"$J81+(SUM(K81:L81)*$E81)+$AW81","v":0},{"$f":"M81-$J81","v":0},null,null,{"$f":"$J81+(SUM(O81:P81,K81:L81)*$E81)+SUM($AW81:$AX81)","v":0},{"$f":"Q81-$J81","v":0},{"$f":"Q81-$M81","v":0},null,null,{"$f":"$J81+(SUM(T81:U81,O81:P81,K81:L81)*$E81)+SUM($AW81:$AY81)","v":0},{"$f":"V81-$J81","v":0},{"$f":"V81-$M81","v":0},{"$f":"V81-$Q81","v":0},null,null,{"$f":"$J81+(SUM(Z81:AA81,T81:U81,O81:P81,K81:L81)*$E81)+SUM($AW81:$AZ81)","v":0},{"$f":"AB81-$J81","v":0},{"$f":"AB81-$M81","v":0},{"$f":"AB81-$Q81","v":0},{"$f":"AB81-$V81","v":0},null,null,{"$f":"$J81+(SUM(AG81:AH81,Z81:AA81,T81:U81,O81:P81,K81:L81)*$E81)+SUM($AW81:$BA81)","v":0},{"$f":"AI81-$J81","v":0},{"$f":"AI81-$M81","v":0},{"$f":"AI81-$Q81","v":0},{"$f":"AI81-$V81","v":0},{"$f":"AI81-$AB81","v":0},{"$f":"F81+K81+O81+T81+Z81+AG81","v":0},{"$f":"G81+L81+P81+U81+AA81+AH81","v":0},{"$f":"($J$110/100)*(SUM(AO81:AP81)*E81)","v":0},{"$f":"AO81+AP81","v":0},{"$f":"(AR81)*E81+AQ81","v":0},{"$f":"AS81-J81","v":0},{"$f":"AO81-F81","v":0},0,{"$f":"SUM(K81:L81)*E81*$J$110/100","v":0},{"$f":"SUM(O81:P81)*E81*$J$110/100","v":0},{"$f":"SUM(T81:U81)*E81*$J$110/100","v":0},{"$f":"SUM(Z81:AA81)*E81*$J$110/100","v":0},{"$f":"SUM(AG81:AH81)*E81*$J$110/100","v":0}]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,null,{"$f":"F82+G82","v":0},{"$f":"(E82*I82)+H82","v":0},null,null,{"$f":"$J82+(SUM(K82:L82)*$E82)+$AW82","v":0},{"$f":"M82-$J82","v":0},null,null,{"$f":"$J82+(SUM(O82:P82,K82:L82)*$E82)+SUM($AW82:$AX82)","v":0},{"$f":"Q82-$J82","v":0},{"$f":"Q82-$M82","v":0},null,null,{"$f":"$J82+(SUM(T82:U82,O82:P82,K82:L82)*$E82)+SUM($AW82:$AY82)","v":0},{"$f":"V82-$J82","v":0},{"$f":"V82-$M82","v":0},{"$f":"V82-$Q82","v":0},null,null,{"$f":"$J82+(SUM(Z82:AA82,T82:U82,O82:P82,K82:L82)*$E82)+SUM($AW82:$AZ82)","v":0},{"$f":"AB82-$J82","v":0},{"$f":"AB82-$M82","v":0},0,0,null,null,{"$f":"$J82+(SUM(AG82:AH82,Z82:AA82,T82:U82,O82:P82,K82:L82)*$E82)+SUM($AW82:$BA82)","v":0},{"$f":"AI82-$J82","v":0},{"$f":"AI82-$M82","v":0},0,{"$f":"AI82-$V82","v":0},{"$f":"AI82-$AB82","v":0},{"$f":"F82+K82+O82+T82+Z82+AG82","v":0},0,{"$f":"($J$110/100)*(SUM(AO82:AP82)*E82)","v":0},{"$f":"AO82+AP82","v":0},{"$f":"(AR82)*E82+AQ82","v":0},{"$f":"AS82-J82","v":0},0,0,{"$f":"SUM(K82:L82)*E82*$J$110/100","v":0},0,0,0,0]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,null,0,0,null,null,{"$f":"$J83+(SUM(K83:L83)*$E83)+$AW83","v":0},0,null,null,0,{"$f":"Q83-$J83","v":0},{"$f":"Q83-$M83","v":0},null,null,{"$f":"$J83+(SUM(T83:U83,O83:P83,K83:L83)*$E83)+SUM($AW83:$AY83)","v":0},0,0,0,null,null,0,0,0,0,0,null,null,0,{"$f":"AI83-$J83","v":0},0,0,0,0,0,0,{"$f":"($J$110/100)*(SUM(AO83:AP83)*E83)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":84},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,{"$f":"Q84-$J84","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":85},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":86},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":87},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":88},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":89},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":91},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":93},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":94},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,{"$f":"Q94-$M94","v":0},null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":95},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,{"$f":"Q95-$M95","v":0},null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":97},null,null,null,null,0,0,0,0,0,null,null,{"$f":"((($F97+K97)+($G97+L97))*$E97)+IF(SUM(K97:L97)=0,0,AW97)","v":0},{"$f":"M97-$J97","v":0},null,null,{"$f":"(($F97+$K97+$O97)+($G97+$L97+$P97))*$E97+IF(SUM(K97:L97,O97:P97)=0,0,SUM(AW97:AX97))","v":0},{"$f":"Q97-$J97","v":0},{"$f":"Q97-$M97","v":0},null,null,{"$f":"(($F97+$K97+$O97+$T97)+($G97+$L97+$P97+$U97))*$E97+IF(SUM(K97:L97,O97:P97,T97:U97)=0,0,SUM(AW97:AY97))","v":0},{"$f":"V97-$J97","v":0},{"$f":"V97-$M97","v":0},{"$f":"V97-$Q97","v":0},null,null,{"$f":"(($F97+$K97+$O97+$T97+$Z97)+($G97+$L97+$P97+$U97+$AA97))*$E97+IF(SUM(K97:L97,O97:P97,T97:U97,Z97:AA97)=0,0,SUM(AW97:AZ97))","v":0},{"$f":"AB97-$J97","v":0},{"$f":"AB97-$M97","v":0},{"$f":"AB97-$Q97","v":0},{"$f":"AB97-$V97","v":0},null,null,{"$f":"(($F97+$K97+$O97+$T97+$Z97+$AG97)+($G97+$L97+$P97+$U97+$AA97+$AH97))*$E97+IF(SUM(K97:L97,O97:P97,T97:U97,Z97:AA97,AG97:AH97)=0,0,SUM(AW97:BA97))","v":0},{"$f":"AI97-$J97","v":0},{"$f":"AI97-$M97","v":0},{"$f":"AI97-$Q97","v":0},{"$f":"AI97-$V97","v":0},{"$f":"AI97-$AB97","v":0},{"$f":"F97+K97+O97+T97+Z97+AG97","v":0},0,{"$f":"($J$110/100)*(SUM(AO97:AP97)*E97)","v":0},{"$f":"AO97+AP97","v":0},{"$f":"(AR97)*E97+AQ97","v":0},{"$f":"AS97-J97","v":0},{"$f":"AO97-F97","v":0},0,{"$f":"SUM(K97:L97)*E97*$J$110/100","v":0},{"$f":"SUM(O97:P97)*E97*$J$110/100","v":0},{"$f":"SUM(T97:U97)*E97*$J$110/100","v":0},{"$f":"SUM(Z97:AA97)*E97*$J$110/100","v":0},{"$f":"SUM(AG97:AH97)*E97*$J$110/100","v":0}]
[{"$f":"ROW()","v":98},null,null,null,null,0,0,0,0,0,null,null,{"$f":"((($F98+K98)+($G98+L98))*$E98)+IF(SUM(K98:L98)=0,0,AW98)","v":0},{"$f":"M98-$J98","v":0},null,null,{"$f":"(($F98+$K98+$O98)+($G98+$L98+$P98))*$E98+IF(SUM(K98:L98,O98:P98)=0,0,SUM(AW98:AX98))","v":0},{"$f":"Q98-$J98","v":0},0,null,null,{"$f":"(($F98+$K98+$O98+$T98)+($G98+$L98+$P98+$U98))*$E98+IF(SUM(K98:L98,O98:P98,T98:U98)=0,0,SUM(AW98:AY98))","v":0},{"$f":"V98-$J98","v":0},{"$f":"V98-$M98","v":0},{"$f":"V98-$Q98","v":0},null,null,{"$f":"(($F98+$K98+$O98+$T98+$Z98)+($G98+$L98+$P98+$U98+$AA98))*$E98+IF(SUM(K98:L98,O98:P98,T98:U98,Z98:AA98)=0,0,SUM(AW98:AZ98))","v":0},{"$f":"AB98-$J98","v":0},{"$f":"AB98-$M98","v":0},{"$f":"AB98-$Q98","v":0},{"$f":"AB98-$V98","v":0},null,null,{"$f":"(($F98+$K98+$O98+$T98+$Z98+$AG98)+($G98+$L98+$P98+$U98+$AA98+$AH98))*$E98+IF(SUM(K98:L98,O98:P98,T98:U98,Z98:AA98,AG98:AH98)=0,0,SUM(AW98:BA98))","v":0},{"$f":"AI98-$J98","v":0},0,{"$f":"AI98-$Q98","v":0},{"$f":"AI98-$V98","v":0},{"$f":"AI98-$AB98","v":0},0,0,0,0,{"$f":"(AR98)*E98+AQ98","v":0},{"$f":"AS98-J98","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":99},null,null,null,null,0,0,0,0,{"$f":"(E99*I99)+H99","v":0},null,null,0,0,null,null,{"$f":"(($F99+$K99+$O99)+($G99+$L99+$P99))*$E99+IF(SUM(K99:L99,O99:P99)=0,0,SUM(AW99:AX99))","v":0},{"$f":"Q99-$J99","v":0},0,null,null,{"$f":"(($F99+$K99+$O99+$T99)+($G99+$L99+$P99+$U99))*$E99+IF(SUM(K99:L99,O99:P99,T99:U99)=0,0,SUM(AW99:AY99))","v":0},0,0,{"$f":"V99-$Q99","v":0},null,null,0,0,0,{"$f":"AB99-$Q99","v":0},{"$f":"AB99-$V99","v":0},null,null,0,0,0,{"$f":"AI99-$Q99","v":0},{"$f":"AI99-$V99","v":0},{"$f":"AI99-$AB99","v":0},0,0,0,0,0,{"$f":"AS99-J99","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":100},null,null,null,null,0,0,0,0,{"$f":"(E100*I100)+H100","v":0},null,null,0,0,null,null,{"$f":"(($F100+$K100+$O100)+($G100+$L100+$P100))*$E100+IF(SUM(K100:L100,O100:P100)=0,0,SUM(AW100:AX100))","v":0},0,0,null,null,{"$f":"(($F100+$K100+$O100+$T100)+($G100+$L100+$P100+$U100))*$E100+IF(SUM(K100:L100,O100:P100,T100:U100)=0,0,SUM(AW100:AY100))","v":0},{"$f":"V100-$J100","v":0},0,{"$f":"V100-$Q100","v":0},null,null,0,0,0,{"$f":"AB100-$Q100","v":0},{"$f":"AB100-$V100","v":0},null,null,0,0,0,{"$f":"AI100-$Q100","v":0},{"$f":"AI100-$V100","v":0},{"$f":"AI100-$AB100","v":0},0,0,0,0,0,{"$f":"AS100-J100","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":101},null,null,null,null,0,0,0,0,{"$f":"(E101*I101)+H101","v":0},null,null,0,0,null,null,0,0,0,null,null,{"$f":"(($F101+$K101+$O101+$T101)+($G101+$L101+$P101+$U101))*$E101+IF(SUM(K101:L101,O101:P101,T101:U101)=0,0,SUM(AW101:AY101))","v":0},0,0,{"$f":"V101-$Q101","v":0},null,null,0,0,0,{"$f":"AB101-$Q101","v":0},{"$f":"AB101-$V101","v":0},null,null,0,0,0,{"$f":"AI101-$Q101","v":0},{"$f":"AI101-$V101","v":0},{"$f":"AI101-$AB101","v":0},0,0,0,0,0,{"$f":"AS101-J101","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":102},null,null,null,null,0,0,0,0,{"$f":"(E102*I102)+H102","v":0},null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V102-$Q102","v":0},null,null,0,0,0,{"$f":"AB102-$Q102","v":0},{"$f":"AB102-$V102","v":0},null,null,0,0,0,{"$f":"AI102-$Q102","v":0},{"$f":"AI102-$V102","v":0},{"$f":"AI102-$AB102","v":0},0,0,0,0,0,{"$f":"AS102-J102","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":103},null,null,null,null,0,0,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":104},null,null,null,null,0,0,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":105},null,null,null,null,0,0,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":106},null,null,null,null,0,0,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI106-$M106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Subcontractors Costs Requested",{"$f":"SUMPRODUCT(E81:E96,F81:F96)+(SUMPRODUCT(E81:E96,F81:F96)*(J110/100))","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Subcontractors Costs Requested",{"$f":"SUMPRODUCT(E81:E96,G81:G96)+(SUMPRODUCT(E81:E96,G81:G96)*(J110/100))","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Subcontractors Costs Requested",{"$f":"SUM(J81:J96)","v":0}]
[null,null,null,null,null,null,null,null,"Subcontractor Markup (Same as Cost Sheet)",10]
[null,null,null,null,null,null,null,null,"Change Notice Subcontractors Costs Requested",{"$f":"SUM($AT$81:$AT$107)","v":0},null,null,null,{"$f":"SUM(N81:N107)","v":0},null,null,null,{"$f":"SUM(R81:R107)","v":0},0,null,null,null,{"$f":"SUM(W81:W107)","v":0},0,0,null,null,null,{"$f":"SUM(AC81:AC107)","v":0},0,0,0,null,null,null,{"$f":"SUM(AJ81:AJ107)","v":0},0,0,0,{"$f":"SUM(AN81:AN107)","v":0}]
[]
[]
["PERMITS/FEES (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"PERMITS/FEES (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PERMITS/FEES (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)"]
[{"$f":"ROW()","v":117},null,null,null,null,null,null,"N/A",{"$f":"F117+G117","v":0},{"$f":"(E117*I117)","v":0},null,null,{"$f":"(($F117+K117)+($G117+L117))*$E117","v":0},{"$f":"M117-$J117","v":0},null,null,{"$f":"(($F117+$K117+$O117)+($G117+$L117+$P117))*$E117","v":0},{"$f":"Q117-$J117","v":0},{"$f":"Q117-$M117","v":0},null,null,{"$f":"(($F117+$K117+$O117+$T117)+($G117+$L117+$P117+$U117))*$E117","v":0},{"$f":"V117-$J117","v":0},{"$f":"V117-$M117","v":0},{"$f":"V117-$Q117","v":0},null,null,{"$f":"(($F117+$K117+$O117+$T117+$Z117)+($G117+$L117+$P117+$U117+$AA117))*$E117","v":0},{"$f":"AB117-$J117","v":0},{"$f":"AB117-$M117","v":0},{"$f":"AB117-$Q117","v":0},{"$f":"AB117-$V117","v":0},null,null,{"$f":"(($F117+$K117+$O117+$T117+$Z117+$AG117)+($G117+$L117+$P117+$U117+$AA117+$AH117))*$E117","v":0},{"$f":"AI117-$J117","v":0},{"$f":"AI117-$M117","v":0},{"$f":"AI117-$Q117","v":0},{"$f":"AI117-$V117","v":0},{"$f":"AI117-$AB117","v":0},{"$f":"F117+K117+O117+T117+Z117+AG117","v":0},{"$f":"G117+L117+P117+U117+AA117+AH117","v":0},"N/A",{"$f":"AO117+AP117","v":0},{"$f":"(AR117)*E117","v":0},{"$f":"AS117-J117","v":0},{"$f":"AO117-F117","v":0},{"$f":"AP117-G117","v":0}]
[{"$f":"ROW()","v":118},null,null,null,null,null,null,"N/A",0,{"$f":"(E118*I118)","v":0},null,null,{"$f":"(($F118+K118)+($G118+L118))*$E118","v":0},{"$f":"M118-$J118","v":0},null,null,{"$f":"(($F118+$K118+$O118)+($G118+$L118+$P118))*$E118","v":0},{"$f":"Q118-$J118","v":0},{"$f":"Q118-$M118","v":0},null,null,{"$f":"(($F118+$K118+$O118+$T118)+($G118+$L118+$P118+$U118))*$E118","v":0},{"$f":"V118-$J118","v":0},{"$f":"V118-$M118","v":0},{"$f":"V118-$Q118","v":0},null,null,{"$f":"(($F118+$K118+$O118+$T118+$Z118)+($G118+$L118+$P118+$U118+$AA118))*$E118","v":0},{"$f":"AB118-$J118","v":0},{"$f":"AB118-$M118","v":0},{"$f":"AB118-$Q118","v":0},{"$f":"AB118-$V118","v":0},null,null,{"$f":"(($F118+$K118+$O118+$T118+$Z118+$AG118)+($G118+$L118+$P118+$U118+$AA118+$AH118))*$E118","v":0},{"$f":"AI118-$J118","v":0},{"$f":"AI118-$M118","v":0},{"$f":"AI118-$Q118","v":0},{"$f":"AI118-$V118","v":0},{"$f":"AI118-$AB118","v":0},{"$f":"F118+K118+O118+T118+Z118+AG118","v":0},0,"N/A",{"$f":"AO118+AP118","v":0},{"$f":"(AR118)*E118","v":0},{"$f":"AS118-J118","v":0},{"$f":"AO118-F118","v":0},{"$f":"AP118-G118","v":0}]
[{"$f":"ROW()","v":119},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q119-$J119","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,{"$f":"AO119-F119","v":0},0]
[{"$f":"ROW()","v":120},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V120-$Q120","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":121},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V121-$Q121","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":122},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI122-$M122","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS122-J122","v":0},0,0]
[{"$f":"ROW()","v":123},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V123-$Q123","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI123-$M123","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS123-J123","v":0},0,0]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V124-$Q124","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI124-$M124","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS124-J124","v":0},0,0]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI125-$M125","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS125-J125","v":0},0,0]
[{"$f":"ROW()","v":126},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q126-$J126","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":128},null,null,null,null,0,0,"N/A",{"$f":"F128+G128","v":0},{"$f":"(E128*I128)","v":0},null,null,{"$f":"(($F128+K128)+($G128+L128))*$E128","v":0},{"$f":"M128-$J128","v":0},null,null,0,{"$f":"Q128-$J128","v":0},{"$f":"Q128-$M128","v":0},null,null,{"$f":"(($F128+$K128+$O128+$T128)+($G128+$L128+$P128+$U128))*$E128","v":0},{"$f":"V128-$J128","v":0},{"$f":"V128-$M128","v":0},{"$f":"V128-$Q128","v":0},null,null,{"$f":"(($F128+$K128+$O128+$T128+$Z128)+($G128+$L128+$P128+$U128+$AA128))*$E128","v":0},{"$f":"AB128-$J128","v":0},{"$f":"AB128-$M128","v":0},{"$f":"AB128-$Q128","v":0},{"$f":"AB128-$V128","v":0},null,null,{"$f":"(($F128+$K128+$O128+$T128+$Z128+$AG128)+($G128+$L128+$P128+$U128+$AA128+$AH128))*$E128","v":0},{"$f":"AI128-$J128","v":0},{"$f":"AI128-$M128","v":0},{"$f":"AI128-$Q128","v":0},{"$f":"AI128-$V128","v":0},{"$f":"AI128-$AB128","v":0},{"$f":"F128+K128+O128+T128+Z128+AG128","v":0},0,"N/A",{"$f":"AO128+AP128","v":0},{"$f":"(AR128)*E128","v":0},{"$f":"AS128-J128","v":0},{"$f":"AO128-F128","v":0},0]
[{"$f":"ROW()","v":129},null,null,null,null,0,0,"N/A",0,0,null,null,{"$f":"(($F129+K129)+($G129+L129))*$E129","v":0},{"$f":"M129-$J129","v":0},null,null,0,{"$f":"P129-$J129","v":0},{"$f":"Q129-$M129","v":0},null,null,0,{"$f":"V129-$J129","v":0},{"$f":"V129-$M129","v":0},{"$f":"V129-$Q129","v":0},null,null,0,{"$f":"AB129-$J129","v":0},{"$f":"AB129-$M129","v":0},{"$f":"AB129-$Q129","v":0},{"$f":"AB129-$V129","v":0},null,null,0,{"$f":"AI129-$J129","v":0},{"$f":"AI129-$M129","v":0},{"$f":"AI129-$Q129","v":0},{"$f":"AI129-$V129","v":0},{"$f":"AI129-$AB129","v":0},0,0,"N/A",0,{"$f":"(AR129)*E129","v":0},{"$f":"AS129-J129","v":0},0,0]
[{"$f":"ROW()","v":130},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB130-$J130","v":0},0,0,0,null,null,0,0,{"$f":"AI130-$M130","v":0},0,{"$f":"AI130-$V130","v":0},0,0,0,"N/A",0,{"$f":"(AR130)*E130","v":0},{"$f":"AS130-J130","v":0},0,0]
[{"$f":"ROW()","v":131},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB131-$J131","v":0},0,0,0,null,null,0,0,{"$f":"AI131-$M131","v":0},{"$f":"AI131-$Q131","v":0},{"$f":"AI131-$V131","v":0},0,0,0,"N/A",0,{"$f":"(AR131)*E131","v":0},{"$f":"AS131-J131","v":0},0,0]
[{"$f":"ROW()","v":132},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,{"$f":"AB132-$Q132","v":0},0,null,null,0,{"$f":"AI132-$J132","v":0},0,{"$f":"AI132-$Q132","v":0},{"$f":"AI132-$V132","v":0},{"$f":"AI132-$AB132","v":0},0,0,"N/A",0,{"$f":"(AR132)*E132","v":0},{"$f":"AS132-J132","v":0},0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Permits/Fees Costs Requested",{"$f":"SUMPRODUCT(E117:E127,F117:F127)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Permits/Fees Costs Requested",{"$f":"SUMPRODUCT(E117:E127,G117:G127)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Permits/Fees Costs Requested",{"$f":"SUM(J117:J127)","v":0}]
[null,null,null,null,null,null,null,null,"Change Notice Permits/Fees Costs Requested",{"$f":"SUM($AT$117:$AT$133)","v":0},null,null,null,{"$f":"SUM(N117:N133)","v":0},null,null,null,{"$f":"SUM(R117:R133)","v":0},{"$f":"SUM(S117:S133)","v":0},null,null,null,{"$f":"SUM(W117:W133)","v":0},{"$f":"SUM(X117:X133)","v":0},{"$f":"SUM(Y117:Y133)","v":0},null,null,null,{"$f":"SUM(AC117:AC133)","v":0},{"$f":"SUM(AD117:AD133)","v":0},{"$f":"SUM(AE117:AE133)","v":0},{"$f":"SUM(AF117:AF133)","v":0},null,null,null,{"$f":"SUM(AJ117:AJ133)","v":0},{"$f":"SUM(AK117:AK133)","v":0},{"$f":"SUM(AL117:AL133)","v":0},{"$f":"SUM(AM117:AM133)","v":0},{"$f":"SUM(AN117:AN133)","v":0}]
[]
[]
["MISCELLANEOUS (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"MISCELLANEOUS (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MISCELLANEOUS (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)"]
[{"$f":"ROW()","v":142},null,null,null,null,null,null,"N/A",{"$f":"F142+G142","v":0},{"$f":"(E142*I142)","v":0},null,null,{"$f":"(($F142+K142)+($G142+L142))*$E142","v":0},{"$f":"M142-$J142","v":0},null,null,{"$f":"(($F142+$K142+$O142)+($G142+$L142+$P142))*$E142","v":0},{"$f":"Q142-$J142","v":0},{"$f":"Q142-$M142","v":0},null,null,{"$f":"(($F142+$K142+$O142+$T142)+($G142+$L142+$P142+$U142))*$E142","v":0},{"$f":"V142-$J142","v":0},{"$f":"V142-$M142","v":0},{"$f":"V142-$Q142","v":0},null,null,{"$f":"(($F142+$K142+$O142+$T142+$Z142)+($G142+$L142+$P142+$U142+$AA142))*$E142","v":0},{"$f":"AB142-$J142","v":0},{"$f":"AB142-$M142","v":0},{"$f":"AB142-$Q142","v":0},{"$f":"AB142-$V142","v":0},null,null,{"$f":"(($F142+$K142+$O142+$T142+$Z142+$AG142)+($G142+$L142+$P142+$U142+$AA142+$AH142))*$E142","v":0},{"$f":"AI142-$J142","v":0},{"$f":"AI142-$M142","v":0},{"$f":"AI142-$Q142","v":0},{"$f":"AI142-$V142","v":0},{"$f":"AI142-$AB142","v":0},{"$f":"F142+K142+O142+T142+Z142+AG142","v":0},{"$f":"G142+L142+P142+U142+AA142+AH142","v":0},"N/A",{"$f":"AO142+AP142","v":0},{"$f":"(AR142)*E142","v":0},{"$f":"AS142-J142","v":0},{"$f":"AO142-F142","v":0},{"$f":"AP142-G142","v":0}]
[{"$f":"ROW()","v":143},null,null,null,null,null,null,"N/A",0,0,null,null,{"$f":"(($F143+K143)+($G143+L143))*$E143","v":0},{"$f":"M143-$J143","v":0},null,null,{"$f":"(($F143+$K143+$O143)+($G143+$L143+$P143))*$E143","v":0},{"$f":"Q143-$J143","v":0},{"$f":"Q143-$M143","v":0},null,null,{"$f":"(($F143+$K143+$O143+$T143)+($G143+$L143+$P143+$U143))*$E143","v":0},{"$f":"V143-$J143","v":0},{"$f":"V143-$M143","v":0},{"$f":"V143-$Q143","v":0},null,null,{"$f":"(($F143+$K143+$O143+$T143+$Z143)+($G143+$L143+$P143+$U143+$AA143))*$E143","v":0},{"$f":"AB143-$J143","v":0},{"$f":"AB143-$M143","v":0},{"$f":"AB143-$Q143","v":0},{"$f":"AB143-$V143","v":0},null,null,{"$f":"(($F143+$K143+$O143+$T143+$Z143+$AG143)+($G143+$L143+$P143+$U143+$AA143+$AH143))*$E143","v":0},{"$f":"AI143-$J143","v":0},{"$f":"AI143-$M143","v":0},{"$f":"AI143-$Q143","v":0},{"$f":"AI143-$V143","v":0},{"$f":"AI143-$AB143","v":0},{"$f":"F143+K143+O143+T143+Z143+AG143","v":0},0,"N/A",{"$f":"AO143+AP143","v":0},{"$f":"(AR143)*E143","v":0},{"$f":"AS143-J143","v":0},{"$f":"AO143-F143","v":0},{"$f":"AP143-G143","v":0}]
[{"$f":"ROW()","v":144},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q144-$J144","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,{"$f":"AO144-F144","v":0},0]
[{"$f":"ROW()","v":145},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V145-$Q145","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":146},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V146-$Q146","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":147},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI147-$M147","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS147-J147","v":0},0,0]
[{"$f":"ROW()","v":148},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V148-$Q148","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI148-$M148","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS148-J148","v":0},0,0]
[{"$f":"ROW()","v":149},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V149-$Q149","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI149-$M149","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS149-J149","v":0},0,0]
[{"$f":"ROW()","v":150},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI150-$M150","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS150-J150","v":0},0,0]
[{"$f":"ROW()","v":151},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q151-$J151","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":153},null,null,null,null,0,0,"N/A",0,0,null,null,{"$f":"(($F153+K153)+($G153+L153))*$E153","v":0},{"$f":"M153-$J153","v":0},null,null,0,{"$f":"Q153-$J153","v":0},{"$f":"Q153-$M153","v":0},null,null,{"$f":"(($F153+$K153+$O153+$T153)+($G153+$L153+$P153+$U153))*$E153","v":0},{"$f":"V153-$J153","v":0},{"$f":"V153-$M153","v":0},{"$f":"V153-$Q153","v":0},null,null,{"$f":"(($F153+$K153+$O153+$T153+$Z153)+($G153+$L153+$P153+$U153+$AA153))*$E153","v":0},{"$f":"AB153-$J153","v":0},{"$f":"AB153-$M153","v":0},{"$f":"AB153-$Q153","v":0},{"$f":"AB153-$V153","v":0},null,null,{"$f":"(($F153+$K153+$O153+$T153+$Z153+$AG153)+($G153+$L153+$P153+$U153+$AA153+$AH153))*$E153","v":0},{"$f":"AI153-$J153","v":0},{"$f":"AI153-$M153","v":0},{"$f":"AI153-$Q153","v":0},{"$f":"AI153-$V153","v":0},{"$f":"AI153-$AB153","v":0},{"$f":"F153+K153+O153+T153+Z153+AG153","v":0},0,"N/A",{"$f":"AO153+AP153","v":0},{"$f":"(AR153)*E153","v":0},{"$f":"AS153-J153","v":0},{"$f":"AO153-F153","v":0},0]
[{"$f":"ROW()","v":154},null,null,null,null,0,0,"N/A",0,0,null,null,{"$f":"(($F154+K154)+($G154+L154))*$E154","v":0},{"$f":"M154-$J154","v":0},null,null,0,{"$f":"P154-$J154","v":0},{"$f":"Q154-$M154","v":0},null,null,0,{"$f":"V154-$J154","v":0},{"$f":"V154-$M154","v":0},{"$f":"V154-$Q154","v":0},null,null,0,{"$f":"AB154-$J154","v":0},{"$f":"AB154-$M154","v":0},{"$f":"AB154-$Q154","v":0},{"$f":"AB154-$V154","v":0},null,null,0,{"$f":"AI154-$J154","v":0},{"$f":"AI154-$M154","v":0},{"$f":"AI154-$Q154","v":0},{"$f":"AI154-$V154","v":0},{"$f":"AI154-$AB154","v":0},0,0,"N/A",0,{"$f":"(AR154)*E154","v":0},{"$f":"AS154-J154","v":0},0,0]
[{"$f":"ROW()","v":155},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB155-$J155","v":0},0,0,0,null,null,0,0,{"$f":"AI155-$M155","v":0},0,{"$f":"AI155-$V155","v":0},0,0,0,"N/A",0,{"$f":"(AR155)*E155","v":0},{"$f":"AS155-J155","v":0},0,0]
[{"$f":"ROW()","v":156},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB156-$J156","v":0},0,0,0,null,null,0,0,{"$f":"AI156-$M156","v":0},{"$f":"AI156-$Q156","v":0},{"$f":"AI156-$V156","v":0},0,0,0,"N/A",0,{"$f":"(AR156)*E156","v":0},{"$f":"AS156-J156","v":0},0,0]
[{"$f":"ROW()","v":157},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,{"$f":"AB157-$Q157","v":0},0,null,null,0,{"$f":"AI157-$J157","v":0},0,{"$f":"AI157-$Q157","v":0},{"$f":"AI157-$V157","v":0},{"$f":"AI157-$AB157","v":0},0,0,"N/A",0,{"$f":"(AR157)*E157","v":0},{"$f":"AS157-J157","v":0},0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Miscellaneous Costs Requested",{"$f":"SUMPRODUCT(E142:E152,F142:F152)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Miscellaneous Costs Requested",{"$f":"SUMPRODUCT(E142:E152,G142:G152)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Miscellaneous Costs Requested",{"$f":"SUM(J142:J152)","v":0}]
[null,null,null,null,null,null,null,null,"Change Notice Miscellaneous Costs Requested",{"$f":"SUM($AT$142:$AT$158)","v":0},null,null,null,{"$f":"SUM(N142:N158)","v":0},null,null,null,{"$f":"SUM(R142:R158)","v":0},{"$f":"SUM(S142:S158)","v":0},null,null,null,{"$f":"SUM(W142:W158)","v":0},{"$f":"SUM(X142:X158)","v":0},{"$f":"SUM(Y142:Y158)","v":0},null,null,null,{"$f":"SUM(AC142:AC158)","v":0},{"$f":"SUM(AD142:AD158)","v":0},{"$f":"SUM(AE142:AE158)","v":0},{"$f":"SUM(AF142:AF158)","v":0},null,null,null,{"$f":"SUM(AJ142:AJ158)","v":0},{"$f":"SUM(AK142:AK158)","v":0},{"$f":"SUM(AL142:AL158)","v":0},{"$f":"SUM(AM142:AM158)","v":0},{"$f":"SUM(AN142:AN158)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,"Total Base Amount Requested for Subtask",{"$f":"SUM(J47,J72,J107,J133,J158)","v":0}]
[null,null,null,null,null,null,null,null,"Total Contingency Amount Requested for Subtask",{"$f":"SUM(J48,J73,J108,J134,J159)","v":0}]
[null,null,null,null,null,null,null,null,"Total Amount Requested for Subtask",{"$f":"SUM(J49,J74,J109,J135,J160)","v":0}]
[null,null,null,null,null,null,null,null,"Total Change Notice Amount for Subtask",{"$f":"SUM(J50,J75,J111,J136,J161)","v":0},null,null,null,{"$f":"SUM(N50,N75,N111,N136,N161)","v":0},null,null,null,null,{"$f":"SUM(S50,S75,S111,S136,S161)","v":0},null,null,null,null,null,{"$f":"SUM(Y50,Y75,Y111,Y136,Y161)","v":0},null,null,null,null,null,null,{"$f":"SUM(AF50,AF75,AF111,AF136,AF161)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AN50,AN75,AN111,AN136,AN161)","v":0}]

{"sheet":"Risk Eval. SVS.","index":9,"n_rows":167,"n_cols":53,"rows_kept":167,"cut":false,"hidden":false,"merged":[[114,40,114,47],[139,0,139,9],[139,10,139,13],[139,14,139,18],[139,19,139,24],[139,25,139,31],[139,32,139,39],[139,40,139,47],[114,0,114,9],[114,10,114,13],[114,14,114,18],[114,19,114,24],[114,25,114,31],[114,32,114,39],[78,32,78,39],[28,32,28,39],[28,40,28,47],[53,0,53,9],[53,10,53,13],[53,14,53,18],[53,19,53,24],[53,25,53,31],[53,32,53,39],[53,40,53,47],[28,25,28,31],[78,0,78,9],[78,10,78,13],[78,14,78,18],[78,19,78,24],[78,25,78,31],[23,4,25,6],[28,0,28,9],[28,10,28,13],[28,14,28,18],[28,19,28,24],[21,8,25,8],[21,9,25,9],[21,10,25,10],[21,11,25,11],[23,1,25,2],[13,1,14,6],[15,8,20,8],[15,9,20,9],[15,10,20,10],[15,11,20,11],[9,8,14,8],[9,9,14,9],[9,10,14,10],[9,11,14,11],[1,8,1,11],[3,8,8,8],[3,9,8,9],[3,10,8,10],[3,11,8,11]]}
[]
[null,null,"Preapproval Change Notice",null,null,null,null,null,"Cost Sheet Support Documentation (such as bids)\nSupport documents may be attached to the submittal email or you may be embedded\nin the table below. The PDF file below contains instructions for embedding PDFs."]
[null,null,null,null,null,null,null,null,"Description","Uploaded PDF","Description","Uploaded PDF"]
[null,null,null,null,null,null,null,null,"Example: Driller bid"]
[null,"- Email the completed Change Notice Form and Implementation Schedule (if project schedule has changed) to: ustpreapproval@azdeq.gov. "]
[]
[null,"- Save the completed Excel file using the following naming convention:"]
[null,"YYYY.MM.DD_XXXX_CXX_CNXX_Change Notice"]
[null,"Year, Month, Date_four digit LUST number (include leading zero)_Cost Sheet Number_Change Notice Number for the Corresponding Cost Sheets_'Change Notice'"]
[]
[null,"- For each Line (Work Item), enter the appropriate information based on the change to the cost sheet (add or subtract units as appropriate)"]
[null,"- Updated number of units are added to the corresponding CN0X section within the corresponding line item (row)"]
[null,"- New line items and changes in unit rates shall be added as new lines beneath the new line indicating row"]
[null,"- For Example: If 8 additional hours are needed to complete a task, put 8 in the corresponding labor row within the correct CN column.\nIf these 8 hours are used by a different labor class than within the original cost sheet (or the unit rate is different), a new line is added where indicated."]
[]
[]
[null,"- To Add rows to the form, follow these instructions:"]
[null,"- Click the button labeled \"ADD NEW ROWS\""]
[null,"- Follow prompts of the macro, entering whole number integers"]
[null,"- Select row numbers so that copied information stays within the same section"]
[null,"(i.e., copy row 90 and paste below row 96)"]
[null,"- If the above was not performed correctly, ADEQ cannot guarantee the spreadsheet will function appropriately with the new rows"]
[]
[null,"Risk Evaluation and Soil Vapor Survey Subtask",null,null,"- Gray cells contain formulas, do not change these cells, unless indicated by instructions."]
[]
[]
[]
["LABOR (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"LABOR (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LABOR (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)"]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,"N/A",{"$f":"F31+G31","v":0},{"$f":"(E31*I31)","v":0},null,null,{"$f":"(($F31+K31)+($G31+L31))*$E31","v":0},{"$f":"M31-$J31","v":0},null,null,{"$f":"(($F31+$K31+$O31)+($G31+$L31+$P31))*$E31","v":0},{"$f":"Q31-$J31","v":0},{"$f":"Q31-$M31","v":0},null,null,{"$f":"(($F31+$K31+$O31+$T31)+($G31+$L31+$P31+$U31))*$E31","v":0},{"$f":"V31-$J31","v":0},{"$f":"V31-$M31","v":0},{"$f":"V31-$Q31","v":0},null,null,{"$f":"(($F31+$K31+$O31+$T31+$Z31)+($G31+$L31+$P31+$U31+$AA31))*$E31","v":0},{"$f":"AB31-$J31","v":0},{"$f":"AB31-$M31","v":0},{"$f":"AB31-$Q31","v":0},{"$f":"AB31-$V31","v":0},null,null,{"$f":"(($F31+$K31+$O31+$T31+$Z31+$AG31)+($G31+$L31+$P31+$U31+$AA31+$AH31))*$E31","v":0},{"$f":"AI31-$J31","v":0},{"$f":"AI31-$M31","v":0},{"$f":"AI31-$Q31","v":0},{"$f":"AI31-$V31","v":0},{"$f":"AI31-$AB31","v":0},{"$f":"F31+K31+O31+T31+Z31+AG31","v":0},{"$f":"G31+L31+P31+U31+AA31+AH31","v":0},"N/A",{"$f":"AO31+AP31","v":0},{"$f":"(AR31)*E31","v":0},{"$f":"AS31-J31","v":0},{"$f":"AO31-F31","v":0},{"$f":"AP31-G31","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,"N/A",{"$f":"F32+G32","v":0},{"$f":"(E32*I32)","v":0},null,null,{"$f":"(($F32+K32)+($G32+L32))*$E32","v":0},{"$f":"M32-$J32","v":0},null,null,{"$f":"(($F32+$K32+$O32)+($G32+$L32+$P32))*$E32","v":0},{"$f":"Q32-$J32","v":0},{"$f":"Q32-$M32","v":0},null,null,{"$f":"(($F32+$K32+$O32+$T32)+($G32+$L32+$P32+$U32))*$E32","v":0},{"$f":"V32-$J32","v":0},{"$f":"V32-$M32","v":0},{"$f":"V32-$Q32","v":0},null,null,{"$f":"(($F32+$K32+$O32+$T32+$Z32)+($G32+$L32+$P32+$U32+$AA32))*$E32","v":0},{"$f":"AB32-$J32","v":0},{"$f":"AB32-$M32","v":0},{"$f":"AB32-$Q32","v":0},{"$f":"AB32-$V32","v":0},null,null,{"$f":"(($F32+$K32+$O32+$T32+$Z32+$AG32)+($G32+$L32+$P32+$U32+$AA32+$AH32))*$E32","v":0},{"$f":"AI32-$J32","v":0},{"$f":"AI32-$M32","v":0},{"$f":"AI32-$Q32","v":0},{"$f":"AI32-$V32","v":0},{"$f":"AI32-$AB32","v":0},{"$f":"F32+K32+O32+T32+Z32+AG32","v":0},0,"N/A",{"$f":"AO32+AP32","v":0},{"$f":"(AR32)*E32","v":0},{"$f":"AS32-J32","v":0},{"$f":"AO32-F32","v":0},{"$f":"AP32-G32","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,"N/A",0,{"$f":"(E33*I33)","v":0},null,null,0,0,null,null,0,{"$f":"Q33-$J33","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,{"$f":"AO33-F33","v":0},0]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,"N/A",0,{"$f":"(E34*I34)","v":0},null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V34-$Q34","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,"N/A",0,{"$f":"(E35*I35)","v":0},null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI36-$M36","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS36-J36","v":0},0,0]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V37-$Q37","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI38-$M38","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS38-J38","v":0},0,0]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q40-$J40","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":42},null,null,null,null,0,0,"N/A",{"$f":"F42+G42","v":0},{"$f":"(E42*I42)","v":0},null,null,{"$f":"(($F42+K42)+($G42+L42))*$E42","v":0},{"$f":"M42-$J42","v":0},null,null,0,{"$f":"Q42-$J42","v":0},{"$f":"Q42-$M42","v":0},null,null,{"$f":"(($F42+$K42+$O42+$T42)+($G42+$L42+$P42+$U42))*$E42","v":0},{"$f":"V42-$J42","v":0},{"$f":"V42-$M42","v":0},{"$f":"V42-$Q42","v":0},null,null,{"$f":"(($F42+$K42+$O42+$T42+$Z42)+($G42+$L42+$P42+$U42+$AA42))*$E42","v":0},{"$f":"AB42-$J42","v":0},{"$f":"AB42-$M42","v":0},{"$f":"AB42-$Q42","v":0},{"$f":"AB42-$V42","v":0},null,null,{"$f":"(($F42+$K42+$O42+$T42+$Z42+$AG42)+($G42+$L42+$P42+$U42+$AA42+$AH42))*$E42","v":0},{"$f":"AI42-$J42","v":0},{"$f":"AI42-$M42","v":0},{"$f":"AI42-$Q42","v":0},{"$f":"AI42-$V42","v":0},{"$f":"AI42-$AB42","v":0},{"$f":"F42+K42+O42+T42+Z42+AG42","v":0},0,"N/A",0,{"$f":"(AR42)*E42","v":0},{"$f":"AS42-J42","v":0},0,0]
[{"$f":"ROW()","v":43},null,null,null,null,0,0,"N/A",0,{"$f":"(E43*I43)","v":0},null,null,{"$f":"(($F43+K43)+($G43+L43))*$E43","v":0},0,null,null,0,{"$f":"P43-$J43","v":0},{"$f":"Q43-$M43","v":0},null,null,0,{"$f":"V43-$J43","v":0},{"$f":"V43-$M43","v":0},0,null,null,0,{"$f":"AB43-$J43","v":0},{"$f":"AB43-$M43","v":0},0,0,null,null,0,{"$f":"AI43-$J43","v":0},{"$f":"AI43-$M43","v":0},0,0,0,0,0,"N/A",0,{"$f":"(AR43)*E43","v":0},{"$f":"AS43-J43","v":0},0,0]
[{"$f":"ROW()","v":44},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB44-$J44","v":0},0,0,0,null,null,0,0,{"$f":"AI44-$M44","v":0},0,{"$f":"AI44-$V44","v":0},0,0,0,"N/A",0,{"$f":"(AR44)*E44","v":0},{"$f":"AS44-J44","v":0},0,0]
[{"$f":"ROW()","v":45},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,{"$f":"AI45-$Q45","v":0},{"$f":"AI45-$V45","v":0},0,0,0,"N/A",0,{"$f":"(AR45)*E45","v":0},{"$f":"AS45-J45","v":0},0,0]
[{"$f":"ROW()","v":46},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,{"$f":"AB46-$Q46","v":0},0,null,null,0,{"$f":"AI46-$J46","v":0},0,0,0,{"$f":"AI46-$AB46","v":0},0,0,"N/A",0,{"$f":"(AR46)*E46","v":0},{"$f":"AS46-J46","v":0},0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Labor Costs Requested",{"$f":"SUMPRODUCT(E31:E41,F31:F41)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Labor Costs Requested",{"$f":"SUMPRODUCT(E31:E41,G31:G41)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Labor Costs Requested",{"$f":"SUM(J31:J41)","v":0}]
[null,null,null,null,null,null,null,null,"Change Notice Labor Costs Requested",{"$f":"SUM($AT$31:$AT$47)","v":0},null,null,null,{"$f":"SUM(N31:N47)","v":0},null,null,null,{"$f":"SUM(R31:R47)","v":0},{"$f":"SUM(S31:S47)","v":0},null,null,null,{"$f":"SUM(W31:W47)","v":0},{"$f":"SUM(X31:X47)","v":0},{"$f":"SUM(Y31:Y47)","v":0},null,null,null,{"$f":"SUM(AC31:AC47)","v":0},{"$f":"SUM(AD31:AD47)","v":0},0,{"$f":"SUM(AF31:AF47)","v":0},null,null,null,{"$f":"SUM(AJ31:AJ47)","v":0},{"$f":"SUM(AK31:AK47)","v":0},0,0,0]
[]
[]
["EQUIPMENT/MATERIALS/SUPPLIES (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"EQUIPMENT/MATERIALS/SUPPLIES (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EQUIPMENT/MATERIALS/SUPPLIES (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)"]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,"N/A",{"$f":"F56+G56","v":0},{"$f":"(E56*I56)","v":0},null,null,{"$f":"(($F56+K56)+($G56+L56))*$E56","v":0},{"$f":"M56-$J56","v":0},null,null,{"$f":"(($F56+$K56+$O56)+($G56+$L56+$P56))*$E56","v":0},{"$f":"Q56-$J56","v":0},{"$f":"Q56-$M56","v":0},null,null,{"$f":"(($F56+$K56+$O56+$T56)+($G56+$L56+$P56+$U56))*$E56","v":0},{"$f":"V56-$J56","v":0},{"$f":"V56-$M56","v":0},{"$f":"V56-$Q56","v":0},null,null,{"$f":"(($F56+$K56+$O56+$T56+$Z56)+($G56+$L56+$P56+$U56+$AA56))*$E56","v":0},{"$f":"AB56-$J56","v":0},{"$f":"AB56-$M56","v":0},{"$f":"AB56-$Q56","v":0},{"$f":"AB56-$V56","v":0},null,null,{"$f":"(($F56+$K56+$O56+$T56+$Z56+$AG56)+($G56+$L56+$P56+$U56+$AA56+$AH56))*$E56","v":0},{"$f":"AI56-$J56","v":0},{"$f":"AI56-$M56","v":0},{"$f":"AI56-$Q56","v":0},{"$f":"AI56-$V56","v":0},{"$f":"AI56-$AB56","v":0},{"$f":"F56+K56+O56+T56+Z56+AG56","v":0},{"$f":"G56+L56+P56+U56+AA56+AH56","v":0},"N/A",{"$f":"AO56+AP56","v":0},{"$f":"(AR56)*E56","v":0},{"$f":"AS56-J56","v":0},{"$f":"AO56-F56","v":0},{"$f":"AP56-G56","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,"N/A",0,{"$f":"(E57*I57)","v":0},null,null,{"$f":"(($F57+K57)+($G57+L57))*$E57","v":0},{"$f":"M57-$J57","v":0},null,null,{"$f":"(($F57+$K57+$O57)+($G57+$L57+$P57))*$E57","v":0},{"$f":"Q57-$J57","v":0},{"$f":"Q57-$M57","v":0},null,null,{"$f":"(($F57+$K57+$O57+$T57)+($G57+$L57+$P57+$U57))*$E57","v":0},{"$f":"V57-$J57","v":0},{"$f":"V57-$M57","v":0},{"$f":"V57-$Q57","v":0},null,null,{"$f":"(($F57+$K57+$O57+$T57+$Z57)+($G57+$L57+$P57+$U57+$AA57))*$E57","v":0},{"$f":"AB57-$J57","v":0},{"$f":"AB57-$M57","v":0},{"$f":"AB57-$Q57","v":0},{"$f":"AB57-$V57","v":0},null,null,{"$f":"(($F57+$K57+$O57+$T57+$Z57+$AG57)+($G57+$L57+$P57+$U57+$AA57+$AH57))*$E57","v":0},{"$f":"AI57-$J57","v":0},{"$f":"AI57-$M57","v":0},{"$f":"AI57-$Q57","v":0},{"$f":"AI57-$V57","v":0},{"$f":"AI57-$AB57","v":0},{"$f":"F57+K57+O57+T57+Z57+AG57","v":0},0,"N/A",{"$f":"AO57+AP57","v":0},{"$f":"(AR57)*E57","v":0},{"$f":"AS57-J57","v":0},{"$f":"AO57-F57","v":0},{"$f":"AP57-G57","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q58-$J58","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,{"$f":"AO58-F58","v":0},0]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V59-$Q59","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V60-$Q60","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI61-$M61","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS61-J61","v":0},0,0]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V62-$Q62","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI62-$M62","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS62-J62","v":0},0,0]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V63-$Q63","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI63-$M63","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS63-J63","v":0},0,0]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI64-$M64","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS64-J64","v":0},0,0]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q65-$J65","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":67},null,null,null,null,0,0,"N/A",0,{"$f":"(E67*I67)","v":0},null,null,{"$f":"(($F67+K67)+($G67+L67))*$E67","v":0},{"$f":"M67-$J67","v":0},null,null,0,{"$f":"Q67-$J67","v":0},{"$f":"Q67-$M67","v":0},null,null,{"$f":"(($F67+$K67+$O67+$T67)+($G67+$L67+$P67+$U67))*$E67","v":0},{"$f":"V67-$J67","v":0},{"$f":"V67-$M67","v":0},{"$f":"V67-$Q67","v":0},null,null,{"$f":"(($F67+$K67+$O67+$T67+$Z67)+($G67+$L67+$P67+$U67+$AA67))*$E67","v":0},{"$f":"AB67-$J67","v":0},{"$f":"AB67-$M67","v":0},{"$f":"AB67-$Q67","v":0},{"$f":"AB67-$V67","v":0},null,null,{"$f":"(($F67+$K67+$O67+$T67+$Z67+$AG67)+($G67+$L67+$P67+$U67+$AA67+$AH67))*$E67","v":0},{"$f":"AI67-$J67","v":0},{"$f":"AI67-$M67","v":0},{"$f":"AI67-$Q67","v":0},{"$f":"AI67-$V67","v":0},{"$f":"AI67-$AB67","v":0},{"$f":"F67+K67+O67+T67+Z67+AG67","v":0},0,"N/A",{"$f":"AO67+AP67","v":0},{"$f":"(AR67)*E67","v":0},{"$f":"AS67-J67","v":0},{"$f":"AO67-F67","v":0},0]
[{"$f":"ROW()","v":68},null,null,null,null,0,0,"N/A",0,{"$f":"(E68*I68)","v":0},null,null,{"$f":"(($F68+K68)+($G68+L68))*$E68","v":0},{"$f":"M68-$J68","v":0},null,null,0,{"$f":"P68-$J68","v":0},{"$f":"Q68-$M68","v":0},null,null,0,{"$f":"V68-$J68","v":0},{"$f":"V68-$M68","v":0},{"$f":"V68-$Q68","v":0},null,null,0,{"$f":"AB68-$J68","v":0},{"$f":"AB68-$M68","v":0},{"$f":"AB68-$Q68","v":0},{"$f":"AB68-$V68","v":0},null,null,0,{"$f":"AI68-$J68","v":0},{"$f":"AI68-$M68","v":0},{"$f":"AI68-$Q68","v":0},{"$f":"AI68-$V68","v":0},{"$f":"AI68-$AB68","v":0},0,0,"N/A",0,{"$f":"(AR68)*E68","v":0},{"$f":"AS68-J68","v":0},0,0]
[{"$f":"ROW()","v":69},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB69-$J69","v":0},0,0,0,null,null,0,0,{"$f":"AI69-$M69","v":0},0,{"$f":"AI69-$V69","v":0},0,0,0,"N/A",0,{"$f":"(AR69)*E69","v":0},{"$f":"AS69-J69","v":0},0,0]
[{"$f":"ROW()","v":70},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB70-$J70","v":0},0,0,0,null,null,0,0,{"$f":"AI70-$M70","v":0},{"$f":"AI70-$Q70","v":0},{"$f":"AI70-$V70","v":0},0,0,0,"N/A",0,{"$f":"(AR70)*E70","v":0},{"$f":"AS70-J70","v":0},0,0]
[{"$f":"ROW()","v":71},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,{"$f":"AB71-$Q71","v":0},0,null,null,0,{"$f":"AI71-$J71","v":0},0,{"$f":"AI71-$Q71","v":0},{"$f":"AI71-$V71","v":0},{"$f":"AI71-$AB71","v":0},0,0,"N/A",0,{"$f":"(AR71)*E71","v":0},{"$f":"AS71-J71","v":0},0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Equipment/Materials/Supplies Costs Requested",{"$f":"SUMPRODUCT(E56:E66,F56:F66)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Equipment/Materials/Supplies Costs Requested",{"$f":"SUMPRODUCT(E56:E66,G56:G66)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Equipment/Materials/Supplies Costs Requested",{"$f":"SUM(J56:J66)","v":0}]
[null,null,null,null,null,null,null,null,"Change Notice Equipment/Materials/Supplies Costs Requested",{"$f":"SUM($AT$56:$AT$72)","v":0},null,null,null,{"$f":"SUM(N56:N72)","v":0},null,null,null,{"$f":"SUM(R56:R72)","v":0},{"$f":"SUM(S56:S72)","v":0},null,null,null,{"$f":"SUM(W56:W72)","v":0},{"$f":"SUM(X56:X72)","v":0},{"$f":"SUM(Y56:Y72)","v":0},null,null,null,{"$f":"SUM(AC56:AC72)","v":0},{"$f":"SUM(AD56:AD72)","v":0},0,{"$f":"SUM(AF56:AF72)","v":0},null,null,null,{"$f":"SUM(AJ56:AJ72)","v":0},{"$f":"SUM(AK56:AK72)","v":0},0,0,0]
[]
[]
["SUBCONTRACTORS (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"SUBCONTRACTORS (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUBCONTRACTORS (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)","CN01 Markup","CN02 Markup","CN03 Markup","CN04 Markup","CN05 Markup"]
[{"$f":"ROW()","v":81},null,null,null,null,null,null,null,{"$f":"F81+G81","v":0},{"$f":"(E81*I81)+H81","v":0},null,null,{"$f":"$J81+(SUM(K81:L81)*$E81)+$AW81","v":0},{"$f":"M81-$J81","v":0},null,null,{"$f":"$J81+(SUM(O81:P81,K81:L81)*$E81)+SUM($AW81:$AX81)","v":0},{"$f":"Q81-$J81","v":0},{"$f":"Q81-$M81","v":0},null,null,{"$f":"$J81+(SUM(T81:U81,O81:P81,K81:L81)*$E81)+SUM($AW81:$AY81)","v":0},{"$f":"V81-$J81","v":0},{"$f":"V81-$M81","v":0},{"$f":"V81-$Q81","v":0},null,null,{"$f":"$J81+(SUM(Z81:AA81,T81:U81,O81:P81,K81:L81)*$E81)+SUM($AW81:$AZ81)","v":0},{"$f":"AB81-$J81","v":0},{"$f":"AB81-$M81","v":0},{"$f":"AB81-$Q81","v":0},{"$f":"AB81-$V81","v":0},null,null,{"$f":"$J81+(SUM(AG81:AH81,Z81:AA81,T81:U81,O81:P81,K81:L81)*$E81)+SUM($AW81:$BA81)","v":0},{"$f":"AI81-$J81","v":0},{"$f":"AI81-$M81","v":0},{"$f":"AI81-$Q81","v":0},{"$f":"AI81-$V81","v":0},{"$f":"AI81-$AB81","v":0},{"$f":"F81+K81+O81+T81+Z81+AG81","v":0},{"$f":"G81+L81+P81+U81+AA81+AH81","v":0},{"$f":"($J$110/100)*(SUM(AO81:AP81)*E81)","v":0},{"$f":"AO81+AP81","v":0},{"$f":"(AR81)*E81+AQ81","v":0},{"$f":"AS81-J81","v":0},{"$f":"AO81-F81","v":0},0,{"$f":"SUM(K81:L81)*E81*$J$110/100","v":0},{"$f":"SUM(O81:P81)*E81*$J$110/100","v":0},{"$f":"SUM(T81:U81)*E81*$J$110/100","v":0},{"$f":"SUM(Z81:AA81)*E81*$J$110/100","v":0},{"$f":"SUM(AG81:AH81)*E81*$J$110/100","v":0}]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,null,{"$f":"F82+G82","v":0},{"$f":"(E82*I82)+H82","v":0},null,null,{"$f":"$J82+(SUM(K82:L82)*$E82)+$AW82","v":0},{"$f":"M82-$J82","v":0},null,null,{"$f":"$J82+(SUM(O82:P82,K82:L82)*$E82)+SUM($AW82:$AX82)","v":0},{"$f":"Q82-$J82","v":0},{"$f":"Q82-$M82","v":0},null,null,{"$f":"$J82+(SUM(T82:U82,O82:P82,K82:L82)*$E82)+SUM($AW82:$AY82)","v":0},{"$f":"V82-$J82","v":0},{"$f":"V82-$M82","v":0},{"$f":"V82-$Q82","v":0},null,null,{"$f":"$J82+(SUM(Z82:AA82,T82:U82,O82:P82,K82:L82)*$E82)+SUM($AW82:$AZ82)","v":0},{"$f":"AB82-$J82","v":0},{"$f":"AB82-$M82","v":0},0,0,null,null,{"$f":"$J82+(SUM(AG82:AH82,Z82:AA82,T82:U82,O82:P82,K82:L82)*$E82)+SUM($AW82:$BA82)","v":0},{"$f":"AI82-$J82","v":0},{"$f":"AI82-$M82","v":0},0,{"$f":"AI82-$V82","v":0},{"$f":"AI82-$AB82","v":0},{"$f":"F82+K82+O82+T82+Z82+AG82","v":0},0,{"$f":"($J$110/100)*(SUM(AO82:AP82)*E82)","v":0},{"$f":"AO82+AP82","v":0},{"$f":"(AR82)*E82+AQ82","v":0},{"$f":"AS82-J82","v":0},0,0,{"$f":"SUM(K82:L82)*E82*$J$110/100","v":0},0,0,0,0]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,null,0,0,null,null,{"$f":"$J83+(SUM(K83:L83)*$E83)+$AW83","v":0},0,null,null,0,{"$f":"Q83-$J83","v":0},{"$f":"Q83-$M83","v":0},null,null,{"$f":"$J83+(SUM(T83:U83,O83:P83,K83:L83)*$E83)+SUM($AW83:$AY83)","v":0},0,0,0,null,null,0,0,0,0,0,null,null,0,{"$f":"AI83-$J83","v":0},0,0,0,0,0,0,{"$f":"($J$110/100)*(SUM(AO83:AP83)*E83)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":84},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,{"$f":"Q84-$J84","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":85},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":86},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":87},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":88},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":89},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":91},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":93},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":94},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,{"$f":"Q94-$M94","v":0},null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":95},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,{"$f":"Q95-$M95","v":0},null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":97},null,null,null,null,0,0,0,0,0,null,null,{"$f":"((($F97+K97)+($G97+L97))*$E97)+IF(SUM(K97:L97)=0,0,AW97)","v":0},{"$f":"M97-$J97","v":0},null,null,{"$f":"(($F97+$K97+$O97)+($G97+$L97+$P97))*$E97+IF(SUM(K97:L97,O97:P97)=0,0,SUM(AW97:AX97))","v":0},{"$f":"Q97-$J97","v":0},{"$f":"Q97-$M97","v":0},null,null,{"$f":"(($F97+$K97+$O97+$T97)+($G97+$L97+$P97+$U97))*$E97+IF(SUM(K97:L97,O97:P97,T97:U97)=0,0,SUM(AW97:AY97))","v":0},{"$f":"V97-$J97","v":0},{"$f":"V97-$M97","v":0},{"$f":"V97-$Q97","v":0},null,null,{"$f":"(($F97+$K97+$O97+$T97+$Z97)+($G97+$L97+$P97+$U97+$AA97))*$E97+IF(SUM(K97:L97,O97:P97,T97:U97,Z97:AA97)=0,0,SUM(AW97:AZ97))","v":0},{"$f":"AB97-$J97","v":0},{"$f":"AB97-$M97","v":0},{"$f":"AB97-$Q97","v":0},{"$f":"AB97-$V97","v":0},null,null,{"$f":"(($F97+$K97+$O97+$T97+$Z97+$AG97)+($G97+$L97+$P97+$U97+$AA97+$AH97))*$E97+IF(SUM(K97:L97,O97:P97,T97:U97,Z97:AA97,AG97:AH97)=0,0,SUM(AW97:BA97))","v":0},{"$f":"AI97-$J97","v":0},{"$f":"AI97-$M97","v":0},{"$f":"AI97-$Q97","v":0},{"$f":"AI97-$V97","v":0},{"$f":"AI97-$AB97","v":0},{"$f":"F97+K97+O97+T97+Z97+AG97","v":0},0,{"$f":"($J$110/100)*(SUM(AO97:AP97)*E97)","v":0},{"$f":"AO97+AP97","v":0},{"$f":"(AR97)*E97+AQ97","v":0},{"$f":"AS97-J97","v":0},{"$f":"AO97-F97","v":0},0,{"$f":"SUM(K97:L97)*E97*$J$110/100","v":0},{"$f":"SUM(O97:P97)*E97*$J$110/100","v":0},{"$f":"SUM(T97:U97)*E97*$J$110/100","v":0},{"$f":"SUM(Z97:AA97)*E97*$J$110/100","v":0},{"$f":"SUM(AG97:AH97)*E97*$J$110/100","v":0}]
[{"$f":"ROW()","v":98},null,null,null,null,0,0,0,0,0,null,null,{"$f":"((($F98+K98)+($G98+L98))*$E98)+IF(SUM(K98:L98)=0,0,AW98)","v":0},{"$f":"M98-$J98","v":0},null,null,{"$f":"(($F98+$K98+$O98)+($G98+$L98+$P98))*$E98+IF(SUM(K98:L98,O98:P98)=0,0,SUM(AW98:AX98))","v":0},{"$f":"Q98-$J98","v":0},0,null,null,{"$f":"(($F98+$K98+$O98+$T98)+($G98+$L98+$P98+$U98))*$E98+IF(SUM(K98:L98,O98:P98,T98:U98)=0,0,SUM(AW98:AY98))","v":0},{"$f":"V98-$J98","v":0},{"$f":"V98-$M98","v":0},{"$f":"V98-$Q98","v":0},null,null,{"$f":"(($F98+$K98+$O98+$T98+$Z98)+($G98+$L98+$P98+$U98+$AA98))*$E98+IF(SUM(K98:L98,O98:P98,T98:U98,Z98:AA98)=0,0,SUM(AW98:AZ98))","v":0},{"$f":"AB98-$J98","v":0},{"$f":"AB98-$M98","v":0},{"$f":"AB98-$Q98","v":0},{"$f":"AB98-$V98","v":0},null,null,{"$f":"(($F98+$K98+$O98+$T98+$Z98+$AG98)+($G98+$L98+$P98+$U98+$AA98+$AH98))*$E98+IF(SUM(K98:L98,O98:P98,T98:U98,Z98:AA98,AG98:AH98)=0,0,SUM(AW98:BA98))","v":0},{"$f":"AI98-$J98","v":0},0,{"$f":"AI98-$Q98","v":0},{"$f":"AI98-$V98","v":0},{"$f":"AI98-$AB98","v":0},0,0,0,0,{"$f":"(AR98)*E98+AQ98","v":0},{"$f":"AS98-J98","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":99},null,null,null,null,0,0,0,0,{"$f":"(E99*I99)+H99","v":0},null,null,0,0,null,null,{"$f":"(($F99+$K99+$O99)+($G99+$L99+$P99))*$E99+IF(SUM(K99:L99,O99:P99)=0,0,SUM(AW99:AX99))","v":0},{"$f":"Q99-$J99","v":0},0,null,null,{"$f":"(($F99+$K99+$O99+$T99)+($G99+$L99+$P99+$U99))*$E99+IF(SUM(K99:L99,O99:P99,T99:U99)=0,0,SUM(AW99:AY99))","v":0},0,0,{"$f":"V99-$Q99","v":0},null,null,0,0,0,{"$f":"AB99-$Q99","v":0},{"$f":"AB99-$V99","v":0},null,null,0,0,0,{"$f":"AI99-$Q99","v":0},{"$f":"AI99-$V99","v":0},{"$f":"AI99-$AB99","v":0},0,0,0,0,0,{"$f":"AS99-J99","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":100},null,null,null,null,0,0,0,0,{"$f":"(E100*I100)+H100","v":0},null,null,0,0,null,null,{"$f":"(($F100+$K100+$O100)+($G100+$L100+$P100))*$E100+IF(SUM(K100:L100,O100:P100)=0,0,SUM(AW100:AX100))","v":0},0,0,null,null,{"$f":"(($F100+$K100+$O100+$T100)+($G100+$L100+$P100+$U100))*$E100+IF(SUM(K100:L100,O100:P100,T100:U100)=0,0,SUM(AW100:AY100))","v":0},{"$f":"V100-$J100","v":0},0,{"$f":"V100-$Q100","v":0},null,null,0,0,0,{"$f":"AB100-$Q100","v":0},{"$f":"AB100-$V100","v":0},null,null,0,0,0,{"$f":"AI100-$Q100","v":0},{"$f":"AI100-$V100","v":0},{"$f":"AI100-$AB100","v":0},0,0,0,0,0,{"$f":"AS100-J100","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":101},null,null,null,null,0,0,0,0,{"$f":"(E101*I101)+H101","v":0},null,null,0,0,null,null,0,0,0,null,null,{"$f":"(($F101+$K101+$O101+$T101)+($G101+$L101+$P101+$U101))*$E101+IF(SUM(K101:L101,O101:P101,T101:U101)=0,0,SUM(AW101:AY101))","v":0},0,0,{"$f":"V101-$Q101","v":0},null,null,0,0,0,{"$f":"AB101-$Q101","v":0},{"$f":"AB101-$V101","v":0},null,null,0,0,0,{"$f":"AI101-$Q101","v":0},{"$f":"AI101-$V101","v":0},{"$f":"AI101-$AB101","v":0},0,0,0,0,0,{"$f":"AS101-J101","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":102},null,null,null,null,0,0,0,0,{"$f":"(E102*I102)+H102","v":0},null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V102-$Q102","v":0},null,null,0,0,0,{"$f":"AB102-$Q102","v":0},{"$f":"AB102-$V102","v":0},null,null,0,0,0,{"$f":"AI102-$Q102","v":0},{"$f":"AI102-$V102","v":0},{"$f":"AI102-$AB102","v":0},0,0,0,0,0,{"$f":"AS102-J102","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":103},null,null,null,null,0,0,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":104},null,null,null,null,0,0,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":105},null,null,null,null,0,0,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":106},null,null,null,null,0,0,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI106-$M106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Subcontractors Costs Requested",{"$f":"SUMPRODUCT(E81:E96,F81:F96)+(SUMPRODUCT(E81:E96,F81:F96)*(J110/100))","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Subcontractors Costs Requested",{"$f":"SUMPRODUCT(E81:E96,G81:G96)+(SUMPRODUCT(E81:E96,G81:G96)*(J110/100))","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Subcontractors Costs Requested",{"$f":"SUM(J81:J96)","v":0}]
[null,null,null,null,null,null,null,null,"Subcontractor Markup (Same as Cost Sheet)",10]
[null,null,null,null,null,null,null,null,"Change Notice Subcontractors Costs Requested",{"$f":"SUM($AT$81:$AT$107)","v":0},null,null,null,{"$f":"SUM(N81:N107)","v":0},null,null,null,{"$f":"SUM(R81:R107)","v":0},0,null,null,null,{"$f":"SUM(W81:W107)","v":0},0,0,null,null,null,{"$f":"SUM(AC81:AC107)","v":0},0,0,0,null,null,null,{"$f":"SUM(AJ81:AJ107)","v":0},0,0,0,{"$f":"SUM(AN81:AN107)","v":0}]
[]
[]
["PERMITS/FEES (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"PERMITS/FEES (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PERMITS/FEES (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)"]
[{"$f":"ROW()","v":117},null,null,null,null,null,null,"N/A",{"$f":"F117+G117","v":0},{"$f":"(E117*I117)","v":0},null,null,{"$f":"(($F117+K117)+($G117+L117))*$E117","v":0},{"$f":"M117-$J117","v":0},null,null,{"$f":"(($F117+$K117+$O117)+($G117+$L117+$P117))*$E117","v":0},{"$f":"Q117-$J117","v":0},{"$f":"Q117-$M117","v":0},null,null,{"$f":"(($F117+$K117+$O117+$T117)+($G117+$L117+$P117+$U117))*$E117","v":0},{"$f":"V117-$J117","v":0},{"$f":"V117-$M117","v":0},{"$f":"V117-$Q117","v":0},null,null,{"$f":"(($F117+$K117+$O117+$T117+$Z117)+($G117+$L117+$P117+$U117+$AA117))*$E117","v":0},{"$f":"AB117-$J117","v":0},{"$f":"AB117-$M117","v":0},{"$f":"AB117-$Q117","v":0},{"$f":"AB117-$V117","v":0},null,null,{"$f":"(($F117+$K117+$O117+$T117+$Z117+$AG117)+($G117+$L117+$P117+$U117+$AA117+$AH117))*$E117","v":0},{"$f":"AI117-$J117","v":0},{"$f":"AI117-$M117","v":0},{"$f":"AI117-$Q117","v":0},{"$f":"AI117-$V117","v":0},{"$f":"AI117-$AB117","v":0},{"$f":"F117+K117+O117+T117+Z117+AG117","v":0},{"$f":"G117+L117+P117+U117+AA117+AH117","v":0},"N/A",{"$f":"AO117+AP117","v":0},{"$f":"(AR117)*E117","v":0},{"$f":"AS117-J117","v":0},{"$f":"AO117-F117","v":0},{"$f":"AP117-G117","v":0}]
[{"$f":"ROW()","v":118},null,null,null,null,null,null,"N/A",0,{"$f":"(E118*I118)","v":0},null,null,{"$f":"(($F118+K118)+($G118+L118))*$E118","v":0},{"$f":"M118-$J118","v":0},null,null,{"$f":"(($F118+$K118+$O118)+($G118+$L118+$P118))*$E118","v":0},{"$f":"Q118-$J118","v":0},{"$f":"Q118-$M118","v":0},null,null,{"$f":"(($F118+$K118+$O118+$T118)+($G118+$L118+$P118+$U118))*$E118","v":0},{"$f":"V118-$J118","v":0},{"$f":"V118-$M118","v":0},{"$f":"V118-$Q118","v":0},null,null,{"$f":"(($F118+$K118+$O118+$T118+$Z118)+($G118+$L118+$P118+$U118+$AA118))*$E118","v":0},{"$f":"AB118-$J118","v":0},{"$f":"AB118-$M118","v":0},{"$f":"AB118-$Q118","v":0},{"$f":"AB118-$V118","v":0},null,null,{"$f":"(($F118+$K118+$O118+$T118+$Z118+$AG118)+($G118+$L118+$P118+$U118+$AA118+$AH118))*$E118","v":0},{"$f":"AI118-$J118","v":0},{"$f":"AI118-$M118","v":0},{"$f":"AI118-$Q118","v":0},{"$f":"AI118-$V118","v":0},{"$f":"AI118-$AB118","v":0},{"$f":"F118+K118+O118+T118+Z118+AG118","v":0},0,"N/A",{"$f":"AO118+AP118","v":0},{"$f":"(AR118)*E118","v":0},{"$f":"AS118-J118","v":0},{"$f":"AO118-F118","v":0},{"$f":"AP118-G118","v":0}]
[{"$f":"ROW()","v":119},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q119-$J119","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,{"$f":"AO119-F119","v":0},0]
[{"$f":"ROW()","v":120},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V120-$Q120","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":121},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V121-$Q121","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":122},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI122-$M122","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS122-J122","v":0},0,0]
[{"$f":"ROW()","v":123},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V123-$Q123","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI123-$M123","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS123-J123","v":0},0,0]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V124-$Q124","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI124-$M124","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS124-J124","v":0},0,0]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI125-$M125","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS125-J125","v":0},0,0]
[{"$f":"ROW()","v":126},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q126-$J126","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":128},null,null,null,null,0,0,"N/A",{"$f":"F128+G128","v":0},{"$f":"(E128*I128)","v":0},null,null,{"$f":"(($F128+K128)+($G128+L128))*$E128","v":0},{"$f":"M128-$J128","v":0},null,null,0,{"$f":"Q128-$J128","v":0},{"$f":"Q128-$M128","v":0},null,null,{"$f":"(($F128+$K128+$O128+$T128)+($G128+$L128+$P128+$U128))*$E128","v":0},{"$f":"V128-$J128","v":0},{"$f":"V128-$M128","v":0},{"$f":"V128-$Q128","v":0},null,null,{"$f":"(($F128+$K128+$O128+$T128+$Z128)+($G128+$L128+$P128+$U128+$AA128))*$E128","v":0},{"$f":"AB128-$J128","v":0},{"$f":"AB128-$M128","v":0},{"$f":"AB128-$Q128","v":0},{"$f":"AB128-$V128","v":0},null,null,{"$f":"(($F128+$K128+$O128+$T128+$Z128+$AG128)+($G128+$L128+$P128+$U128+$AA128+$AH128))*$E128","v":0},{"$f":"AI128-$J128","v":0},{"$f":"AI128-$M128","v":0},{"$f":"AI128-$Q128","v":0},{"$f":"AI128-$V128","v":0},{"$f":"AI128-$AB128","v":0},{"$f":"F128+K128+O128+T128+Z128+AG128","v":0},0,"N/A",{"$f":"AO128+AP128","v":0},{"$f":"(AR128)*E128","v":0},{"$f":"AS128-J128","v":0},{"$f":"AO128-F128","v":0},0]
[{"$f":"ROW()","v":129},null,null,null,null,0,0,"N/A",0,0,null,null,{"$f":"(($F129+K129)+($G129+L129))*$E129","v":0},{"$f":"M129-$J129","v":0},null,null,0,{"$f":"P129-$J129","v":0},{"$f":"Q129-$M129","v":0},null,null,0,{"$f":"V129-$J129","v":0},{"$f":"V129-$M129","v":0},{"$f":"V129-$Q129","v":0},null,null,0,{"$f":"AB129-$J129","v":0},{"$f":"AB129-$M129","v":0},{"$f":"AB129-$Q129","v":0},{"$f":"AB129-$V129","v":0},null,null,0,{"$f":"AI129-$J129","v":0},{"$f":"AI129-$M129","v":0},{"$f":"AI129-$Q129","v":0},{"$f":"AI129-$V129","v":0},{"$f":"AI129-$AB129","v":0},0,0,"N/A",0,{"$f":"(AR129)*E129","v":0},{"$f":"AS129-J129","v":0},0,0]
[{"$f":"ROW()","v":130},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB130-$J130","v":0},0,0,0,null,null,0,0,{"$f":"AI130-$M130","v":0},0,{"$f":"AI130-$V130","v":0},0,0,0,"N/A",0,{"$f":"(AR130)*E130","v":0},{"$f":"AS130-J130","v":0},0,0]
[{"$f":"ROW()","v":131},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB131-$J131","v":0},0,0,0,null,null,0,0,{"$f":"AI131-$M131","v":0},{"$f":"AI131-$Q131","v":0},{"$f":"AI131-$V131","v":0},0,0,0,"N/A",0,{"$f":"(AR131)*E131","v":0},{"$f":"AS131-J131","v":0},0,0]
[{"$f":"ROW()","v":132},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,{"$f":"AB132-$Q132","v":0},0,null,null,0,{"$f":"AI132-$J132","v":0},0,{"$f":"AI132-$Q132","v":0},{"$f":"AI132-$V132","v":0},{"$f":"AI132-$AB132","v":0},0,0,"N/A",0,{"$f":"(AR132)*E132","v":0},{"$f":"AS132-J132","v":0},0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Permits/Fees Costs Requested",{"$f":"SUMPRODUCT(E117:E127,F117:F127)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Permits/Fees Costs Requested",{"$f":"SUMPRODUCT(E117:E127,G117:G127)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Permits/Fees Costs Requested",{"$f":"SUM(J117:J127)","v":0}]
[null,null,null,null,null,null,null,null,"Change Notice Permits/Fees Costs Requested",{"$f":"SUM($AT$117:$AT$133)","v":0},null,null,null,{"$f":"SUM(N117:N133)","v":0},null,null,null,{"$f":"SUM(R117:R133)","v":0},{"$f":"SUM(S117:S133)","v":0},null,null,null,{"$f":"SUM(W117:W133)","v":0},{"$f":"SUM(X117:X133)","v":0},{"$f":"SUM(Y117:Y133)","v":0},null,null,null,{"$f":"SUM(AC117:AC133)","v":0},{"$f":"SUM(AD117:AD133)","v":0},{"$f":"SUM(AE117:AE133)","v":0},{"$f":"SUM(AF117:AF133)","v":0},null,null,null,{"$f":"SUM(AJ117:AJ133)","v":0},{"$f":"SUM(AK117:AK133)","v":0},{"$f":"SUM(AL117:AL133)","v":0},{"$f":"SUM(AM117:AM133)","v":0},{"$f":"SUM(AN117:AN133)","v":0}]
[]
[]
["MISCELLANEOUS (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"MISCELLANEOUS (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MISCELLANEOUS (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)"]
[{"$f":"ROW()","v":142},null,null,null,null,null,null,"N/A",{"$f":"F142+G142","v":0},{"$f":"(E142*I142)","v":0},null,null,{"$f":"(($F142+K142)+($G142+L142))*$E142","v":0},{"$f":"M142-$J142","v":0},null,null,{"$f":"(($F142+$K142+$O142)+($G142+$L142+$P142))*$E142","v":0},{"$f":"Q142-$J142","v":0},{"$f":"Q142-$M142","v":0},null,null,{"$f":"(($F142+$K142+$O142+$T142)+($G142+$L142+$P142+$U142))*$E142","v":0},{"$f":"V142-$J142","v":0},{"$f":"V142-$M142","v":0},{"$f":"V142-$Q142","v":0},null,null,{"$f":"(($F142+$K142+$O142+$T142+$Z142)+($G142+$L142+$P142+$U142+$AA142))*$E142","v":0},{"$f":"AB142-$J142","v":0},{"$f":"AB142-$M142","v":0},{"$f":"AB142-$Q142","v":0},{"$f":"AB142-$V142","v":0},null,null,{"$f":"(($F142+$K142+$O142+$T142+$Z142+$AG142)+($G142+$L142+$P142+$U142+$AA142+$AH142))*$E142","v":0},{"$f":"AI142-$J142","v":0},{"$f":"AI142-$M142","v":0},{"$f":"AI142-$Q142","v":0},{"$f":"AI142-$V142","v":0},{"$f":"AI142-$AB142","v":0},{"$f":"F142+K142+O142+T142+Z142+AG142","v":0},{"$f":"G142+L142+P142+U142+AA142+AH142","v":0},"N/A",{"$f":"AO142+AP142","v":0},{"$f":"(AR142)*E142","v":0},{"$f":"AS142-J142","v":0},{"$f":"AO142-F142","v":0},{"$f":"AP142-G142","v":0}]
[{"$f":"ROW()","v":143},null,null,null,null,null,null,"N/A",0,0,null,null,{"$f":"(($F143+K143)+($G143+L143))*$E143","v":0},{"$f":"M143-$J143","v":0},null,null,{"$f":"(($F143+$K143+$O143)+($G143+$L143+$P143))*$E143","v":0},{"$f":"Q143-$J143","v":0},{"$f":"Q143-$M143","v":0},null,null,{"$f":"(($F143+$K143+$O143+$T143)+($G143+$L143+$P143+$U143))*$E143","v":0},{"$f":"V143-$J143","v":0},{"$f":"V143-$M143","v":0},{"$f":"V143-$Q143","v":0},null,null,{"$f":"(($F143+$K143+$O143+$T143+$Z143)+($G143+$L143+$P143+$U143+$AA143))*$E143","v":0},{"$f":"AB143-$J143","v":0},{"$f":"AB143-$M143","v":0},{"$f":"AB143-$Q143","v":0},{"$f":"AB143-$V143","v":0},null,null,{"$f":"(($F143+$K143+$O143+$T143+$Z143+$AG143)+($G143+$L143+$P143+$U143+$AA143+$AH143))*$E143","v":0},{"$f":"AI143-$J143","v":0},{"$f":"AI143-$M143","v":0},{"$f":"AI143-$Q143","v":0},{"$f":"AI143-$V143","v":0},{"$f":"AI143-$AB143","v":0},{"$f":"F143+K143+O143+T143+Z143+AG143","v":0},0,"N/A",{"$f":"AO143+AP143","v":0},{"$f":"(AR143)*E143","v":0},{"$f":"AS143-J143","v":0},{"$f":"AO143-F143","v":0},{"$f":"AP143-G143","v":0}]
[{"$f":"ROW()","v":144},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q144-$J144","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,{"$f":"AO144-F144","v":0},0]
[{"$f":"ROW()","v":145},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V145-$Q145","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":146},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V146-$Q146","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":147},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI147-$M147","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS147-J147","v":0},0,0]
[{"$f":"ROW()","v":148},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V148-$Q148","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI148-$M148","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS148-J148","v":0},0,0]
[{"$f":"ROW()","v":149},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V149-$Q149","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI149-$M149","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS149-J149","v":0},0,0]
[{"$f":"ROW()","v":150},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI150-$M150","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS150-J150","v":0},0,0]
[{"$f":"ROW()","v":151},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q151-$J151","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":153},null,null,null,null,0,0,"N/A",0,0,null,null,{"$f":"(($F153+K153)+($G153+L153))*$E153","v":0},{"$f":"M153-$J153","v":0},null,null,0,{"$f":"Q153-$J153","v":0},{"$f":"Q153-$M153","v":0},null,null,{"$f":"(($F153+$K153+$O153+$T153)+($G153+$L153+$P153+$U153))*$E153","v":0},{"$f":"V153-$J153","v":0},{"$f":"V153-$M153","v":0},{"$f":"V153-$Q153","v":0},null,null,{"$f":"(($F153+$K153+$O153+$T153+$Z153)+($G153+$L153+$P153+$U153+$AA153))*$E153","v":0},{"$f":"AB153-$J153","v":0},{"$f":"AB153-$M153","v":0},{"$f":"AB153-$Q153","v":0},{"$f":"AB153-$V153","v":0},null,null,{"$f":"(($F153+$K153+$O153+$T153+$Z153+$AG153)+($G153+$L153+$P153+$U153+$AA153+$AH153))*$E153","v":0},{"$f":"AI153-$J153","v":0},{"$f":"AI153-$M153","v":0},{"$f":"AI153-$Q153","v":0},{"$f":"AI153-$V153","v":0},{"$f":"AI153-$AB153","v":0},{"$f":"F153+K153+O153+T153+Z153+AG153","v":0},0,"N/A",{"$f":"AO153+AP153","v":0},{"$f":"(AR153)*E153","v":0},{"$f":"AS153-J153","v":0},{"$f":"AO153-F153","v":0},0]
[{"$f":"ROW()","v":154},null,null,null,null,0,0,"N/A",0,0,null,null,{"$f":"(($F154+K154)+($G154+L154))*$E154","v":0},{"$f":"M154-$J154","v":0},null,null,0,{"$f":"P154-$J154","v":0},{"$f":"Q154-$M154","v":0},null,null,0,{"$f":"V154-$J154","v":0},{"$f":"V154-$M154","v":0},{"$f":"V154-$Q154","v":0},null,null,0,{"$f":"AB154-$J154","v":0},{"$f":"AB154-$M154","v":0},{"$f":"AB154-$Q154","v":0},{"$f":"AB154-$V154","v":0},null,null,0,{"$f":"AI154-$J154","v":0},{"$f":"AI154-$M154","v":0},{"$f":"AI154-$Q154","v":0},{"$f":"AI154-$V154","v":0},{"$f":"AI154-$AB154","v":0},0,0,"N/A",0,{"$f":"(AR154)*E154","v":0},{"$f":"AS154-J154","v":0},0,0]
[{"$f":"ROW()","v":155},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB155-$J155","v":0},0,0,0,null,null,0,0,{"$f":"AI155-$M155","v":0},0,{"$f":"AI155-$V155","v":0},0,0,0,"N/A",0,{"$f":"(AR155)*E155","v":0},{"$f":"AS155-J155","v":0},0,0]
[{"$f":"ROW()","v":156},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB156-$J156","v":0},0,0,0,null,null,0,0,{"$f":"AI156-$M156","v":0},{"$f":"AI156-$Q156","v":0},{"$f":"AI156-$V156","v":0},0,0,0,"N/A",0,{"$f":"(AR156)*E156","v":0},{"$f":"AS156-J156","v":0},0,0]
[{"$f":"ROW()","v":157},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,{"$f":"AB157-$Q157","v":0},0,null,null,0,{"$f":"AI157-$J157","v":0},0,{"$f":"AI157-$Q157","v":0},{"$f":"AI157-$V157","v":0},{"$f":"AI157-$AB157","v":0},0,0,"N/A",0,{"$f":"(AR157)*E157","v":0},{"$f":"AS157-J157","v":0},0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Miscellaneous Costs Requested",{"$f":"SUMPRODUCT(E142:E152,F142:F152)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Miscellaneous Costs Requested",{"$f":"SUMPRODUCT(E142:E152,G142:G152)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Miscellaneous Costs Requested",{"$f":"SUM(J142:J152)","v":0}]
[null,null,null,null,null,null,null,null,"Change Notice Miscellaneous Costs Requested",{"$f":"SUM($AT$142:$AT$158)","v":0},null,null,null,{"$f":"SUM(N142:N158)","v":0},null,null,null,{"$f":"SUM(R142:R158)","v":0},{"$f":"SUM(S142:S158)","v":0},null,null,null,{"$f":"SUM(W142:W158)","v":0},{"$f":"SUM(X142:X158)","v":0},{"$f":"SUM(Y142:Y158)","v":0},null,null,null,{"$f":"SUM(AC142:AC158)","v":0},{"$f":"SUM(AD142:AD158)","v":0},{"$f":"SUM(AE142:AE158)","v":0},{"$f":"SUM(AF142:AF158)","v":0},null,null,null,{"$f":"SUM(AJ142:AJ158)","v":0},{"$f":"SUM(AK142:AK158)","v":0},{"$f":"SUM(AL142:AL158)","v":0},{"$f":"SUM(AM142:AM158)","v":0},{"$f":"SUM(AN142:AN158)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,"Total Base Amount Requested for Subtask",{"$f":"SUM(J47,J72,J107,J133,J158)","v":0}]
[null,null,null,null,null,null,null,null,"Total Contingency Amount Requested for Subtask",{"$f":"SUM(J48,J73,J108,J134,J159)","v":0}]
[null,null,null,null,null,null,null,null,"Total Amount Requested for Subtask",{"$f":"SUM(J49,J74,J109,J135,J160)","v":0}]
[null,null,null,null,null,null,null,null,"Total Change Notice Amount for Subtask",{"$f":"SUM(J50,J75,J111,J136,J161)","v":0},null,null,null,{"$f":"SUM(N50,N75,N111,N136,N161)","v":0},null,null,null,null,{"$f":"SUM(S50,S75,S111,S136,S161)","v":0},null,null,null,null,null,{"$f":"SUM(Y50,Y75,Y111,Y136,Y161)","v":0},null,null,null,null,null,null,{"$f":"SUM(AF50,AF75,AF111,AF136,AF161)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AN50,AN75,AN111,AN136,AN161)","v":0}]

{"sheet":"Char. & Disp. of IDW","index":10,"n_rows":167,"n_cols":53,"rows_kept":167,"cut":false,"hidden":false,"merged":[[114,40,114,47],[139,0,139,9],[139,10,139,13],[139,14,139,18],[139,19,139,24],[139,25,139,31],[139,32,139,39],[139,40,139,47],[114,0,114,9],[114,10,114,13],[114,14,114,18],[114,19,114,24],[114,25,114,31],[114,32,114,39],[78,32,78,39],[28,32,28,39],[28,40,28,47],[53,0,53,9],[53,10,53,13],[53,14,53,18],[53,19,53,24],[53,25,53,31],[53,32,53,39],[53,40,53,47],[28,25,28,31],[78,0,78,9],[78,10,78,13],[78,14,78,18],[78,19,78,24],[78,25,78,31],[23,4,25,6],[28,0,28,9],[28,10,28,13],[28,14,28,18],[28,19,28,24],[21,8,25,8],[21,9,25,9],[21,10,25,10],[21,11,25,11],[23,1,25,2],[13,1,14,6],[15,8,20,8],[15,9,20,9],[15,10,20,10],[15,11,20,11],[9,8,14,8],[9,9,14,9],[9,10,14,10],[9,11,14,11],[1,8,1,11],[3,8,8,8],[3,9,8,9],[3,10,8,10],[3,11,8,11]]}
[]
[null,null,"Preapproval Change Notice",null,null,null,null,null,"Cost Sheet Support Documentation (such as bids)\nSupport documents may be attached to the submittal email or you may be embedded\nin the table below. The PDF file below contains instructions for embedding PDFs."]
[null,null,null,null,null,null,null,null,"Description","Uploaded PDF","Description","Uploaded PDF"]
[null,null,null,null,null,null,null,null,"Example: Driller bid"]
[null,"- Email the completed Change Notice Form and Implementation Schedule (if project schedule has changed) to: ustpreapproval@azdeq.gov. "]
[]
[null,"- Save the completed Excel file using the following naming convention:"]
[null,"YYYY.MM.DD_XXXX_CXX_CNXX_Change Notice"]
[null,"Year, Month, Date_four digit LUST number (include leading zero)_Cost Sheet Number_Change Notice Number for the Corresponding Cost Sheets_'Change Notice'"]
[]
[null,"- For each Line (Work Item), enter the appropriate information based on the change to the cost sheet (add or subtract units as appropriate)"]
[null,"- Updated number of units are added to the corresponding CN0X section within the corresponding line item (row)"]
[null,"- New line items and changes in unit rates shall be added as new lines beneath the new line indicating row"]
[null,"- For Example: If 8 additional hours are needed to complete a task, put 8 in the corresponding labor row within the correct CN column.\nIf these 8 hours are used by a different labor class than within the original cost sheet (or the unit rate is different), a new line is added where indicated."]
[]
[]
[null,"- To Add rows to the form, follow these instructions:"]
[null,"- Click the button labeled \"ADD NEW ROWS\""]
[null,"- Follow prompts of the macro, entering whole number integers"]
[null,"- Select row numbers so that copied information stays within the same section"]
[null,"(i.e., copy row 90 and paste below row 96)"]
[null,"- If the above was not performed correctly, ADEQ cannot guarantee the spreadsheet will function appropriately with the new rows"]
[]
[null,"Characterization and Disposal of IDW Subtask",null,null,"- Gray cells contain formulas, do not change these cells, unless indicated by instructions."]
[]
[]
[]
["LABOR (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"LABOR (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LABOR (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)"]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,"N/A",{"$f":"F31+G31","v":0},{"$f":"(E31*I31)","v":0},null,null,{"$f":"(($F31+K31)+($G31+L31))*$E31","v":0},{"$f":"M31-$J31","v":0},null,null,{"$f":"(($F31+$K31+$O31)+($G31+$L31+$P31))*$E31","v":0},{"$f":"Q31-$J31","v":0},{"$f":"Q31-$M31","v":0},null,null,{"$f":"(($F31+$K31+$O31+$T31)+($G31+$L31+$P31+$U31))*$E31","v":0},{"$f":"V31-$J31","v":0},{"$f":"V31-$M31","v":0},{"$f":"V31-$Q31","v":0},null,null,{"$f":"(($F31+$K31+$O31+$T31+$Z31)+($G31+$L31+$P31+$U31+$AA31))*$E31","v":0},{"$f":"AB31-$J31","v":0},{"$f":"AB31-$M31","v":0},{"$f":"AB31-$Q31","v":0},{"$f":"AB31-$V31","v":0},null,null,{"$f":"(($F31+$K31+$O31+$T31+$Z31+$AG31)+($G31+$L31+$P31+$U31+$AA31+$AH31))*$E31","v":0},{"$f":"AI31-$J31","v":0},{"$f":"AI31-$M31","v":0},{"$f":"AI31-$Q31","v":0},{"$f":"AI31-$V31","v":0},{"$f":"AI31-$AB31","v":0},{"$f":"F31+K31+O31+T31+Z31+AG31","v":0},{"$f":"G31+L31+P31+U31+AA31+AH31","v":0},"N/A",{"$f":"AO31+AP31","v":0},{"$f":"(AR31)*E31","v":0},{"$f":"AS31-J31","v":0},{"$f":"AO31-F31","v":0},{"$f":"AP31-G31","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,"N/A",{"$f":"F32+G32","v":0},{"$f":"(E32*I32)","v":0},null,null,{"$f":"(($F32+K32)+($G32+L32))*$E32","v":0},{"$f":"M32-$J32","v":0},null,null,{"$f":"(($F32+$K32+$O32)+($G32+$L32+$P32))*$E32","v":0},{"$f":"Q32-$J32","v":0},{"$f":"Q32-$M32","v":0},null,null,{"$f":"(($F32+$K32+$O32+$T32)+($G32+$L32+$P32+$U32))*$E32","v":0},{"$f":"V32-$J32","v":0},{"$f":"V32-$M32","v":0},{"$f":"V32-$Q32","v":0},null,null,{"$f":"(($F32+$K32+$O32+$T32+$Z32)+($G32+$L32+$P32+$U32+$AA32))*$E32","v":0},{"$f":"AB32-$J32","v":0},{"$f":"AB32-$M32","v":0},{"$f":"AB32-$Q32","v":0},{"$f":"AB32-$V32","v":0},null,null,{"$f":"(($F32+$K32+$O32+$T32+$Z32+$AG32)+($G32+$L32+$P32+$U32+$AA32+$AH32))*$E32","v":0},{"$f":"AI32-$J32","v":0},{"$f":"AI32-$M32","v":0},{"$f":"AI32-$Q32","v":0},{"$f":"AI32-$V32","v":0},{"$f":"AI32-$AB32","v":0},{"$f":"F32+K32+O32+T32+Z32+AG32","v":0},0,"N/A",{"$f":"AO32+AP32","v":0},{"$f":"(AR32)*E32","v":0},{"$f":"AS32-J32","v":0},{"$f":"AO32-F32","v":0},{"$f":"AP32-G32","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,"N/A",0,{"$f":"(E33*I33)","v":0},null,null,0,0,null,null,0,{"$f":"Q33-$J33","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,{"$f":"AO33-F33","v":0},0]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,"N/A",0,{"$f":"(E34*I34)","v":0},null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V34-$Q34","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,"N/A",0,{"$f":"(E35*I35)","v":0},null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI36-$M36","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS36-J36","v":0},0,0]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V37-$Q37","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI38-$M38","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS38-J38","v":0},0,0]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q40-$J40","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":42},null,null,null,null,0,0,"N/A",{"$f":"F42+G42","v":0},{"$f":"(E42*I42)","v":0},null,null,{"$f":"(($F42+K42)+($G42+L42))*$E42","v":0},{"$f":"M42-$J42","v":0},null,null,0,{"$f":"Q42-$J42","v":0},{"$f":"Q42-$M42","v":0},null,null,{"$f":"(($F42+$K42+$O42+$T42)+($G42+$L42+$P42+$U42))*$E42","v":0},{"$f":"V42-$J42","v":0},{"$f":"V42-$M42","v":0},{"$f":"V42-$Q42","v":0},null,null,{"$f":"(($F42+$K42+$O42+$T42+$Z42)+($G42+$L42+$P42+$U42+$AA42))*$E42","v":0},{"$f":"AB42-$J42","v":0},{"$f":"AB42-$M42","v":0},{"$f":"AB42-$Q42","v":0},{"$f":"AB42-$V42","v":0},null,null,{"$f":"(($F42+$K42+$O42+$T42+$Z42+$AG42)+($G42+$L42+$P42+$U42+$AA42+$AH42))*$E42","v":0},{"$f":"AI42-$J42","v":0},{"$f":"AI42-$M42","v":0},{"$f":"AI42-$Q42","v":0},{"$f":"AI42-$V42","v":0},{"$f":"AI42-$AB42","v":0},{"$f":"F42+K42+O42+T42+Z42+AG42","v":0},0,"N/A",0,{"$f":"(AR42)*E42","v":0},{"$f":"AS42-J42","v":0},0,0]
[{"$f":"ROW()","v":43},null,null,null,null,0,0,"N/A",0,{"$f":"(E43*I43)","v":0},null,null,{"$f":"(($F43+K43)+($G43+L43))*$E43","v":0},0,null,null,0,{"$f":"P43-$J43","v":0},{"$f":"Q43-$M43","v":0},null,null,0,{"$f":"V43-$J43","v":0},{"$f":"V43-$M43","v":0},0,null,null,0,{"$f":"AB43-$J43","v":0},{"$f":"AB43-$M43","v":0},0,0,null,null,0,{"$f":"AI43-$J43","v":0},{"$f":"AI43-$M43","v":0},0,0,0,0,0,"N/A",0,{"$f":"(AR43)*E43","v":0},{"$f":"AS43-J43","v":0},0,0]
[{"$f":"ROW()","v":44},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB44-$J44","v":0},0,0,0,null,null,0,0,{"$f":"AI44-$M44","v":0},0,{"$f":"AI44-$V44","v":0},0,0,0,"N/A",0,{"$f":"(AR44)*E44","v":0},{"$f":"AS44-J44","v":0},0,0]
[{"$f":"ROW()","v":45},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,{"$f":"AI45-$Q45","v":0},{"$f":"AI45-$V45","v":0},0,0,0,"N/A",0,{"$f":"(AR45)*E45","v":0},{"$f":"AS45-J45","v":0},0,0]
[{"$f":"ROW()","v":46},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,{"$f":"AB46-$Q46","v":0},0,null,null,0,{"$f":"AI46-$J46","v":0},0,0,0,{"$f":"AI46-$AB46","v":0},0,0,"N/A",0,{"$f":"(AR46)*E46","v":0},{"$f":"AS46-J46","v":0},0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Labor Costs Requested",{"$f":"SUMPRODUCT(E31:E41,F31:F41)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Labor Costs Requested",{"$f":"SUMPRODUCT(E31:E41,G31:G41)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Labor Costs Requested",{"$f":"SUM(J31:J41)","v":0}]
[null,null,null,null,null,null,null,null,"Change Notice Labor Costs Requested",{"$f":"SUM($AT$31:$AT$47)","v":0},null,null,null,{"$f":"SUM(N31:N47)","v":0},null,null,null,{"$f":"SUM(R31:R47)","v":0},{"$f":"SUM(S31:S47)","v":0},null,null,null,{"$f":"SUM(W31:W47)","v":0},{"$f":"SUM(X31:X47)","v":0},{"$f":"SUM(Y31:Y47)","v":0},null,null,null,{"$f":"SUM(AC31:AC47)","v":0},{"$f":"SUM(AD31:AD47)","v":0},{"$f":"SUM(AE31:AE47)","v":0},{"$f":"SUM(AF31:AF47)","v":0},null,null,null,{"$f":"SUM(AJ31:AJ47)","v":0},{"$f":"SUM(AK31:AK47)","v":0},{"$f":"SUM(AL31:AL47)","v":0},{"$f":"SUM(AM31:AM47)","v":0},{"$f":"SUM(AN31:AN47)","v":0}]
[]
[]
["EQUIPMENT/MATERIALS/SUPPLIES (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"EQUIPMENT/MATERIALS/SUPPLIES (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EQUIPMENT/MATERIALS/SUPPLIES (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)"]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,"N/A",{"$f":"F56+G56","v":0},{"$f":"(E56*I56)","v":0},null,null,{"$f":"(($F56+K56)+($G56+L56))*$E56","v":0},{"$f":"M56-$J56","v":0},null,null,{"$f":"(($F56+$K56+$O56)+($G56+$L56+$P56))*$E56","v":0},{"$f":"Q56-$J56","v":0},{"$f":"Q56-$M56","v":0},null,null,{"$f":"(($F56+$K56+$O56+$T56)+($G56+$L56+$P56+$U56))*$E56","v":0},{"$f":"V56-$J56","v":0},{"$f":"V56-$M56","v":0},{"$f":"V56-$Q56","v":0},null,null,{"$f":"(($F56+$K56+$O56+$T56+$Z56)+($G56+$L56+$P56+$U56+$AA56))*$E56","v":0},{"$f":"AB56-$J56","v":0},{"$f":"AB56-$M56","v":0},{"$f":"AB56-$Q56","v":0},{"$f":"AB56-$V56","v":0},null,null,{"$f":"(($F56+$K56+$O56+$T56+$Z56+$AG56)+($G56+$L56+$P56+$U56+$AA56+$AH56))*$E56","v":0},{"$f":"AI56-$J56","v":0},{"$f":"AI56-$M56","v":0},{"$f":"AI56-$Q56","v":0},{"$f":"AI56-$V56","v":0},{"$f":"AI56-$AB56","v":0},{"$f":"F56+K56+O56+T56+Z56+AG56","v":0},{"$f":"G56+L56+P56+U56+AA56+AH56","v":0},"N/A",{"$f":"AO56+AP56","v":0},{"$f":"(AR56)*E56","v":0},{"$f":"AS56-J56","v":0},{"$f":"AO56-F56","v":0},{"$f":"AP56-G56","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,"N/A",0,{"$f":"(E57*I57)","v":0},null,null,{"$f":"(($F57+K57)+($G57+L57))*$E57","v":0},{"$f":"M57-$J57","v":0},null,null,{"$f":"(($F57+$K57+$O57)+($G57+$L57+$P57))*$E57","v":0},{"$f":"Q57-$J57","v":0},{"$f":"Q57-$M57","v":0},null,null,{"$f":"(($F57+$K57+$O57+$T57)+($G57+$L57+$P57+$U57))*$E57","v":0},{"$f":"V57-$J57","v":0},{"$f":"V57-$M57","v":0},{"$f":"V57-$Q57","v":0},null,null,{"$f":"(($F57+$K57+$O57+$T57+$Z57)+($G57+$L57+$P57+$U57+$AA57))*$E57","v":0},{"$f":"AB57-$J57","v":0},{"$f":"AB57-$M57","v":0},{"$f":"AB57-$Q57","v":0},{"$f":"AB57-$V57","v":0},null,null,{"$f":"(($F57+$K57+$O57+$T57+$Z57+$AG57)+($G57+$L57+$P57+$U57+$AA57+$AH57))*$E57","v":0},{"$f":"AI57-$J57","v":0},{"$f":"AI57-$M57","v":0},{"$f":"AI57-$Q57","v":0},{"$f":"AI57-$V57","v":0},{"$f":"AI57-$AB57","v":0},{"$f":"F57+K57+O57+T57+Z57+AG57","v":0},0,"N/A",{"$f":"AO57+AP57","v":0},{"$f":"(AR57)*E57","v":0},{"$f":"AS57-J57","v":0},{"$f":"AO57-F57","v":0},{"$f":"AP57-G57","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q58-$J58","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,{"$f":"AO58-F58","v":0},0]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V59-$Q59","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V60-$Q60","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI61-$M61","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS61-J61","v":0},0,0]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V62-$Q62","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI62-$M62","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS62-J62","v":0},0,0]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V63-$Q63","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI63-$M63","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS63-J63","v":0},0,0]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI64-$M64","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS64-J64","v":0},0,0]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q65-$J65","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":67},null,null,null,null,0,0,"N/A",0,{"$f":"(E67*I67)","v":0},null,null,{"$f":"(($F67+K67)+($G67+L67))*$E67","v":0},{"$f":"M67-$J67","v":0},null,null,0,{"$f":"Q67-$J67","v":0},{"$f":"Q67-$M67","v":0},null,null,{"$f":"(($F67+$K67+$O67+$T67)+($G67+$L67+$P67+$U67))*$E67","v":0},{"$f":"V67-$J67","v":0},{"$f":"V67-$M67","v":0},{"$f":"V67-$Q67","v":0},null,null,{"$f":"(($F67+$K67+$O67+$T67+$Z67)+($G67+$L67+$P67+$U67+$AA67))*$E67","v":0},{"$f":"AB67-$J67","v":0},{"$f":"AB67-$M67","v":0},{"$f":"AB67-$Q67","v":0},{"$f":"AB67-$V67","v":0},null,null,{"$f":"(($F67+$K67+$O67+$T67+$Z67+$AG67)+($G67+$L67+$P67+$U67+$AA67+$AH67))*$E67","v":0},{"$f":"AI67-$J67","v":0},{"$f":"AI67-$M67","v":0},{"$f":"AI67-$Q67","v":0},{"$f":"AI67-$V67","v":0},{"$f":"AI67-$AB67","v":0},{"$f":"F67+K67+O67+T67+Z67+AG67","v":0},0,"N/A",{"$f":"AO67+AP67","v":0},{"$f":"(AR67)*E67","v":0},{"$f":"AS67-J67","v":0},{"$f":"AO67-F67","v":0},0]
[{"$f":"ROW()","v":68},null,null,null,null,0,0,"N/A",0,{"$f":"(E68*I68)","v":0},null,null,{"$f":"(($F68+K68)+($G68+L68))*$E68","v":0},{"$f":"M68-$J68","v":0},null,null,0,{"$f":"P68-$J68","v":0},{"$f":"Q68-$M68","v":0},null,null,0,{"$f":"V68-$J68","v":0},{"$f":"V68-$M68","v":0},{"$f":"V68-$Q68","v":0},null,null,0,{"$f":"AB68-$J68","v":0},{"$f":"AB68-$M68","v":0},{"$f":"AB68-$Q68","v":0},{"$f":"AB68-$V68","v":0},null,null,0,{"$f":"AI68-$J68","v":0},{"$f":"AI68-$M68","v":0},{"$f":"AI68-$Q68","v":0},{"$f":"AI68-$V68","v":0},{"$f":"AI68-$AB68","v":0},0,0,"N/A",0,{"$f":"(AR68)*E68","v":0},{"$f":"AS68-J68","v":0},0,0]
[{"$f":"ROW()","v":69},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB69-$J69","v":0},0,0,0,null,null,0,0,{"$f":"AI69-$M69","v":0},0,{"$f":"AI69-$V69","v":0},0,0,0,"N/A",0,{"$f":"(AR69)*E69","v":0},{"$f":"AS69-J69","v":0},0,0]
[{"$f":"ROW()","v":70},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB70-$J70","v":0},0,0,0,null,null,0,0,{"$f":"AI70-$M70","v":0},{"$f":"AI70-$Q70","v":0},{"$f":"AI70-$V70","v":0},0,0,0,"N/A",0,{"$f":"(AR70)*E70","v":0},{"$f":"AS70-J70","v":0},0,0]
[{"$f":"ROW()","v":71},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,{"$f":"AB71-$Q71","v":0},0,null,null,0,{"$f":"AI71-$J71","v":0},0,{"$f":"AI71-$Q71","v":0},{"$f":"AI71-$V71","v":0},{"$f":"AI71-$AB71","v":0},0,0,"N/A",0,{"$f":"(AR71)*E71","v":0},{"$f":"AS71-J71","v":0},0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Equipment/Materials/Supplies Costs Requested",{"$f":"SUMPRODUCT(E56:E66,F56:F66)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Equipment/Materials/Supplies Costs Requested",{"$f":"SUMPRODUCT(E56:E66,G56:G66)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Equipment/Materials/Supplies Costs Requested",{"$f":"SUM(J56:J66)","v":0}]
[null,null,null,null,null,null,null,null,"Change Notice Equipment/Materials/Supplies Costs Requested",{"$f":"SUM($AT$56:$AT$72)","v":0},null,null,null,{"$f":"SUM(N56:N72)","v":0},null,null,null,{"$f":"SUM(R56:R72)","v":0},{"$f":"SUM(S56:S72)","v":0},null,null,null,{"$f":"SUM(W56:W72)","v":0},{"$f":"SUM(X56:X72)","v":0},{"$f":"SUM(Y56:Y72)","v":0},null,null,null,{"$f":"SUM(AC56:AC72)","v":0},{"$f":"SUM(AD56:AD72)","v":0},0,{"$f":"SUM(AF56:AF72)","v":0},null,null,null,{"$f":"SUM(AJ56:AJ72)","v":0},{"$f":"SUM(AK56:AK72)","v":0},0,0,0]
[]
[]
["SUBCONTRACTORS (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"SUBCONTRACTORS (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUBCONTRACTORS (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)","CN01 Markup","CN02 Markup","CN03 Markup","CN04 Markup","CN05 Markup"]
[{"$f":"ROW()","v":81},null,null,null,null,null,null,null,{"$f":"F81+G81","v":0},{"$f":"(E81*I81)+H81","v":0},null,null,{"$f":"$J81+(SUM(K81:L81)*$E81)+$AW81","v":0},{"$f":"M81-$J81","v":0},null,null,{"$f":"$J81+(SUM(O81:P81,K81:L81)*$E81)+SUM($AW81:$AX81)","v":0},{"$f":"Q81-$J81","v":0},{"$f":"Q81-$M81","v":0},null,null,{"$f":"$J81+(SUM(T81:U81,O81:P81,K81:L81)*$E81)+SUM($AW81:$AY81)","v":0},{"$f":"V81-$J81","v":0},{"$f":"V81-$M81","v":0},{"$f":"V81-$Q81","v":0},null,null,{"$f":"$J81+(SUM(Z81:AA81,T81:U81,O81:P81,K81:L81)*$E81)+SUM($AW81:$AZ81)","v":0},{"$f":"AB81-$J81","v":0},{"$f":"AB81-$M81","v":0},{"$f":"AB81-$Q81","v":0},{"$f":"AB81-$V81","v":0},null,null,{"$f":"$J81+(SUM(AG81:AH81,Z81:AA81,T81:U81,O81:P81,K81:L81)*$E81)+SUM($AW81:$BA81)","v":0},{"$f":"AI81-$J81","v":0},{"$f":"AI81-$M81","v":0},{"$f":"AI81-$Q81","v":0},{"$f":"AI81-$V81","v":0},{"$f":"AI81-$AB81","v":0},{"$f":"F81+K81+O81+T81+Z81+AG81","v":0},{"$f":"G81+L81+P81+U81+AA81+AH81","v":0},{"$f":"($J$110/100)*(SUM(AO81:AP81)*E81)","v":0},{"$f":"AO81+AP81","v":0},{"$f":"(AR81)*E81+AQ81","v":0},{"$f":"AS81-J81","v":0},{"$f":"AO81-F81","v":0},0,{"$f":"SUM(K81:L81)*E81*$J$110/100","v":0},{"$f":"SUM(O81:P81)*E81*$J$110/100","v":0},{"$f":"SUM(T81:U81)*E81*$J$110/100","v":0},{"$f":"SUM(Z81:AA81)*E81*$J$110/100","v":0},{"$f":"SUM(AG81:AH81)*E81*$J$110/100","v":0}]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,null,{"$f":"F82+G82","v":0},{"$f":"(E82*I82)+H82","v":0},null,null,{"$f":"$J82+(SUM(K82:L82)*$E82)+$AW82","v":0},{"$f":"M82-$J82","v":0},null,null,{"$f":"$J82+(SUM(O82:P82,K82:L82)*$E82)+SUM($AW82:$AX82)","v":0},{"$f":"Q82-$J82","v":0},{"$f":"Q82-$M82","v":0},null,null,{"$f":"$J82+(SUM(T82:U82,O82:P82,K82:L82)*$E82)+SUM($AW82:$AY82)","v":0},{"$f":"V82-$J82","v":0},{"$f":"V82-$M82","v":0},{"$f":"V82-$Q82","v":0},null,null,{"$f":"$J82+(SUM(Z82:AA82,T82:U82,O82:P82,K82:L82)*$E82)+SUM($AW82:$AZ82)","v":0},{"$f":"AB82-$J82","v":0},{"$f":"AB82-$M82","v":0},0,0,null,null,{"$f":"$J82+(SUM(AG82:AH82,Z82:AA82,T82:U82,O82:P82,K82:L82)*$E82)+SUM($AW82:$BA82)","v":0},{"$f":"AI82-$J82","v":0},{"$f":"AI82-$M82","v":0},0,{"$f":"AI82-$V82","v":0},{"$f":"AI82-$AB82","v":0},{"$f":"F82+K82+O82+T82+Z82+AG82","v":0},0,{"$f":"($J$110/100)*(SUM(AO82:AP82)*E82)","v":0},{"$f":"AO82+AP82","v":0},{"$f":"(AR82)*E82+AQ82","v":0},{"$f":"AS82-J82","v":0},0,0,{"$f":"SUM(K82:L82)*E82*$J$110/100","v":0},0,0,0,0]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,null,0,0,null,null,{"$f":"$J83+(SUM(K83:L83)*$E83)+$AW83","v":0},0,null,null,0,{"$f":"Q83-$J83","v":0},{"$f":"Q83-$M83","v":0},null,null,{"$f":"$J83+(SUM(T83:U83,O83:P83,K83:L83)*$E83)+SUM($AW83:$AY83)","v":0},0,0,0,null,null,0,0,0,0,0,null,null,0,{"$f":"AI83-$J83","v":0},0,0,0,0,0,0,{"$f":"($J$110/100)*(SUM(AO83:AP83)*E83)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":84},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,{"$f":"Q84-$J84","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":85},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":86},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":87},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":88},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":89},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":91},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":93},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":94},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,{"$f":"Q94-$M94","v":0},null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":95},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,{"$f":"Q95-$M95","v":0},null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":97},null,null,null,null,0,0,0,0,0,null,null,{"$f":"((($F97+K97)+($G97+L97))*$E97)+IF(SUM(K97:L97)=0,0,AW97)","v":0},{"$f":"M97-$J97","v":0},null,null,{"$f":"(($F97+$K97+$O97)+($G97+$L97+$P97))*$E97+IF(SUM(K97:L97,O97:P97)=0,0,SUM(AW97:AX97))","v":0},{"$f":"Q97-$J97","v":0},{"$f":"Q97-$M97","v":0},null,null,{"$f":"(($F97+$K97+$O97+$T97)+($G97+$L97+$P97+$U97))*$E97+IF(SUM(K97:L97,O97:P97,T97:U97)=0,0,SUM(AW97:AY97))","v":0},{"$f":"V97-$J97","v":0},{"$f":"V97-$M97","v":0},{"$f":"V97-$Q97","v":0},null,null,{"$f":"(($F97+$K97+$O97+$T97+$Z97)+($G97+$L97+$P97+$U97+$AA97))*$E97+IF(SUM(K97:L97,O97:P97,T97:U97,Z97:AA97)=0,0,SUM(AW97:AZ97))","v":0},{"$f":"AB97-$J97","v":0},{"$f":"AB97-$M97","v":0},{"$f":"AB97-$Q97","v":0},{"$f":"AB97-$V97","v":0},null,null,{"$f":"(($F97+$K97+$O97+$T97+$Z97+$AG97)+($G97+$L97+$P97+$U97+$AA97+$AH97))*$E97+IF(SUM(K97:L97,O97:P97,T97:U97,Z97:AA97,AG97:AH97)=0,0,SUM(AW97:BA97))","v":0},{"$f":"AI97-$J97","v":0},{"$f":"AI97-$M97","v":0},{"$f":"AI97-$Q97","v":0},{"$f":"AI97-$V97","v":0},{"$f":"AI97-$AB97","v":0},{"$f":"F97+K97+O97+T97+Z97+AG97","v":0},0,{"$f":"($J$110/100)*(SUM(AO97:AP97)*E97)","v":0},{"$f":"AO97+AP97","v":0},{"$f":"(AR97)*E97+AQ97","v":0},{"$f":"AS97-J97","v":0},{"$f":"AO97-F97","v":0},0,{"$f":"SUM(K97:L97)*E97*$J$110/100","v":0},{"$f":"SUM(O97:P97)*E97*$J$110/100","v":0},{"$f":"SUM(T97:U97)*E97*$J$110/100","v":0},{"$f":"SUM(Z97:AA97)*E97*$J$110/100","v":0},{"$f":"SUM(AG97:AH97)*E97*$J$110/100","v":0}]
[{"$f":"ROW()","v":98},null,null,null,null,0,0,0,0,0,null,null,{"$f":"((($F98+K98)+($G98+L98))*$E98)+IF(SUM(K98:L98)=0,0,AW98)","v":0},{"$f":"M98-$J98","v":0},null,null,{"$f":"(($F98+$K98+$O98)+($G98+$L98+$P98))*$E98+IF(SUM(K98:L98,O98:P98)=0,0,SUM(AW98:AX98))","v":0},{"$f":"Q98-$J98","v":0},0,null,null,{"$f":"(($F98+$K98+$O98+$T98)+($G98+$L98+$P98+$U98))*$E98+IF(SUM(K98:L98,O98:P98,T98:U98)=0,0,SUM(AW98:AY98))","v":0},{"$f":"V98-$J98","v":0},{"$f":"V98-$M98","v":0},{"$f":"V98-$Q98","v":0},null,null,{"$f":"(($F98+$K98+$O98+$T98+$Z98)+($G98+$L98+$P98+$U98+$AA98))*$E98+IF(SUM(K98:L98,O98:P98,T98:U98,Z98:AA98)=0,0,SUM(AW98:AZ98))","v":0},{"$f":"AB98-$J98","v":0},{"$f":"AB98-$M98","v":0},{"$f":"AB98-$Q98","v":0},{"$f":"AB98-$V98","v":0},null,null,{"$f":"(($F98+$K98+$O98+$T98+$Z98+$AG98)+($G98+$L98+$P98+$U98+$AA98+$AH98))*$E98+IF(SUM(K98:L98,O98:P98,T98:U98,Z98:AA98,AG98:AH98)=0,0,SUM(AW98:BA98))","v":0},{"$f":"AI98-$J98","v":0},0,{"$f":"AI98-$Q98","v":0},{"$f":"AI98-$V98","v":0},{"$f":"AI98-$AB98","v":0},0,0,0,0,{"$f":"(AR98)*E98+AQ98","v":0},{"$f":"AS98-J98","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":99},null,null,null,null,0,0,0,0,{"$f":"(E99*I99)+H99","v":0},null,null,0,0,null,null,{"$f":"(($F99+$K99+$O99)+($G99+$L99+$P99))*$E99+IF(SUM(K99:L99,O99:P99)=0,0,SUM(AW99:AX99))","v":0},{"$f":"Q99-$J99","v":0},0,null,null,{"$f":"(($F99+$K99+$O99+$T99)+($G99+$L99+$P99+$U99))*$E99+IF(SUM(K99:L99,O99:P99,T99:U99)=0,0,SUM(AW99:AY99))","v":0},0,0,{"$f":"V99-$Q99","v":0},null,null,0,0,0,{"$f":"AB99-$Q99","v":0},{"$f":"AB99-$V99","v":0},null,null,0,0,0,{"$f":"AI99-$Q99","v":0},{"$f":"AI99-$V99","v":0},{"$f":"AI99-$AB99","v":0},0,0,0,0,0,{"$f":"AS99-J99","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":100},null,null,null,null,0,0,0,0,{"$f":"(E100*I100)+H100","v":0},null,null,0,0,null,null,{"$f":"(($F100+$K100+$O100)+($G100+$L100+$P100))*$E100+IF(SUM(K100:L100,O100:P100)=0,0,SUM(AW100:AX100))","v":0},0,0,null,null,{"$f":"(($F100+$K100+$O100+$T100)+($G100+$L100+$P100+$U100))*$E100+IF(SUM(K100:L100,O100:P100,T100:U100)=0,0,SUM(AW100:AY100))","v":0},{"$f":"V100-$J100","v":0},0,{"$f":"V100-$Q100","v":0},null,null,0,0,0,{"$f":"AB100-$Q100","v":0},{"$f":"AB100-$V100","v":0},null,null,0,0,0,{"$f":"AI100-$Q100","v":0},{"$f":"AI100-$V100","v":0},{"$f":"AI100-$AB100","v":0},0,0,0,0,0,{"$f":"AS100-J100","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":101},null,null,null,null,0,0,0,0,{"$f":"(E101*I101)+H101","v":0},null,null,0,0,null,null,0,0,0,null,null,{"$f":"(($F101+$K101+$O101+$T101)+($G101+$L101+$P101+$U101))*$E101+IF(SUM(K101:L101,O101:P101,T101:U101)=0,0,SUM(AW101:AY101))","v":0},0,0,{"$f":"V101-$Q101","v":0},null,null,0,0,0,{"$f":"AB101-$Q101","v":0},{"$f":"AB101-$V101","v":0},null,null,0,0,0,{"$f":"AI101-$Q101","v":0},{"$f":"AI101-$V101","v":0},{"$f":"AI101-$AB101","v":0},0,0,0,0,0,{"$f":"AS101-J101","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":102},null,null,null,null,0,0,0,0,{"$f":"(E102*I102)+H102","v":0},null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V102-$Q102","v":0},null,null,0,0,0,{"$f":"AB102-$Q102","v":0},{"$f":"AB102-$V102","v":0},null,null,0,0,0,{"$f":"AI102-$Q102","v":0},{"$f":"AI102-$V102","v":0},{"$f":"AI102-$AB102","v":0},0,0,0,0,0,{"$f":"AS102-J102","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":103},null,null,null,null,0,0,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":104},null,null,null,null,0,0,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":105},null,null,null,null,0,0,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":106},null,null,null,null,0,0,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI106-$M106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Subcontractors Costs Requested",{"$f":"SUMPRODUCT(E81:E96,F81:F96)+(SUMPRODUCT(E81:E96,F81:F96)*(J110/100))","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Subcontractors Costs Requested",{"$f":"SUMPRODUCT(E81:E96,G81:G96)+(SUMPRODUCT(E81:E96,G81:G96)*(J110/100))","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Subcontractors Costs Requested",{"$f":"SUM(J81:J96)","v":0}]
[null,null,null,null,null,null,null,null,"Subcontractor Markup (Same as Cost Sheet)",10]
[null,null,null,null,null,null,null,null,"Change Notice Subcontractors Costs Requested",{"$f":"SUM($AT$81:$AT$107)","v":0},null,null,null,{"$f":"SUM(N81:N107)","v":0},null,null,null,{"$f":"SUM(R81:R107)","v":0},0,null,null,null,{"$f":"SUM(W81:W107)","v":0},0,0,null,null,null,{"$f":"SUM(AC81:AC107)","v":0},0,0,0,null,null,null,{"$f":"SUM(AJ81:AJ107)","v":0},0,0,0,{"$f":"SUM(AN81:AN107)","v":0}]
[]
[]
["PERMITS/FEES (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"PERMITS/FEES (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PERMITS/FEES (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)"]
[{"$f":"ROW()","v":117},null,null,null,null,null,null,"N/A",{"$f":"F117+G117","v":0},{"$f":"(E117*I117)","v":0},null,null,{"$f":"(($F117+K117)+($G117+L117))*$E117","v":0},{"$f":"M117-$J117","v":0},null,null,{"$f":"(($F117+$K117+$O117)+($G117+$L117+$P117))*$E117","v":0},{"$f":"Q117-$J117","v":0},{"$f":"Q117-$M117","v":0},null,null,{"$f":"(($F117+$K117+$O117+$T117)+($G117+$L117+$P117+$U117))*$E117","v":0},{"$f":"V117-$J117","v":0},{"$f":"V117-$M117","v":0},{"$f":"V117-$Q117","v":0},null,null,{"$f":"(($F117+$K117+$O117+$T117+$Z117)+($G117+$L117+$P117+$U117+$AA117))*$E117","v":0},{"$f":"AB117-$J117","v":0},{"$f":"AB117-$M117","v":0},{"$f":"AB117-$Q117","v":0},{"$f":"AB117-$V117","v":0},null,null,{"$f":"(($F117+$K117+$O117+$T117+$Z117+$AG117)+($G117+$L117+$P117+$U117+$AA117+$AH117))*$E117","v":0},{"$f":"AI117-$J117","v":0},{"$f":"AI117-$M117","v":0},{"$f":"AI117-$Q117","v":0},{"$f":"AI117-$V117","v":0},{"$f":"AI117-$AB117","v":0},{"$f":"F117+K117+O117+T117+Z117+AG117","v":0},{"$f":"G117+L117+P117+U117+AA117+AH117","v":0},"N/A",{"$f":"AO117+AP117","v":0},{"$f":"(AR117)*E117","v":0},{"$f":"AS117-J117","v":0},{"$f":"AO117-F117","v":0},{"$f":"AP117-G117","v":0}]
[{"$f":"ROW()","v":118},null,null,null,null,null,null,"N/A",0,{"$f":"(E118*I118)","v":0},null,null,{"$f":"(($F118+K118)+($G118+L118))*$E118","v":0},{"$f":"M118-$J118","v":0},null,null,{"$f":"(($F118+$K118+$O118)+($G118+$L118+$P118))*$E118","v":0},{"$f":"Q118-$J118","v":0},{"$f":"Q118-$M118","v":0},null,null,{"$f":"(($F118+$K118+$O118+$T118)+($G118+$L118+$P118+$U118))*$E118","v":0},{"$f":"V118-$J118","v":0},{"$f":"V118-$M118","v":0},{"$f":"V118-$Q118","v":0},null,null,{"$f":"(($F118+$K118+$O118+$T118+$Z118)+($G118+$L118+$P118+$U118+$AA118))*$E118","v":0},{"$f":"AB118-$J118","v":0},{"$f":"AB118-$M118","v":0},{"$f":"AB118-$Q118","v":0},{"$f":"AB118-$V118","v":0},null,null,{"$f":"(($F118+$K118+$O118+$T118+$Z118+$AG118)+($G118+$L118+$P118+$U118+$AA118+$AH118))*$E118","v":0},{"$f":"AI118-$J118","v":0},{"$f":"AI118-$M118","v":0},{"$f":"AI118-$Q118","v":0},{"$f":"AI118-$V118","v":0},{"$f":"AI118-$AB118","v":0},{"$f":"F118+K118+O118+T118+Z118+AG118","v":0},0,"N/A",{"$f":"AO118+AP118","v":0},{"$f":"(AR118)*E118","v":0},{"$f":"AS118-J118","v":0},{"$f":"AO118-F118","v":0},{"$f":"AP118-G118","v":0}]
[{"$f":"ROW()","v":119},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q119-$J119","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,{"$f":"AO119-F119","v":0},0]
[{"$f":"ROW()","v":120},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V120-$Q120","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":121},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V121-$Q121","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":122},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI122-$M122","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS122-J122","v":0},0,0]
[{"$f":"ROW()","v":123},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V123-$Q123","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI123-$M123","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS123-J123","v":0},0,0]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V124-$Q124","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI124-$M124","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS124-J124","v":0},0,0]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI125-$M125","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS125-J125","v":0},0,0]
[{"$f":"ROW()","v":126},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q126-$J126","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":128},null,null,null,null,0,0,"N/A",{"$f":"F128+G128","v":0},{"$f":"(E128*I128)","v":0},null,null,{"$f":"(($F128+K128)+($G128+L128))*$E128","v":0},{"$f":"M128-$J128","v":0},null,null,0,{"$f":"Q128-$J128","v":0},{"$f":"Q128-$M128","v":0},null,null,{"$f":"(($F128+$K128+$O128+$T128)+($G128+$L128+$P128+$U128))*$E128","v":0},{"$f":"V128-$J128","v":0},{"$f":"V128-$M128","v":0},{"$f":"V128-$Q128","v":0},null,null,{"$f":"(($F128+$K128+$O128+$T128+$Z128)+($G128+$L128+$P128+$U128+$AA128))*$E128","v":0},{"$f":"AB128-$J128","v":0},{"$f":"AB128-$M128","v":0},{"$f":"AB128-$Q128","v":0},{"$f":"AB128-$V128","v":0},null,null,{"$f":"(($F128+$K128+$O128+$T128+$Z128+$AG128)+($G128+$L128+$P128+$U128+$AA128+$AH128))*$E128","v":0},{"$f":"AI128-$J128","v":0},{"$f":"AI128-$M128","v":0},{"$f":"AI128-$Q128","v":0},{"$f":"AI128-$V128","v":0},{"$f":"AI128-$AB128","v":0},{"$f":"F128+K128+O128+T128+Z128+AG128","v":0},0,"N/A",{"$f":"AO128+AP128","v":0},{"$f":"(AR128)*E128","v":0},{"$f":"AS128-J128","v":0},{"$f":"AO128-F128","v":0},0]
[{"$f":"ROW()","v":129},null,null,null,null,0,0,"N/A",0,0,null,null,{"$f":"(($F129+K129)+($G129+L129))*$E129","v":0},{"$f":"M129-$J129","v":0},null,null,0,{"$f":"P129-$J129","v":0},{"$f":"Q129-$M129","v":0},null,null,0,{"$f":"V129-$J129","v":0},{"$f":"V129-$M129","v":0},{"$f":"V129-$Q129","v":0},null,null,0,{"$f":"AB129-$J129","v":0},{"$f":"AB129-$M129","v":0},{"$f":"AB129-$Q129","v":0},{"$f":"AB129-$V129","v":0},null,null,0,{"$f":"AI129-$J129","v":0},{"$f":"AI129-$M129","v":0},{"$f":"AI129-$Q129","v":0},{"$f":"AI129-$V129","v":0},{"$f":"AI129-$AB129","v":0},0,0,"N/A",0,{"$f":"(AR129)*E129","v":0},{"$f":"AS129-J129","v":0},0,0]
[{"$f":"ROW()","v":130},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB130-$J130","v":0},0,0,0,null,null,0,0,{"$f":"AI130-$M130","v":0},0,{"$f":"AI130-$V130","v":0},0,0,0,"N/A",0,{"$f":"(AR130)*E130","v":0},{"$f":"AS130-J130","v":0},0,0]
[{"$f":"ROW()","v":131},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB131-$J131","v":0},0,0,0,null,null,0,0,{"$f":"AI131-$M131","v":0},{"$f":"AI131-$Q131","v":0},{"$f":"AI131-$V131","v":0},0,0,0,"N/A",0,{"$f":"(AR131)*E131","v":0},{"$f":"AS131-J131","v":0},0,0]
[{"$f":"ROW()","v":132},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,{"$f":"AB132-$Q132","v":0},0,null,null,0,{"$f":"AI132-$J132","v":0},0,{"$f":"AI132-$Q132","v":0},{"$f":"AI132-$V132","v":0},{"$f":"AI132-$AB132","v":0},0,0,"N/A",0,{"$f":"(AR132)*E132","v":0},{"$f":"AS132-J132","v":0},0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Permits/Fees Costs Requested",{"$f":"SUMPRODUCT(E117:E127,F117:F127)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Permits/Fees Costs Requested",{"$f":"SUMPRODUCT(E117:E127,G117:G127)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Permits/Fees Costs Requested",{"$f":"SUM(J117:J127)","v":0}]
[null,null,null,null,null,null,null,null,"Change Notice Permits/Fees Costs Requested",{"$f":"SUM($AT$117:$AT$133)","v":0},null,null,null,{"$f":"SUM(N117:N133)","v":0},null,null,null,{"$f":"SUM(R117:R133)","v":0},{"$f":"SUM(S117:S133)","v":0},null,null,null,{"$f":"SUM(W117:W133)","v":0},{"$f":"SUM(X117:X133)","v":0},{"$f":"SUM(Y117:Y133)","v":0},null,null,null,{"$f":"SUM(AC117:AC133)","v":0},{"$f":"SUM(AD117:AD133)","v":0},{"$f":"SUM(AE117:AE133)","v":0},{"$f":"SUM(AF117:AF133)","v":0},null,null,null,{"$f":"SUM(AJ117:AJ133)","v":0},{"$f":"SUM(AK117:AK133)","v":0},{"$f":"SUM(AL117:AL133)","v":0},{"$f":"SUM(AM117:AM133)","v":0},{"$f":"SUM(AN117:AN133)","v":0}]
[]
[]
["MISCELLANEOUS (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"MISCELLANEOUS (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MISCELLANEOUS (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)"]
[{"$f":"ROW()","v":142},null,null,null,null,null,null,"N/A",{"$f":"F142+G142","v":0},{"$f":"(E142*I142)","v":0},null,null,{"$f":"(($F142+K142)+($G142+L142))*$E142","v":0},{"$f":"M142-$J142","v":0},null,null,{"$f":"(($F142+$K142+$O142)+($G142+$L142+$P142))*$E142","v":0},{"$f":"Q142-$J142","v":0},{"$f":"Q142-$M142","v":0},null,null,{"$f":"(($F142+$K142+$O142+$T142)+($G142+$L142+$P142+$U142))*$E142","v":0},{"$f":"V142-$J142","v":0},{"$f":"V142-$M142","v":0},{"$f":"V142-$Q142","v":0},null,null,{"$f":"(($F142+$K142+$O142+$T142+$Z142)+($G142+$L142+$P142+$U142+$AA142))*$E142","v":0},{"$f":"AB142-$J142","v":0},{"$f":"AB142-$M142","v":0},{"$f":"AB142-$Q142","v":0},{"$f":"AB142-$V142","v":0},null,null,{"$f":"(($F142+$K142+$O142+$T142+$Z142+$AG142)+($G142+$L142+$P142+$U142+$AA142+$AH142))*$E142","v":0},{"$f":"AI142-$J142","v":0},{"$f":"AI142-$M142","v":0},{"$f":"AI142-$Q142","v":0},{"$f":"AI142-$V142","v":0},{"$f":"AI142-$AB142","v":0},{"$f":"F142+K142+O142+T142+Z142+AG142","v":0},{"$f":"G142+L142+P142+U142+AA142+AH142","v":0},"N/A",{"$f":"AO142+AP142","v":0},{"$f":"(AR142)*E142","v":0},{"$f":"AS142-J142","v":0},{"$f":"AO142-F142","v":0},{"$f":"AP142-G142","v":0}]
[{"$f":"ROW()","v":143},null,null,null,null,null,null,"N/A",0,0,null,null,{"$f":"(($F143+K143)+($G143+L143))*$E143","v":0},{"$f":"M143-$J143","v":0},null,null,{"$f":"(($F143+$K143+$O143)+($G143+$L143+$P143))*$E143","v":0},{"$f":"Q143-$J143","v":0},{"$f":"Q143-$M143","v":0},null,null,{"$f":"(($F143+$K143+$O143+$T143)+($G143+$L143+$P143+$U143))*$E143","v":0},{"$f":"V143-$J143","v":0},{"$f":"V143-$M143","v":0},{"$f":"V143-$Q143","v":0},null,null,{"$f":"(($F143+$K143+$O143+$T143+$Z143)+($G143+$L143+$P143+$U143+$AA143))*$E143","v":0},{"$f":"AB143-$J143","v":0},{"$f":"AB143-$M143","v":0},{"$f":"AB143-$Q143","v":0},{"$f":"AB143-$V143","v":0},null,null,{"$f":"(($F143+$K143+$O143+$T143+$Z143+$AG143)+($G143+$L143+$P143+$U143+$AA143+$AH143))*$E143","v":0},{"$f":"AI143-$J143","v":0},{"$f":"AI143-$M143","v":0},{"$f":"AI143-$Q143","v":0},{"$f":"AI143-$V143","v":0},{"$f":"AI143-$AB143","v":0},{"$f":"F143+K143+O143+T143+Z143+AG143","v":0},0,"N/A",{"$f":"AO143+AP143","v":0},{"$f":"(AR143)*E143","v":0},{"$f":"AS143-J143","v":0},{"$f":"AO143-F143","v":0},{"$f":"AP143-G143","v":0}]
[{"$f":"ROW()","v":144},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q144-$J144","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,{"$f":"AO144-F144","v":0},0]
[{"$f":"ROW()","v":145},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V145-$Q145","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":146},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V146-$Q146","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":147},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI147-$M147","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS147-J147","v":0},0,0]
[{"$f":"ROW()","v":148},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V148-$Q148","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI148-$M148","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS148-J148","v":0},0,0]
[{"$f":"ROW()","v":149},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V149-$Q149","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI149-$M149","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS149-J149","v":0},0,0]
[{"$f":"ROW()","v":150},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI150-$M150","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS150-J150","v":0},0,0]
[{"$f":"ROW()","v":151},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q151-$J151","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":153},null,null,null,null,0,0,"N/A",0,0,null,null,{"$f":"(($F153+K153)+($G153+L153))*$E153","v":0},{"$f":"M153-$J153","v":0},null,null,0,{"$f":"Q153-$J153","v":0},{"$f":"Q153-$M153","v":0},null,null,{"$f":"(($F153+$K153+$O153+$T153)+($G153+$L153+$P153+$U153))*$E153","v":0},{"$f":"V153-$J153","v":0},{"$f":"V153-$M153","v":0},{"$f":"V153-$Q153","v":0},null,null,{"$f":"(($F153+$K153+$O153+$T153+$Z153)+($G153+$L153+$P153+$U153+$AA153))*$E153","v":0},{"$f":"AB153-$J153","v":0},{"$f":"AB153-$M153","v":0},{"$f":"AB153-$Q153","v":0},{"$f":"AB153-$V153","v":0},null,null,{"$f":"(($F153+$K153+$O153+$T153+$Z153+$AG153)+($G153+$L153+$P153+$U153+$AA153+$AH153))*$E153","v":0},{"$f":"AI153-$J153","v":0},{"$f":"AI153-$M153","v":0},{"$f":"AI153-$Q153","v":0},{"$f":"AI153-$V153","v":0},{"$f":"AI153-$AB153","v":0},{"$f":"F153+K153+O153+T153+Z153+AG153","v":0},0,"N/A",{"$f":"AO153+AP153","v":0},{"$f":"(AR153)*E153","v":0},{"$f":"AS153-J153","v":0},{"$f":"AO153-F153","v":0},0]
[{"$f":"ROW()","v":154},null,null,null,null,0,0,"N/A",0,0,null,null,{"$f":"(($F154+K154)+($G154+L154))*$E154","v":0},{"$f":"M154-$J154","v":0},null,null,0,{"$f":"P154-$J154","v":0},{"$f":"Q154-$M154","v":0},null,null,0,{"$f":"V154-$J154","v":0},{"$f":"V154-$M154","v":0},{"$f":"V154-$Q154","v":0},null,null,0,{"$f":"AB154-$J154","v":0},{"$f":"AB154-$M154","v":0},{"$f":"AB154-$Q154","v":0},{"$f":"AB154-$V154","v":0},null,null,0,{"$f":"AI154-$J154","v":0},{"$f":"AI154-$M154","v":0},{"$f":"AI154-$Q154","v":0},{"$f":"AI154-$V154","v":0},{"$f":"AI154-$AB154","v":0},0,0,"N/A",0,{"$f":"(AR154)*E154","v":0},{"$f":"AS154-J154","v":0},0,0]
[{"$f":"ROW()","v":155},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB155-$J155","v":0},0,0,0,null,null,0,0,{"$f":"AI155-$M155","v":0},0,{"$f":"AI155-$V155","v":0},0,0,0,"N/A",0,{"$f":"(AR155)*E155","v":0},{"$f":"AS155-J155","v":0},0,0]
[{"$f":"ROW()","v":156},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB156-$J156","v":0},0,0,0,null,null,0,0,{"$f":"AI156-$M156","v":0},{"$f":"AI156-$Q156","v":0},{"$f":"AI156-$V156","v":0},0,0,0,"N/A",0,{"$f":"(AR156)*E156","v":0},{"$f":"AS156-J156","v":0},0,0]
[{"$f":"ROW()","v":157},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,{"$f":"AB157-$Q157","v":0},0,null,null,0,{"$f":"AI157-$J157","v":0},0,{"$f":"AI157-$Q157","v":0},{"$f":"AI157-$V157","v":0},{"$f":"AI157-$AB157","v":0},0,0,"N/A",0,{"$f":"(AR157)*E157","v":0},{"$f":"AS157-J157","v":0},0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Miscellaneous Costs Requested",{"$f":"SUMPRODUCT(E142:E152,F142:F152)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Miscellaneous Costs Requested",{"$f":"SUMPRODUCT(E142:E152,G142:G152)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Miscellaneous Costs Requested",{"$f":"SUM(J142:J152)","v":0}]
[null,null,null,null,null,null,null,null,"Change Notice Miscellaneous Costs Requested",{"$f":"SUM($AT$142:$AT$158)","v":0},null,null,null,{"$f":"SUM(N142:N158)","v":0},null,null,null,{"$f":"SUM(R142:R158)","v":0},{"$f":"SUM(S142:S158)","v":0},null,null,null,{"$f":"SUM(W142:W158)","v":0},{"$f":"SUM(X142:X158)","v":0},{"$f":"SUM(Y142:Y158)","v":0},null,null,null,{"$f":"SUM(AC142:AC158)","v":0},{"$f":"SUM(AD142:AD158)","v":0},{"$f":"SUM(AE142:AE158)","v":0},{"$f":"SUM(AF142:AF158)","v":0},null,null,null,{"$f":"SUM(AJ142:AJ158)","v":0},{"$f":"SUM(AK142:AK158)","v":0},{"$f":"SUM(AL142:AL158)","v":0},{"$f":"SUM(AM142:AM158)","v":0},{"$f":"SUM(AN142:AN158)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,"Total Base Amount Requested for Subtask",{"$f":"SUM(J47,J72,J107,J133,J158)","v":0}]
[null,null,null,null,null,null,null,null,"Total Contingency Amount Requested for Subtask",{"$f":"SUM(J48,J73,J108,J134,J159)","v":0}]
[null,null,null,null,null,null,null,null,"Total Amount Requested for Subtask",{"$f":"SUM(J49,J74,J109,J135,J160)","v":0}]
[null,null,null,null,null,null,null,null,"Total Change Notice Amount for Subtask",{"$f":"SUM(J50,J75,J111,J136,J161)","v":0},null,null,null,{"$f":"SUM(N50,N75,N111,N136,N161)","v":0},null,null,null,null,{"$f":"SUM(S50,S75,S111,S136,S161)","v":0},null,null,null,null,null,{"$f":"SUM(Y50,Y75,Y111,Y136,Y161)","v":0},null,null,null,null,null,null,{"$f":"SUM(AF50,AF75,AF111,AF136,AF161)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AN50,AN75,AN111,AN136,AN161)","v":0}]

{"sheet":"Rem. System Install","index":11,"n_rows":167,"n_cols":53,"rows_kept":167,"cut":false,"hidden":false,"merged":[[114,40,114,47],[139,0,139,9],[139,10,139,13],[139,14,139,18],[139,19,139,24],[139,25,139,31],[139,32,139,39],[139,40,139,47],[114,0,114,9],[114,10,114,13],[114,14,114,18],[114,19,114,24],[114,25,114,31],[114,32,114,39],[78,32,78,39],[28,32,28,39],[28,40,28,47],[53,0,53,9],[53,10,53,13],[53,14,53,18],[53,19,53,24],[53,25,53,31],[53,32,53,39],[53,40,53,47],[28,25,28,31],[78,0,78,9],[78,10,78,13],[78,14,78,18],[78,19,78,24],[78,25,78,31],[23,4,25,6],[28,0,28,9],[28,10,28,13],[28,14,28,18],[28,19,28,24],[21,8,25,8],[21,9,25,9],[21,10,25,10],[21,11,25,11],[23,1,25,2],[13,1,14,6],[15,8,20,8],[15,9,20,9],[15,10,20,10],[15,11,20,11],[9,8,14,8],[9,9,14,9],[9,10,14,10],[9,11,14,11],[1,8,1,11],[3,8,8,8],[3,9,8,9],[3,10,8,10],[3,11,8,11]]}
[]
[null,null,"Preapproval Change Notice",null,null,null,null,null,"Cost Sheet Support Documentation (such as bids)\nSupport documents may be attached to the submittal email or you may be embedded\nin the table below. The PDF file below contains instructions for embedding PDFs."]
[null,null,null,null,null,null,null,null,"Description","Uploaded PDF","Description","Uploaded PDF"]
[null,null,null,null,null,null,null,null,"Example: Driller bid"]
[null,"- Email the completed Change Notice Form and Implementation Schedule (if project schedule has changed) to: ustpreapproval@azdeq.gov. "]
[]
[null,"- Save the completed Excel file using the following naming convention:"]
[null,"YYYY.MM.DD_XXXX_CXX_CNXX_Change Notice"]
[null,"Year, Month, Date_four digit LUST number (include leading zero)_Cost Sheet Number_Change Notice Number for the Corresponding Cost Sheets_'Change Notice'"]
[]
[null,"- For each Line (Work Item), enter the appropriate information based on the change to the cost sheet (add or subtract units as appropriate)"]
[null,"- Updated number of units are added to the corresponding CN0X section within the corresponding line item (row)"]
[null,"- New line items and changes in unit rates shall be added as new lines beneath the new line indicating row"]
[null,"- For Example: If 8 additional hours are needed to complete a task, put 8 in the corresponding labor row within the correct CN column.\nIf these 8 hours are used by a different labor class than within the original cost sheet (or the unit rate is different), a new line is added where indicated."]
[]
[]
[null,"- To Add rows to the form, follow these instructions:"]
[null,"- Click the button labeled \"ADD NEW ROWS\""]
[null,"- Follow prompts of the macro, entering whole number integers"]
[null,"- Select row numbers so that copied information stays within the same section"]
[null,"(i.e., copy row 90 and paste below row 96)"]
[null,"- If the above was not performed correctly, ADEQ cannot guarantee the spreadsheet will function appropriately with the new rows"]
[]
[null,"Remediation System Installation Subtask",null,null,"- Gray cells contain formulas, do not change these cells, unless indicated by instructions."]
[]
[]
[]
["LABOR (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"LABOR (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LABOR (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)"]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,"N/A",{"$f":"F31+G31","v":0},{"$f":"(E31*I31)","v":0},null,null,{"$f":"(($F31+K31)+($G31+L31))*$E31","v":0},{"$f":"M31-$J31","v":0},null,null,{"$f":"(($F31+$K31+$O31)+($G31+$L31+$P31))*$E31","v":0},{"$f":"Q31-$J31","v":0},{"$f":"Q31-$M31","v":0},null,null,{"$f":"(($F31+$K31+$O31+$T31)+($G31+$L31+$P31+$U31))*$E31","v":0},{"$f":"V31-$J31","v":0},{"$f":"V31-$M31","v":0},{"$f":"V31-$Q31","v":0},null,null,{"$f":"(($F31+$K31+$O31+$T31+$Z31)+($G31+$L31+$P31+$U31+$AA31))*$E31","v":0},{"$f":"AB31-$J31","v":0},{"$f":"AB31-$M31","v":0},{"$f":"AB31-$Q31","v":0},{"$f":"AB31-$V31","v":0},null,null,{"$f":"(($F31+$K31+$O31+$T31+$Z31+$AG31)+($G31+$L31+$P31+$U31+$AA31+$AH31))*$E31","v":0},{"$f":"AI31-$J31","v":0},{"$f":"AI31-$M31","v":0},{"$f":"AI31-$Q31","v":0},{"$f":"AI31-$V31","v":0},{"$f":"AI31-$AB31","v":0},{"$f":"F31+K31+O31+T31+Z31+AG31","v":0},{"$f":"G31+L31+P31+U31+AA31+AH31","v":0},"N/A",{"$f":"AO31+AP31","v":0},{"$f":"(AR31)*E31","v":0},{"$f":"AS31-J31","v":0},{"$f":"AO31-F31","v":0},{"$f":"AP31-G31","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,"N/A",{"$f":"F32+G32","v":0},{"$f":"(E32*I32)","v":0},null,null,{"$f":"(($F32+K32)+($G32+L32))*$E32","v":0},{"$f":"M32-$J32","v":0},null,null,{"$f":"(($F32+$K32+$O32)+($G32+$L32+$P32))*$E32","v":0},{"$f":"Q32-$J32","v":0},{"$f":"Q32-$M32","v":0},null,null,{"$f":"(($F32+$K32+$O32+$T32)+($G32+$L32+$P32+$U32))*$E32","v":0},{"$f":"V32-$J32","v":0},{"$f":"V32-$M32","v":0},{"$f":"V32-$Q32","v":0},null,null,{"$f":"(($F32+$K32+$O32+$T32+$Z32)+($G32+$L32+$P32+$U32+$AA32))*$E32","v":0},{"$f":"AB32-$J32","v":0},{"$f":"AB32-$M32","v":0},{"$f":"AB32-$Q32","v":0},{"$f":"AB32-$V32","v":0},null,null,{"$f":"(($F32+$K32+$O32+$T32+$Z32+$AG32)+($G32+$L32+$P32+$U32+$AA32+$AH32))*$E32","v":0},{"$f":"AI32-$J32","v":0},{"$f":"AI32-$M32","v":0},{"$f":"AI32-$Q32","v":0},{"$f":"AI32-$V32","v":0},{"$f":"AI32-$AB32","v":0},{"$f":"F32+K32+O32+T32+Z32+AG32","v":0},0,"N/A",{"$f":"AO32+AP32","v":0},{"$f":"(AR32)*E32","v":0},{"$f":"AS32-J32","v":0},{"$f":"AO32-F32","v":0},{"$f":"AP32-G32","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,"N/A",0,{"$f":"(E33*I33)","v":0},null,null,0,0,null,null,0,{"$f":"Q33-$J33","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,{"$f":"AO33-F33","v":0},0]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,"N/A",0,{"$f":"(E34*I34)","v":0},null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V34-$Q34","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,"N/A",0,{"$f":"(E35*I35)","v":0},null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI36-$M36","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS36-J36","v":0},0,0]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V37-$Q37","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI38-$M38","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS38-J38","v":0},0,0]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q40-$J40","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":42},null,null,null,null,0,0,"N/A",{"$f":"F42+G42","v":0},{"$f":"(E42*I42)","v":0},null,null,{"$f":"(($F42+K42)+($G42+L42))*$E42","v":0},{"$f":"M42-$J42","v":0},null,null,0,{"$f":"Q42-$J42","v":0},{"$f":"Q42-$M42","v":0},null,null,{"$f":"(($F42+$K42+$O42+$T42)+($G42+$L42+$P42+$U42))*$E42","v":0},{"$f":"V42-$J42","v":0},{"$f":"V42-$M42","v":0},{"$f":"V42-$Q42","v":0},null,null,{"$f":"(($F42+$K42+$O42+$T42+$Z42)+($G42+$L42+$P42+$U42+$AA42))*$E42","v":0},{"$f":"AB42-$J42","v":0},{"$f":"AB42-$M42","v":0},{"$f":"AB42-$Q42","v":0},{"$f":"AB42-$V42","v":0},null,null,{"$f":"(($F42+$K42+$O42+$T42+$Z42+$AG42)+($G42+$L42+$P42+$U42+$AA42+$AH42))*$E42","v":0},{"$f":"AI42-$J42","v":0},{"$f":"AI42-$M42","v":0},{"$f":"AI42-$Q42","v":0},{"$f":"AI42-$V42","v":0},{"$f":"AI42-$AB42","v":0},{"$f":"F42+K42+O42+T42+Z42+AG42","v":0},0,"N/A",0,{"$f":"(AR42)*E42","v":0},{"$f":"AS42-J42","v":0},0,0]
[{"$f":"ROW()","v":43},null,null,null,null,0,0,"N/A",0,{"$f":"(E43*I43)","v":0},null,null,{"$f":"(($F43+K43)+($G43+L43))*$E43","v":0},0,null,null,0,{"$f":"P43-$J43","v":0},{"$f":"Q43-$M43","v":0},null,null,0,{"$f":"V43-$J43","v":0},{"$f":"V43-$M43","v":0},0,null,null,0,{"$f":"AB43-$J43","v":0},{"$f":"AB43-$M43","v":0},0,0,null,null,0,{"$f":"AI43-$J43","v":0},{"$f":"AI43-$M43","v":0},0,0,0,0,0,"N/A",0,{"$f":"(AR43)*E43","v":0},{"$f":"AS43-J43","v":0},0,0]
[{"$f":"ROW()","v":44},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB44-$J44","v":0},0,0,0,null,null,0,0,{"$f":"AI44-$M44","v":0},0,{"$f":"AI44-$V44","v":0},0,0,0,"N/A",0,{"$f":"(AR44)*E44","v":0},{"$f":"AS44-J44","v":0},0,0]
[{"$f":"ROW()","v":45},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,{"$f":"AI45-$Q45","v":0},{"$f":"AI45-$V45","v":0},0,0,0,"N/A",0,{"$f":"(AR45)*E45","v":0},{"$f":"AS45-J45","v":0},0,0]
[{"$f":"ROW()","v":46},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,{"$f":"AB46-$Q46","v":0},0,null,null,0,{"$f":"AI46-$J46","v":0},0,0,0,{"$f":"AI46-$AB46","v":0},0,0,"N/A",0,{"$f":"(AR46)*E46","v":0},{"$f":"AS46-J46","v":0},0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Labor Costs Requested",{"$f":"SUMPRODUCT(E31:E41,F31:F41)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Labor Costs Requested",{"$f":"SUMPRODUCT(E31:E41,G31:G41)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Labor Costs Requested",{"$f":"SUM(J31:J41)","v":0}]
[null,null,null,null,null,null,null,null,"Change Notice Labor Costs Requested",{"$f":"SUM($AT$31:$AT$47)","v":0},null,null,null,{"$f":"SUM(N31:N47)","v":0},null,null,null,{"$f":"SUM(R31:R47)","v":0},{"$f":"SUM(S31:S47)","v":0},null,null,null,{"$f":"SUM(W31:W47)","v":0},{"$f":"SUM(X31:X47)","v":0},{"$f":"SUM(Y31:Y47)","v":0},null,null,null,{"$f":"SUM(AC31:AC47)","v":0},{"$f":"SUM(AD31:AD47)","v":0},0,{"$f":"SUM(AF31:AF47)","v":0},null,null,null,{"$f":"SUM(AJ31:AJ47)","v":0},{"$f":"SUM(AK31:AK47)","v":0},0,0,0]
[]
[]
["EQUIPMENT/MATERIALS/SUPPLIES (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"EQUIPMENT/MATERIALS/SUPPLIES (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EQUIPMENT/MATERIALS/SUPPLIES (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)"]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,"N/A",{"$f":"F56+G56","v":0},{"$f":"(E56*I56)","v":0},null,null,{"$f":"(($F56+K56)+($G56+L56))*$E56","v":0},{"$f":"M56-$J56","v":0},null,null,{"$f":"(($F56+$K56+$O56)+($G56+$L56+$P56))*$E56","v":0},{"$f":"Q56-$J56","v":0},{"$f":"Q56-$M56","v":0},null,null,{"$f":"(($F56+$K56+$O56+$T56)+($G56+$L56+$P56+$U56))*$E56","v":0},{"$f":"V56-$J56","v":0},{"$f":"V56-$M56","v":0},{"$f":"V56-$Q56","v":0},null,null,{"$f":"(($F56+$K56+$O56+$T56+$Z56)+($G56+$L56+$P56+$U56+$AA56))*$E56","v":0},{"$f":"AB56-$J56","v":0},{"$f":"AB56-$M56","v":0},{"$f":"AB56-$Q56","v":0},{"$f":"AB56-$V56","v":0},null,null,{"$f":"(($F56+$K56+$O56+$T56+$Z56+$AG56)+($G56+$L56+$P56+$U56+$AA56+$AH56))*$E56","v":0},{"$f":"AI56-$J56","v":0},{"$f":"AI56-$M56","v":0},{"$f":"AI56-$Q56","v":0},{"$f":"AI56-$V56","v":0},{"$f":"AI56-$AB56","v":0},{"$f":"F56+K56+O56+T56+Z56+AG56","v":0},{"$f":"G56+L56+P56+U56+AA56+AH56","v":0},"N/A",{"$f":"AO56+AP56","v":0},{"$f":"(AR56)*E56","v":0},{"$f":"AS56-J56","v":0},{"$f":"AO56-F56","v":0},{"$f":"AP56-G56","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,"N/A",0,{"$f":"(E57*I57)","v":0},null,null,{"$f":"(($F57+K57)+($G57+L57))*$E57","v":0},{"$f":"M57-$J57","v":0},null,null,{"$f":"(($F57+$K57+$O57)+($G57+$L57+$P57))*$E57","v":0},{"$f":"Q57-$J57","v":0},{"$f":"Q57-$M57","v":0},null,null,{"$f":"(($F57+$K57+$O57+$T57)+($G57+$L57+$P57+$U57))*$E57","v":0},{"$f":"V57-$J57","v":0},{"$f":"V57-$M57","v":0},{"$f":"V57-$Q57","v":0},null,null,{"$f":"(($F57+$K57+$O57+$T57+$Z57)+($G57+$L57+$P57+$U57+$AA57))*$E57","v":0},{"$f":"AB57-$J57","v":0},{"$f":"AB57-$M57","v":0},{"$f":"AB57-$Q57","v":0},{"$f":"AB57-$V57","v":0},null,null,{"$f":"(($F57+$K57+$O57+$T57+$Z57+$AG57)+($G57+$L57+$P57+$U57+$AA57+$AH57))*$E57","v":0},{"$f":"AI57-$J57","v":0},{"$f":"AI57-$M57","v":0},{"$f":"AI57-$Q57","v":0},{"$f":"AI57-$V57","v":0},{"$f":"AI57-$AB57","v":0},{"$f":"F57+K57+O57+T57+Z57+AG57","v":0},0,"N/A",{"$f":"AO57+AP57","v":0},{"$f":"(AR57)*E57","v":0},{"$f":"AS57-J57","v":0},{"$f":"AO57-F57","v":0},{"$f":"AP57-G57","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q58-$J58","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,{"$f":"AO58-F58","v":0},0]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V59-$Q59","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V60-$Q60","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI61-$M61","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS61-J61","v":0},0,0]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V62-$Q62","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI62-$M62","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS62-J62","v":0},0,0]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V63-$Q63","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI63-$M63","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS63-J63","v":0},0,0]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI64-$M64","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS64-J64","v":0},0,0]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q65-$J65","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":67},null,null,null,null,0,0,"N/A",0,{"$f":"(E67*I67)","v":0},null,null,{"$f":"(($F67+K67)+($G67+L67))*$E67","v":0},{"$f":"M67-$J67","v":0},null,null,0,{"$f":"Q67-$J67","v":0},{"$f":"Q67-$M67","v":0},null,null,{"$f":"(($F67+$K67+$O67+$T67)+($G67+$L67+$P67+$U67))*$E67","v":0},{"$f":"V67-$J67","v":0},{"$f":"V67-$M67","v":0},{"$f":"V67-$Q67","v":0},null,null,{"$f":"(($F67+$K67+$O67+$T67+$Z67)+($G67+$L67+$P67+$U67+$AA67))*$E67","v":0},{"$f":"AB67-$J67","v":0},{"$f":"AB67-$M67","v":0},{"$f":"AB67-$Q67","v":0},{"$f":"AB67-$V67","v":0},null,null,{"$f":"(($F67+$K67+$O67+$T67+$Z67+$AG67)+($G67+$L67+$P67+$U67+$AA67+$AH67))*$E67","v":0},{"$f":"AI67-$J67","v":0},{"$f":"AI67-$M67","v":0},{"$f":"AI67-$Q67","v":0},{"$f":"AI67-$V67","v":0},{"$f":"AI67-$AB67","v":0},{"$f":"F67+K67+O67+T67+Z67+AG67","v":0},0,"N/A",{"$f":"AO67+AP67","v":0},{"$f":"(AR67)*E67","v":0},{"$f":"AS67-J67","v":0},{"$f":"AO67-F67","v":0},0]
[{"$f":"ROW()","v":68},null,null,null,null,0,0,"N/A",0,{"$f":"(E68*I68)","v":0},null,null,{"$f":"(($F68+K68)+($G68+L68))*$E68","v":0},{"$f":"M68-$J68","v":0},null,null,0,{"$f":"P68-$J68","v":0},{"$f":"Q68-$M68","v":0},null,null,0,{"$f":"V68-$J68","v":0},{"$f":"V68-$M68","v":0},{"$f":"V68-$Q68","v":0},null,null,0,{"$f":"AB68-$J68","v":0},{"$f":"AB68-$M68","v":0},{"$f":"AB68-$Q68","v":0},{"$f":"AB68-$V68","v":0},null,null,0,{"$f":"AI68-$J68","v":0},{"$f":"AI68-$M68","v":0},{"$f":"AI68-$Q68","v":0},{"$f":"AI68-$V68","v":0},{"$f":"AI68-$AB68","v":0},0,0,"N/A",0,{"$f":"(AR68)*E68","v":0},{"$f":"AS68-J68","v":0},0,0]
[{"$f":"ROW()","v":69},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB69-$J69","v":0},0,0,0,null,null,0,0,{"$f":"AI69-$M69","v":0},0,{"$f":"AI69-$V69","v":0},0,0,0,"N/A",0,{"$f":"(AR69)*E69","v":0},{"$f":"AS69-J69","v":0},0,0]
[{"$f":"ROW()","v":70},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB70-$J70","v":0},0,0,0,null,null,0,0,{"$f":"AI70-$M70","v":0},{"$f":"AI70-$Q70","v":0},{"$f":"AI70-$V70","v":0},0,0,0,"N/A",0,{"$f":"(AR70)*E70","v":0},{"$f":"AS70-J70","v":0},0,0]
[{"$f":"ROW()","v":71},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,{"$f":"AB71-$Q71","v":0},0,null,null,0,{"$f":"AI71-$J71","v":0},0,{"$f":"AI71-$Q71","v":0},{"$f":"AI71-$V71","v":0},{"$f":"AI71-$AB71","v":0},0,0,"N/A",0,{"$f":"(AR71)*E71","v":0},{"$f":"AS71-J71","v":0},0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Equipment/Materials/Supplies Costs Requested",{"$f":"SUMPRODUCT(E56:E66,F56:F66)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Equipment/Materials/Supplies Costs Requested",{"$f":"SUMPRODUCT(E56:E66,G56:G66)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Equipment/Materials/Supplies Costs Requested",{"$f":"SUM(J56:J66)","v":0}]
[null,null,null,null,null,null,null,null,"Change Notice Equipment/Materials/Supplies Costs Requested",{"$f":"SUM($AT$56:$AT$72)","v":0},null,null,null,{"$f":"SUM(N56:N72)","v":0},null,null,null,{"$f":"SUM(R56:R72)","v":0},{"$f":"SUM(S56:S72)","v":0},null,null,null,{"$f":"SUM(W56:W72)","v":0},{"$f":"SUM(X56:X72)","v":0},{"$f":"SUM(Y56:Y72)","v":0},null,null,null,{"$f":"SUM(AC56:AC72)","v":0},{"$f":"SUM(AD56:AD72)","v":0},0,{"$f":"SUM(AF56:AF72)","v":0},null,null,null,{"$f":"SUM(AJ56:AJ72)","v":0},{"$f":"SUM(AK56:AK72)","v":0},0,0,0]
[]
[]
["SUBCONTRACTORS (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"SUBCONTRACTORS (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUBCONTRACTORS (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)","CN01 Markup","CN02 Markup","CN03 Markup","CN04 Markup","CN05 Markup"]
[{"$f":"ROW()","v":81},null,null,null,null,null,null,null,{"$f":"F81+G81","v":0},{"$f":"(E81*I81)+H81","v":0},null,null,{"$f":"$J81+(SUM(K81:L81)*$E81)+$AW81","v":0},{"$f":"M81-$J81","v":0},null,null,{"$f":"$J81+(SUM(O81:P81,K81:L81)*$E81)+SUM($AW81:$AX81)","v":0},{"$f":"Q81-$J81","v":0},{"$f":"Q81-$M81","v":0},null,null,{"$f":"$J81+(SUM(T81:U81,O81:P81,K81:L81)*$E81)+SUM($AW81:$AY81)","v":0},{"$f":"V81-$J81","v":0},{"$f":"V81-$M81","v":0},{"$f":"V81-$Q81","v":0},null,null,{"$f":"$J81+(SUM(Z81:AA81,T81:U81,O81:P81,K81:L81)*$E81)+SUM($AW81:$AZ81)","v":0},{"$f":"AB81-$J81","v":0},{"$f":"AB81-$M81","v":0},{"$f":"AB81-$Q81","v":0},{"$f":"AB81-$V81","v":0},null,null,{"$f":"$J81+(SUM(AG81:AH81,Z81:AA81,T81:U81,O81:P81,K81:L81)*$E81)+SUM($AW81:$BA81)","v":0},{"$f":"AI81-$J81","v":0},{"$f":"AI81-$M81","v":0},{"$f":"AI81-$Q81","v":0},{"$f":"AI81-$V81","v":0},{"$f":"AI81-$AB81","v":0},{"$f":"F81+K81+O81+T81+Z81+AG81","v":0},{"$f":"G81+L81+P81+U81+AA81+AH81","v":0},{"$f":"($J$110/100)*(SUM(AO81:AP81)*E81)","v":0},{"$f":"AO81+AP81","v":0},{"$f":"(AR81)*E81+AQ81","v":0},{"$f":"AS81-J81","v":0},{"$f":"AO81-F81","v":0},0,{"$f":"SUM(K81:L81)*E81*$J$110/100","v":0},{"$f":"SUM(O81:P81)*E81*$J$110/100","v":0},{"$f":"SUM(T81:U81)*E81*$J$110/100","v":0},{"$f":"SUM(Z81:AA81)*E81*$J$110/100","v":0},{"$f":"SUM(AG81:AH81)*E81*$J$110/100","v":0}]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,null,{"$f":"F82+G82","v":0},{"$f":"(E82*I82)+H82","v":0},null,null,{"$f":"$J82+(SUM(K82:L82)*$E82)+$AW82","v":0},{"$f":"M82-$J82","v":0},null,null,{"$f":"$J82+(SUM(O82:P82,K82:L82)*$E82)+SUM($AW82:$AX82)","v":0},{"$f":"Q82-$J82","v":0},{"$f":"Q82-$M82","v":0},null,null,{"$f":"$J82+(SUM(T82:U82,O82:P82,K82:L82)*$E82)+SUM($AW82:$AY82)","v":0},{"$f":"V82-$J82","v":0},{"$f":"V82-$M82","v":0},{"$f":"V82-$Q82","v":0},null,null,{"$f":"$J82+(SUM(Z82:AA82,T82:U82,O82:P82,K82:L82)*$E82)+SUM($AW82:$AZ82)","v":0},{"$f":"AB82-$J82","v":0},{"$f":"AB82-$M82","v":0},0,0,null,null,{"$f":"$J82+(SUM(AG82:AH82,Z82:AA82,T82:U82,O82:P82,K82:L82)*$E82)+SUM($AW82:$BA82)","v":0},{"$f":"AI82-$J82","v":0},{"$f":"AI82-$M82","v":0},0,{"$f":"AI82-$V82","v":0},{"$f":"AI82-$AB82","v":0},{"$f":"F82+K82+O82+T82+Z82+AG82","v":0},0,{"$f":"($J$110/100)*(SUM(AO82:AP82)*E82)","v":0},{"$f":"AO82+AP82","v":0},{"$f":"(AR82)*E82+AQ82","v":0},{"$f":"AS82-J82","v":0},0,0,{"$f":"SUM(K82:L82)*E82*$J$110/100","v":0},0,0,0,0]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,null,0,0,null,null,{"$f":"$J83+(SUM(K83:L83)*$E83)+$AW83","v":0},0,null,null,0,{"$f":"Q83-$J83","v":0},{"$f":"Q83-$M83","v":0},null,null,{"$f":"$J83+(SUM(T83:U83,O83:P83,K83:L83)*$E83)+SUM($AW83:$AY83)","v":0},0,0,0,null,null,0,0,0,0,0,null,null,0,{"$f":"AI83-$J83","v":0},0,0,0,0,0,0,{"$f":"($J$110/100)*(SUM(AO83:AP83)*E83)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":84},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,{"$f":"Q84-$J84","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":85},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":86},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":87},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":88},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":89},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":91},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":93},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":94},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,{"$f":"Q94-$M94","v":0},null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":95},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,{"$f":"Q95-$M95","v":0},null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":97},null,null,null,null,0,0,0,0,0,null,null,{"$f":"((($F97+K97)+($G97+L97))*$E97)+IF(SUM(K97:L97)=0,0,AW97)","v":0},{"$f":"M97-$J97","v":0},null,null,{"$f":"(($F97+$K97+$O97)+($G97+$L97+$P97))*$E97+IF(SUM(K97:L97,O97:P97)=0,0,SUM(AW97:AX97))","v":0},{"$f":"Q97-$J97","v":0},{"$f":"Q97-$M97","v":0},null,null,{"$f":"(($F97+$K97+$O97+$T97)+($G97+$L97+$P97+$U97))*$E97+IF(SUM(K97:L97,O97:P97,T97:U97)=0,0,SUM(AW97:AY97))","v":0},{"$f":"V97-$J97","v":0},{"$f":"V97-$M97","v":0},{"$f":"V97-$Q97","v":0},null,null,{"$f":"(($F97+$K97+$O97+$T97+$Z97)+($G97+$L97+$P97+$U97+$AA97))*$E97+IF(SUM(K97:L97,O97:P97,T97:U97,Z97:AA97)=0,0,SUM(AW97:AZ97))","v":0},{"$f":"AB97-$J97","v":0},{"$f":"AB97-$M97","v":0},{"$f":"AB97-$Q97","v":0},{"$f":"AB97-$V97","v":0},null,null,{"$f":"(($F97+$K97+$O97+$T97+$Z97+$AG97)+($G97+$L97+$P97+$U97+$AA97+$AH97))*$E97+IF(SUM(K97:L97,O97:P97,T97:U97,Z97:AA97,AG97:AH97)=0,0,SUM(AW97:BA97))","v":0},{"$f":"AI97-$J97","v":0},{"$f":"AI97-$M97","v":0},{"$f":"AI97-$Q97","v":0},{"$f":"AI97-$V97","v":0},{"$f":"AI97-$AB97","v":0},{"$f":"F97+K97+O97+T97+Z97+AG97","v":0},0,{"$f":"($J$110/100)*(SUM(AO97:AP97)*E97)","v":0},{"$f":"AO97+AP97","v":0},{"$f":"(AR97)*E97+AQ97","v":0},{"$f":"AS97-J97","v":0},{"$f":"AO97-F97","v":0},0,{"$f":"SUM(K97:L97)*E97*$J$110/100","v":0},{"$f":"SUM(O97:P97)*E97*$J$110/100","v":0},{"$f":"SUM(T97:U97)*E97*$J$110/100","v":0},{"$f":"SUM(Z97:AA97)*E97*$J$110/100","v":0},{"$f":"SUM(AG97:AH97)*E97*$J$110/100","v":0}]
[{"$f":"ROW()","v":98},null,null,null,null,0,0,0,0,0,null,null,{"$f":"((($F98+K98)+($G98+L98))*$E98)+IF(SUM(K98:L98)=0,0,AW98)","v":0},{"$f":"M98-$J98","v":0},null,null,{"$f":"(($F98+$K98+$O98)+($G98+$L98+$P98))*$E98+IF(SUM(K98:L98,O98:P98)=0,0,SUM(AW98:AX98))","v":0},{"$f":"Q98-$J98","v":0},0,null,null,{"$f":"(($F98+$K98+$O98+$T98)+($G98+$L98+$P98+$U98))*$E98+IF(SUM(K98:L98,O98:P98,T98:U98)=0,0,SUM(AW98:AY98))","v":0},{"$f":"V98-$J98","v":0},{"$f":"V98-$M98","v":0},{"$f":"V98-$Q98","v":0},null,null,{"$f":"(($F98+$K98+$O98+$T98+$Z98)+($G98+$L98+$P98+$U98+$AA98))*$E98+IF(SUM(K98:L98,O98:P98,T98:U98,Z98:AA98)=0,0,SUM(AW98:AZ98))","v":0},{"$f":"AB98-$J98","v":0},{"$f":"AB98-$M98","v":0},{"$f":"AB98-$Q98","v":0},{"$f":"AB98-$V98","v":0},null,null,{"$f":"(($F98+$K98+$O98+$T98+$Z98+$AG98)+($G98+$L98+$P98+$U98+$AA98+$AH98))*$E98+IF(SUM(K98:L98,O98:P98,T98:U98,Z98:AA98,AG98:AH98)=0,0,SUM(AW98:BA98))","v":0},{"$f":"AI98-$J98","v":0},0,{"$f":"AI98-$Q98","v":0},{"$f":"AI98-$V98","v":0},{"$f":"AI98-$AB98","v":0},0,0,0,0,{"$f":"(AR98)*E98+AQ98","v":0},{"$f":"AS98-J98","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":99},null,null,null,null,0,0,0,0,{"$f":"(E99*I99)+H99","v":0},null,null,0,0,null,null,{"$f":"(($F99+$K99+$O99)+($G99+$L99+$P99))*$E99+IF(SUM(K99:L99,O99:P99)=0,0,SUM(AW99:AX99))","v":0},{"$f":"Q99-$J99","v":0},0,null,null,{"$f":"(($F99+$K99+$O99+$T99)+($G99+$L99+$P99+$U99))*$E99+IF(SUM(K99:L99,O99:P99,T99:U99)=0,0,SUM(AW99:AY99))","v":0},0,0,{"$f":"V99-$Q99","v":0},null,null,0,0,0,{"$f":"AB99-$Q99","v":0},{"$f":"AB99-$V99","v":0},null,null,0,0,0,{"$f":"AI99-$Q99","v":0},{"$f":"AI99-$V99","v":0},{"$f":"AI99-$AB99","v":0},0,0,0,0,0,{"$f":"AS99-J99","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":100},null,null,null,null,0,0,0,0,{"$f":"(E100*I100)+H100","v":0},null,null,0,0,null,null,{"$f":"(($F100+$K100+$O100)+($G100+$L100+$P100))*$E100+IF(SUM(K100:L100,O100:P100)=0,0,SUM(AW100:AX100))","v":0},0,0,null,null,{"$f":"(($F100+$K100+$O100+$T100)+($G100+$L100+$P100+$U100))*$E100+IF(SUM(K100:L100,O100:P100,T100:U100)=0,0,SUM(AW100:AY100))","v":0},{"$f":"V100-$J100","v":0},0,{"$f":"V100-$Q100","v":0},null,null,0,0,0,{"$f":"AB100-$Q100","v":0},{"$f":"AB100-$V100","v":0},null,null,0,0,0,{"$f":"AI100-$Q100","v":0},{"$f":"AI100-$V100","v":0},{"$f":"AI100-$AB100","v":0},0,0,0,0,0,{"$f":"AS100-J100","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":101},null,null,null,null,0,0,0,0,{"$f":"(E101*I101)+H101","v":0},null,null,0,0,null,null,0,0,0,null,null,{"$f":"(($F101+$K101+$O101+$T101)+($G101+$L101+$P101+$U101))*$E101+IF(SUM(K101:L101,O101:P101,T101:U101)=0,0,SUM(AW101:AY101))","v":0},0,0,{"$f":"V101-$Q101","v":0},null,null,0,0,0,{"$f":"AB101-$Q101","v":0},{"$f":"AB101-$V101","v":0},null,null,0,0,0,{"$f":"AI101-$Q101","v":0},{"$f":"AI101-$V101","v":0},{"$f":"AI101-$AB101","v":0},0,0,0,0,0,{"$f":"AS101-J101","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":102},null,null,null,null,0,0,0,0,{"$f":"(E102*I102)+H102","v":0},null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V102-$Q102","v":0},null,null,0,0,0,{"$f":"AB102-$Q102","v":0},{"$f":"AB102-$V102","v":0},null,null,0,0,0,{"$f":"AI102-$Q102","v":0},{"$f":"AI102-$V102","v":0},{"$f":"AI102-$AB102","v":0},0,0,0,0,0,{"$f":"AS102-J102","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":103},null,null,null,null,0,0,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":104},null,null,null,null,0,0,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":105},null,null,null,null,0,0,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":106},null,null,null,null,0,0,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI106-$M106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Subcontractors Costs Requested",{"$f":"SUMPRODUCT(E81:E96,F81:F96)+(SUMPRODUCT(E81:E96,F81:F96)*(J110/100))","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Subcontractors Costs Requested",{"$f":"SUMPRODUCT(E81:E96,G81:G96)+(SUMPRODUCT(E81:E96,G81:G96)*(J110/100))","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Subcontractors Costs Requested",{"$f":"SUM(J81:J96)","v":0}]
[null,null,null,null,null,null,null,null,"Subcontractor Markup (Same as Cost Sheet)",10]
[null,null,null,null,null,null,null,null,"Change Notice Subcontractors Costs Requested",{"$f":"SUM($AT$81:$AT$107)","v":0},null,null,null,{"$f":"SUM(N81:N107)","v":0},null,null,null,{"$f":"SUM(R81:R107)","v":0},0,null,null,null,{"$f":"SUM(W81:W107)","v":0},0,0,null,null,null,{"$f":"SUM(AC81:AC107)","v":0},0,0,0,null,null,null,{"$f":"SUM(AJ81:AJ107)","v":0},0,0,0,{"$f":"SUM(AN81:AN107)","v":0}]
[]
[]
["PERMITS/FEES (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"PERMITS/FEES (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PERMITS/FEES (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)"]
[{"$f":"ROW()","v":117},null,null,null,null,null,null,"N/A",{"$f":"F117+G117","v":0},{"$f":"(E117*I117)","v":0},null,null,{"$f":"(($F117+K117)+($G117+L117))*$E117","v":0},{"$f":"M117-$J117","v":0},null,null,{"$f":"(($F117+$K117+$O117)+($G117+$L117+$P117))*$E117","v":0},{"$f":"Q117-$J117","v":0},{"$f":"Q117-$M117","v":0},null,null,{"$f":"(($F117+$K117+$O117+$T117)+($G117+$L117+$P117+$U117))*$E117","v":0},{"$f":"V117-$J117","v":0},{"$f":"V117-$M117","v":0},{"$f":"V117-$Q117","v":0},null,null,{"$f":"(($F117+$K117+$O117+$T117+$Z117)+($G117+$L117+$P117+$U117+$AA117))*$E117","v":0},{"$f":"AB117-$J117","v":0},{"$f":"AB117-$M117","v":0},{"$f":"AB117-$Q117","v":0},{"$f":"AB117-$V117","v":0},null,null,{"$f":"(($F117+$K117+$O117+$T117+$Z117+$AG117)+($G117+$L117+$P117+$U117+$AA117+$AH117))*$E117","v":0},{"$f":"AI117-$J117","v":0},{"$f":"AI117-$M117","v":0},{"$f":"AI117-$Q117","v":0},{"$f":"AI117-$V117","v":0},{"$f":"AI117-$AB117","v":0},{"$f":"F117+K117+O117+T117+Z117+AG117","v":0},{"$f":"G117+L117+P117+U117+AA117+AH117","v":0},"N/A",{"$f":"AO117+AP117","v":0},{"$f":"(AR117)*E117","v":0},{"$f":"AS117-J117","v":0},{"$f":"AO117-F117","v":0},{"$f":"AP117-G117","v":0}]
[{"$f":"ROW()","v":118},null,null,null,null,null,null,"N/A",0,{"$f":"(E118*I118)","v":0},null,null,{"$f":"(($F118+K118)+($G118+L118))*$E118","v":0},{"$f":"M118-$J118","v":0},null,null,{"$f":"(($F118+$K118+$O118)+($G118+$L118+$P118))*$E118","v":0},{"$f":"Q118-$J118","v":0},{"$f":"Q118-$M118","v":0},null,null,{"$f":"(($F118+$K118+$O118+$T118)+($G118+$L118+$P118+$U118))*$E118","v":0},{"$f":"V118-$J118","v":0},{"$f":"V118-$M118","v":0},{"$f":"V118-$Q118","v":0},null,null,{"$f":"(($F118+$K118+$O118+$T118+$Z118)+($G118+$L118+$P118+$U118+$AA118))*$E118","v":0},{"$f":"AB118-$J118","v":0},{"$f":"AB118-$M118","v":0},{"$f":"AB118-$Q118","v":0},{"$f":"AB118-$V118","v":0},null,null,{"$f":"(($F118+$K118+$O118+$T118+$Z118+$AG118)+($G118+$L118+$P118+$U118+$AA118+$AH118))*$E118","v":0},{"$f":"AI118-$J118","v":0},{"$f":"AI118-$M118","v":0},{"$f":"AI118-$Q118","v":0},{"$f":"AI118-$V118","v":0},{"$f":"AI118-$AB118","v":0},{"$f":"F118+K118+O118+T118+Z118+AG118","v":0},0,"N/A",{"$f":"AO118+AP118","v":0},{"$f":"(AR118)*E118","v":0},{"$f":"AS118-J118","v":0},{"$f":"AO118-F118","v":0},{"$f":"AP118-G118","v":0}]
[{"$f":"ROW()","v":119},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q119-$J119","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,{"$f":"AO119-F119","v":0},0]
[{"$f":"ROW()","v":120},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V120-$Q120","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":121},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V121-$Q121","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":122},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI122-$M122","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS122-J122","v":0},0,0]
[{"$f":"ROW()","v":123},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V123-$Q123","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI123-$M123","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS123-J123","v":0},0,0]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V124-$Q124","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI124-$M124","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS124-J124","v":0},0,0]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI125-$M125","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS125-J125","v":0},0,0]
[{"$f":"ROW()","v":126},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q126-$J126","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":128},null,null,null,null,0,0,"N/A",{"$f":"F128+G128","v":0},{"$f":"(E128*I128)","v":0},null,null,{"$f":"(($F128+K128)+($G128+L128))*$E128","v":0},{"$f":"M128-$J128","v":0},null,null,0,{"$f":"Q128-$J128","v":0},{"$f":"Q128-$M128","v":0},null,null,{"$f":"(($F128+$K128+$O128+$T128)+($G128+$L128+$P128+$U128))*$E128","v":0},{"$f":"V128-$J128","v":0},{"$f":"V128-$M128","v":0},{"$f":"V128-$Q128","v":0},null,null,{"$f":"(($F128+$K128+$O128+$T128+$Z128)+($G128+$L128+$P128+$U128+$AA128))*$E128","v":0},{"$f":"AB128-$J128","v":0},{"$f":"AB128-$M128","v":0},{"$f":"AB128-$Q128","v":0},{"$f":"AB128-$V128","v":0},null,null,{"$f":"(($F128+$K128+$O128+$T128+$Z128+$AG128)+($G128+$L128+$P128+$U128+$AA128+$AH128))*$E128","v":0},{"$f":"AI128-$J128","v":0},{"$f":"AI128-$M128","v":0},{"$f":"AI128-$Q128","v":0},{"$f":"AI128-$V128","v":0},{"$f":"AI128-$AB128","v":0},{"$f":"F128+K128+O128+T128+Z128+AG128","v":0},0,"N/A",{"$f":"AO128+AP128","v":0},{"$f":"(AR128)*E128","v":0},{"$f":"AS128-J128","v":0},{"$f":"AO128-F128","v":0},0]
[{"$f":"ROW()","v":129},null,null,null,null,0,0,"N/A",0,0,null,null,{"$f":"(($F129+K129)+($G129+L129))*$E129","v":0},{"$f":"M129-$J129","v":0},null,null,0,{"$f":"P129-$J129","v":0},{"$f":"Q129-$M129","v":0},null,null,0,{"$f":"V129-$J129","v":0},{"$f":"V129-$M129","v":0},{"$f":"V129-$Q129","v":0},null,null,0,{"$f":"AB129-$J129","v":0},{"$f":"AB129-$M129","v":0},{"$f":"AB129-$Q129","v":0},{"$f":"AB129-$V129","v":0},null,null,0,{"$f":"AI129-$J129","v":0},{"$f":"AI129-$M129","v":0},{"$f":"AI129-$Q129","v":0},{"$f":"AI129-$V129","v":0},{"$f":"AI129-$AB129","v":0},0,0,"N/A",0,{"$f":"(AR129)*E129","v":0},{"$f":"AS129-J129","v":0},0,0]
[{"$f":"ROW()","v":130},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB130-$J130","v":0},0,0,0,null,null,0,0,{"$f":"AI130-$M130","v":0},0,{"$f":"AI130-$V130","v":0},0,0,0,"N/A",0,{"$f":"(AR130)*E130","v":0},{"$f":"AS130-J130","v":0},0,0]
[{"$f":"ROW()","v":131},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB131-$J131","v":0},0,0,0,null,null,0,0,{"$f":"AI131-$M131","v":0},{"$f":"AI131-$Q131","v":0},{"$f":"AI131-$V131","v":0},0,0,0,"N/A",0,{"$f":"(AR131)*E131","v":0},{"$f":"AS131-J131","v":0},0,0]
[{"$f":"ROW()","v":132},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,{"$f":"AB132-$Q132","v":0},0,null,null,0,{"$f":"AI132-$J132","v":0},0,{"$f":"AI132-$Q132","v":0},{"$f":"AI132-$V132","v":0},{"$f":"AI132-$AB132","v":0},0,0,"N/A",0,{"$f":"(AR132)*E132","v":0},{"$f":"AS132-J132","v":0},0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Permits/Fees Costs Requested",{"$f":"SUMPRODUCT(E117:E127,F117:F127)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Permits/Fees Costs Requested",{"$f":"SUMPRODUCT(E117:E127,G117:G127)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Permits/Fees Costs Requested",{"$f":"SUM(J117:J127)","v":0}]
[null,null,null,null,null,null,null,null,"Change Notice Permits/Fees Costs Requested",{"$f":"SUM($AT$117:$AT$133)","v":0},null,null,null,{"$f":"SUM(N117:N133)","v":0},null,null,null,{"$f":"SUM(R117:R133)","v":0},{"$f":"SUM(S117:S133)","v":0},null,null,null,{"$f":"SUM(W117:W133)","v":0},{"$f":"SUM(X117:X133)","v":0},{"$f":"SUM(Y117:Y133)","v":0},null,null,null,{"$f":"SUM(AC117:AC133)","v":0},{"$f":"SUM(AD117:AD133)","v":0},{"$f":"SUM(AE117:AE133)","v":0},{"$f":"SUM(AF117:AF133)","v":0},null,null,null,{"$f":"SUM(AJ117:AJ133)","v":0},{"$f":"SUM(AK117:AK133)","v":0},{"$f":"SUM(AL117:AL133)","v":0},{"$f":"SUM(AM117:AM133)","v":0},{"$f":"SUM(AN117:AN133)","v":0}]
[]
[]
["MISCELLANEOUS (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"MISCELLANEOUS (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MISCELLANEOUS (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)"]
[{"$f":"ROW()","v":142},null,null,null,null,null,null,"N/A",{"$f":"F142+G142","v":0},{"$f":"(E142*I142)","v":0},null,null,{"$f":"(($F142+K142)+($G142+L142))*$E142","v":0},{"$f":"M142-$J142","v":0},null,null,{"$f":"(($F142+$K142+$O142)+($G142+$L142+$P142))*$E142","v":0},{"$f":"Q142-$J142","v":0},{"$f":"Q142-$M142","v":0},null,null,{"$f":"(($F142+$K142+$O142+$T142)+($G142+$L142+$P142+$U142))*$E142","v":0},{"$f":"V142-$J142","v":0},{"$f":"V142-$M142","v":0},{"$f":"V142-$Q142","v":0},null,null,{"$f":"(($F142+$K142+$O142+$T142+$Z142)+($G142+$L142+$P142+$U142+$AA142))*$E142","v":0},{"$f":"AB142-$J142","v":0},{"$f":"AB142-$M142","v":0},{"$f":"AB142-$Q142","v":0},{"$f":"AB142-$V142","v":0},null,null,{"$f":"(($F142+$K142+$O142+$T142+$Z142+$AG142)+($G142+$L142+$P142+$U142+$AA142+$AH142))*$E142","v":0},{"$f":"AI142-$J142","v":0},{"$f":"AI142-$M142","v":0},{"$f":"AI142-$Q142","v":0},{"$f":"AI142-$V142","v":0},{"$f":"AI142-$AB142","v":0},{"$f":"F142+K142+O142+T142+Z142+AG142","v":0},{"$f":"G142+L142+P142+U142+AA142+AH142","v":0},"N/A",{"$f":"AO142+AP142","v":0},{"$f":"(AR142)*E142","v":0},{"$f":"AS142-J142","v":0},{"$f":"AO142-F142","v":0},{"$f":"AP142-G142","v":0}]
[{"$f":"ROW()","v":143},null,null,null,null,null,null,"N/A",0,0,null,null,{"$f":"(($F143+K143)+($G143+L143))*$E143","v":0},{"$f":"M143-$J143","v":0},null,null,{"$f":"(($F143+$K143+$O143)+($G143+$L143+$P143))*$E143","v":0},{"$f":"Q143-$J143","v":0},{"$f":"Q143-$M143","v":0},null,null,{"$f":"(($F143+$K143+$O143+$T143)+($G143+$L143+$P143+$U143))*$E143","v":0},{"$f":"V143-$J143","v":0},{"$f":"V143-$M143","v":0},{"$f":"V143-$Q143","v":0},null,null,{"$f":"(($F143+$K143+$O143+$T143+$Z143)+($G143+$L143+$P143+$U143+$AA143))*$E143","v":0},{"$f":"AB143-$J143","v":0},{"$f":"AB143-$M143","v":0},{"$f":"AB143-$Q143","v":0},{"$f":"AB143-$V143","v":0},null,null,{"$f":"(($F143+$K143+$O143+$T143+$Z143+$AG143)+($G143+$L143+$P143+$U143+$AA143+$AH143))*$E143","v":0},{"$f":"AI143-$J143","v":0},{"$f":"AI143-$M143","v":0},{"$f":"AI143-$Q143","v":0},{"$f":"AI143-$V143","v":0},{"$f":"AI143-$AB143","v":0},{"$f":"F143+K143+O143+T143+Z143+AG143","v":0},0,"N/A",{"$f":"AO143+AP143","v":0},{"$f":"(AR143)*E143","v":0},{"$f":"AS143-J143","v":0},{"$f":"AO143-F143","v":0},{"$f":"AP143-G143","v":0}]
[{"$f":"ROW()","v":144},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q144-$J144","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,{"$f":"AO144-F144","v":0},0]
[{"$f":"ROW()","v":145},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V145-$Q145","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":146},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V146-$Q146","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":147},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI147-$M147","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS147-J147","v":0},0,0]
[{"$f":"ROW()","v":148},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V148-$Q148","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI148-$M148","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS148-J148","v":0},0,0]
[{"$f":"ROW()","v":149},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V149-$Q149","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI149-$M149","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS149-J149","v":0},0,0]
[{"$f":"ROW()","v":150},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI150-$M150","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS150-J150","v":0},0,0]
[{"$f":"ROW()","v":151},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q151-$J151","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":153},null,null,null,null,0,0,"N/A",0,0,null,null,{"$f":"(($F153+K153)+($G153+L153))*$E153","v":0},{"$f":"M153-$J153","v":0},null,null,0,{"$f":"Q153-$J153","v":0},{"$f":"Q153-$M153","v":0},null,null,{"$f":"(($F153+$K153+$O153+$T153)+($G153+$L153+$P153+$U153))*$E153","v":0},{"$f":"V153-$J153","v":0},{"$f":"V153-$M153","v":0},{"$f":"V153-$Q153","v":0},null,null,{"$f":"(($F153+$K153+$O153+$T153+$Z153)+($G153+$L153+$P153+$U153+$AA153))*$E153","v":0},{"$f":"AB153-$J153","v":0},{"$f":"AB153-$M153","v":0},{"$f":"AB153-$Q153","v":0},{"$f":"AB153-$V153","v":0},null,null,{"$f":"(($F153+$K153+$O153+$T153+$Z153+$AG153)+($G153+$L153+$P153+$U153+$AA153+$AH153))*$E153","v":0},{"$f":"AI153-$J153","v":0},{"$f":"AI153-$M153","v":0},{"$f":"AI153-$Q153","v":0},{"$f":"AI153-$V153","v":0},{"$f":"AI153-$AB153","v":0},{"$f":"F153+K153+O153+T153+Z153+AG153","v":0},0,"N/A",{"$f":"AO153+AP153","v":0},{"$f":"(AR153)*E153","v":0},{"$f":"AS153-J153","v":0},{"$f":"AO153-F153","v":0},0]
[{"$f":"ROW()","v":154},null,null,null,null,0,0,"N/A",0,0,null,null,{"$f":"(($F154+K154)+($G154+L154))*$E154","v":0},{"$f":"M154-$J154","v":0},null,null,0,{"$f":"P154-$J154","v":0},{"$f":"Q154-$M154","v":0},null,null,0,{"$f":"V154-$J154","v":0},{"$f":"V154-$M154","v":0},{"$f":"V154-$Q154","v":0},null,null,0,{"$f":"AB154-$J154","v":0},{"$f":"AB154-$M154","v":0},{"$f":"AB154-$Q154","v":0},{"$f":"AB154-$V154","v":0},null,null,0,{"$f":"AI154-$J154","v":0},{"$f":"AI154-$M154","v":0},{"$f":"AI154-$Q154","v":0},{"$f":"AI154-$V154","v":0},{"$f":"AI154-$AB154","v":0},0,0,"N/A",0,{"$f":"(AR154)*E154","v":0},{"$f":"AS154-J154","v":0},0,0]
[{"$f":"ROW()","v":155},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB155-$J155","v":0},0,0,0,null,null,0,0,{"$f":"AI155-$M155","v":0},0,{"$f":"AI155-$V155","v":0},0,0,0,"N/A",0,{"$f":"(AR155)*E155","v":0},{"$f":"AS155-J155","v":0},0,0]
[{"$f":"ROW()","v":156},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB156-$J156","v":0},0,0,0,null,null,0,0,{"$f":"AI156-$M156","v":0},{"$f":"AI156-$Q156","v":0},{"$f":"AI156-$V156","v":0},0,0,0,"N/A",0,{"$f":"(AR156)*E156","v":0},{"$f":"AS156-J156","v":0},0,0]
[{"$f":"ROW()","v":157},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,{"$f":"AB157-$Q157","v":0},0,null,null,0,{"$f":"AI157-$J157","v":0},0,{"$f":"AI157-$Q157","v":0},{"$f":"AI157-$V157","v":0},{"$f":"AI157-$AB157","v":0},0,0,"N/A",0,{"$f":"(AR157)*E157","v":0},{"$f":"AS157-J157","v":0},0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Miscellaneous Costs Requested",{"$f":"SUMPRODUCT(E142:E152,F142:F152)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Miscellaneous Costs Requested",{"$f":"SUMPRODUCT(E142:E152,G142:G152)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Miscellaneous Costs Requested",{"$f":"SUM(J142:J152)","v":0}]
[null,null,null,null,null,null,null,null,"Change Notice Miscellaneous Costs Requested",{"$f":"SUM($AT$142:$AT$158)","v":0},null,null,null,{"$f":"SUM(N142:N158)","v":0},null,null,null,{"$f":"SUM(R142:R158)","v":0},{"$f":"SUM(S142:S158)","v":0},null,null,null,{"$f":"SUM(W142:W158)","v":0},{"$f":"SUM(X142:X158)","v":0},{"$f":"SUM(Y142:Y158)","v":0},null,null,null,{"$f":"SUM(AC142:AC158)","v":0},{"$f":"SUM(AD142:AD158)","v":0},{"$f":"SUM(AE142:AE158)","v":0},{"$f":"SUM(AF142:AF158)","v":0},null,null,null,{"$f":"SUM(AJ142:AJ158)","v":0},{"$f":"SUM(AK142:AK158)","v":0},{"$f":"SUM(AL142:AL158)","v":0},{"$f":"SUM(AM142:AM158)","v":0},{"$f":"SUM(AN142:AN158)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,"Total Base Amount Requested for Subtask",{"$f":"SUM(J47,J72,J107,J133,J158)","v":0}]
[null,null,null,null,null,null,null,null,"Total Contingency Amount Requested for Subtask",{"$f":"SUM(J48,J73,J108,J134,J159)","v":0}]
[null,null,null,null,null,null,null,null,"Total Amount Requested for Subtask",{"$f":"SUM(J49,J74,J109,J135,J160)","v":0}]
[null,null,null,null,null,null,null,null,"Total Change Notice Amount for Subtask",{"$f":"SUM(J50,J75,J111,J136,J161)","v":0},null,null,null,{"$f":"SUM(N50,N75,N111,N136,N161)","v":0},null,null,null,null,{"$f":"SUM(S50,S75,S111,S136,S161)","v":0},null,null,null,null,null,{"$f":"SUM(Y50,Y75,Y111,Y136,Y161)","v":0},null,null,null,null,null,null,{"$f":"SUM(AF50,AF75,AF111,AF136,AF161)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AN50,AN75,AN111,AN136,AN161)","v":0}]

{"sheet":"ISCO Treatment","index":12,"n_rows":167,"n_cols":53,"rows_kept":167,"cut":false,"hidden":false,"merged":[[114,40,114,47],[139,0,139,9],[139,10,139,13],[139,14,139,18],[139,19,139,24],[139,25,139,31],[139,32,139,39],[139,40,139,47],[114,0,114,9],[114,10,114,13],[114,14,114,18],[114,19,114,24],[114,25,114,31],[114,32,114,39],[78,32,78,39],[28,32,28,39],[28,40,28,47],[53,0,53,9],[53,10,53,13],[53,14,53,18],[53,19,53,24],[53,25,53,31],[53,32,53,39],[53,40,53,47],[28,25,28,31],[78,0,78,9],[78,10,78,13],[78,14,78,18],[78,19,78,24],[78,25,78,31],[23,4,25,6],[28,0,28,9],[28,10,28,13],[28,14,28,18],[28,19,28,24],[21,8,25,8],[21,9,25,9],[21,10,25,10],[21,11,25,11],[23,1,25,2],[13,1,14,6],[15,8,20,8],[15,9,20,9],[15,10,20,10],[15,11,20,11],[9,8,14,8],[9,9,14,9],[9,10,14,10],[9,11,14,11],[1,8,1,11],[3,8,8,8],[3,9,8,9],[3,10,8,10],[3,11,8,11]]}
[]
[null,null,"Preapproval Change Notice",null,null,null,null,null,"Cost Sheet Support Documentation (such as bids)\nSupport documents may be attached to the submittal email or you may be embedded\nin the table below. The PDF file below contains instructions for embedding PDFs."]
[null,null,null,null,null,null,null,null,"Description","Uploaded PDF","Description","Uploaded PDF"]
[null,null,null,null,null,null,null,null,"Example: Driller bid"]
[null,"- Email the completed Change Notice Form and Implementation Schedule (if project schedule has changed) to: ustpreapproval@azdeq.gov. "]
[]
[null,"- Save the completed Excel file using the following naming convention:"]
[null,"YYYY.MM.DD_XXXX_CXX_CNXX_Change Notice"]
[null,"Year, Month, Date_four digit LUST number (include leading zero)_Cost Sheet Number_Change Notice Number for the Corresponding Cost Sheets_'Change Notice'"]
[]
[null,"- For each Line (Work Item), enter the appropriate information based on the change to the cost sheet (add or subtract units as appropriate)"]
[null,"- Updated number of units are added to the corresponding CN0X section within the corresponding line item (row)"]
[null,"- New line items and changes in unit rates shall be added as new lines beneath the new line indicating row"]
[null,"- For Example: If 8 additional hours are needed to complete a task, put 8 in the corresponding labor row within the correct CN column.\nIf these 8 hours are used by a different labor class than within the original cost sheet (or the unit rate is different), a new line is added where indicated."]
[]
[]
[null,"- To Add rows to the form, follow these instructions:"]
[null,"- Click the button labeled \"ADD NEW ROWS\""]
[null,"- Follow prompts of the macro, entering whole number integers"]
[null,"- Select row numbers so that copied information stays within the same section"]
[null,"(i.e., copy row 90 and paste below row 96)"]
[null,"- If the above was not performed correctly, ADEQ cannot guarantee the spreadsheet will function appropriately with the new rows"]
[]
[null,"ISCO Injections and Treatment Subtask",null,null,"- Gray cells contain formulas, do not change these cells, unless indicated by instructions."]
[]
[]
[]
["LABOR (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"LABOR (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LABOR (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)"]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,"N/A",{"$f":"F31+G31","v":0},{"$f":"(E31*I31)","v":0},null,null,{"$f":"(($F31+K31)+($G31+L31))*$E31","v":0},{"$f":"M31-$J31","v":0},null,null,{"$f":"(($F31+$K31+$O31)+($G31+$L31+$P31))*$E31","v":0},{"$f":"Q31-$J31","v":0},{"$f":"Q31-$M31","v":0},null,null,{"$f":"(($F31+$K31+$O31+$T31)+($G31+$L31+$P31+$U31))*$E31","v":0},{"$f":"V31-$J31","v":0},{"$f":"V31-$M31","v":0},{"$f":"V31-$Q31","v":0},null,null,{"$f":"(($F31+$K31+$O31+$T31+$Z31)+($G31+$L31+$P31+$U31+$AA31))*$E31","v":0},{"$f":"AB31-$J31","v":0},{"$f":"AB31-$M31","v":0},{"$f":"AB31-$Q31","v":0},{"$f":"AB31-$V31","v":0},null,null,{"$f":"(($F31+$K31+$O31+$T31+$Z31+$AG31)+($G31+$L31+$P31+$U31+$AA31+$AH31))*$E31","v":0},{"$f":"AI31-$J31","v":0},{"$f":"AI31-$M31","v":0},{"$f":"AI31-$Q31","v":0},{"$f":"AI31-$V31","v":0},{"$f":"AI31-$AB31","v":0},{"$f":"F31+K31+O31+T31+Z31+AG31","v":0},{"$f":"G31+L31+P31+U31+AA31+AH31","v":0},"N/A",{"$f":"AO31+AP31","v":0},{"$f":"(AR31)*E31","v":0},{"$f":"AS31-J31","v":0},{"$f":"AO31-F31","v":0},{"$f":"AP31-G31","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,"N/A",{"$f":"F32+G32","v":0},{"$f":"(E32*I32)","v":0},null,null,{"$f":"(($F32+K32)+($G32+L32))*$E32","v":0},{"$f":"M32-$J32","v":0},null,null,{"$f":"(($F32+$K32+$O32)+($G32+$L32+$P32))*$E32","v":0},{"$f":"Q32-$J32","v":0},{"$f":"Q32-$M32","v":0},null,null,{"$f":"(($F32+$K32+$O32+$T32)+($G32+$L32+$P32+$U32))*$E32","v":0},{"$f":"V32-$J32","v":0},{"$f":"V32-$M32","v":0},{"$f":"V32-$Q32","v":0},null,null,{"$f":"(($F32+$K32+$O32+$T32+$Z32)+($G32+$L32+$P32+$U32+$AA32))*$E32","v":0},{"$f":"AB32-$J32","v":0},{"$f":"AB32-$M32","v":0},{"$f":"AB32-$Q32","v":0},{"$f":"AB32-$V32","v":0},null,null,{"$f":"(($F32+$K32+$O32+$T32+$Z32+$AG32)+($G32+$L32+$P32+$U32+$AA32+$AH32))*$E32","v":0},{"$f":"AI32-$J32","v":0},{"$f":"AI32-$M32","v":0},{"$f":"AI32-$Q32","v":0},{"$f":"AI32-$V32","v":0},{"$f":"AI32-$AB32","v":0},{"$f":"F32+K32+O32+T32+Z32+AG32","v":0},0,"N/A",{"$f":"AO32+AP32","v":0},{"$f":"(AR32)*E32","v":0},{"$f":"AS32-J32","v":0},{"$f":"AO32-F32","v":0},{"$f":"AP32-G32","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,"N/A",0,{"$f":"(E33*I33)","v":0},null,null,0,0,null,null,0,{"$f":"Q33-$J33","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,{"$f":"AO33-F33","v":0},0]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,"N/A",0,{"$f":"(E34*I34)","v":0},null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V34-$Q34","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,"N/A",0,{"$f":"(E35*I35)","v":0},null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI36-$M36","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS36-J36","v":0},0,0]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V37-$Q37","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI38-$M38","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS38-J38","v":0},0,0]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q40-$J40","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":42},null,null,null,null,0,0,"N/A",{"$f":"F42+G42","v":0},{"$f":"(E42*I42)","v":0},null,null,{"$f":"(($F42+K42)+($G42+L42))*$E42","v":0},{"$f":"M42-$J42","v":0},null,null,0,{"$f":"Q42-$J42","v":0},{"$f":"Q42-$M42","v":0},null,null,{"$f":"(($F42+$K42+$O42+$T42)+($G42+$L42+$P42+$U42))*$E42","v":0},{"$f":"V42-$J42","v":0},{"$f":"V42-$M42","v":0},{"$f":"V42-$Q42","v":0},null,null,{"$f":"(($F42+$K42+$O42+$T42+$Z42)+($G42+$L42+$P42+$U42+$AA42))*$E42","v":0},{"$f":"AB42-$J42","v":0},{"$f":"AB42-$M42","v":0},{"$f":"AB42-$Q42","v":0},{"$f":"AB42-$V42","v":0},null,null,{"$f":"(($F42+$K42+$O42+$T42+$Z42+$AG42)+($G42+$L42+$P42+$U42+$AA42+$AH42))*$E42","v":0},{"$f":"AI42-$J42","v":0},{"$f":"AI42-$M42","v":0},{"$f":"AI42-$Q42","v":0},{"$f":"AI42-$V42","v":0},{"$f":"AI42-$AB42","v":0},{"$f":"F42+K42+O42+T42+Z42+AG42","v":0},0,"N/A",0,{"$f":"(AR42)*E42","v":0},{"$f":"AS42-J42","v":0},0,0]
[{"$f":"ROW()","v":43},null,null,null,null,0,0,"N/A",0,{"$f":"(E43*I43)","v":0},null,null,{"$f":"(($F43+K43)+($G43+L43))*$E43","v":0},0,null,null,0,{"$f":"P43-$J43","v":0},{"$f":"Q43-$M43","v":0},null,null,0,{"$f":"V43-$J43","v":0},{"$f":"V43-$M43","v":0},0,null,null,0,{"$f":"AB43-$J43","v":0},{"$f":"AB43-$M43","v":0},0,0,null,null,0,{"$f":"AI43-$J43","v":0},{"$f":"AI43-$M43","v":0},0,0,0,0,0,"N/A",0,{"$f":"(AR43)*E43","v":0},{"$f":"AS43-J43","v":0},0,0]
[{"$f":"ROW()","v":44},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB44-$J44","v":0},0,0,0,null,null,0,0,{"$f":"AI44-$M44","v":0},0,{"$f":"AI44-$V44","v":0},0,0,0,"N/A",0,{"$f":"(AR44)*E44","v":0},{"$f":"AS44-J44","v":0},0,0]
[{"$f":"ROW()","v":45},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,{"$f":"AI45-$Q45","v":0},{"$f":"AI45-$V45","v":0},0,0,0,"N/A",0,{"$f":"(AR45)*E45","v":0},{"$f":"AS45-J45","v":0},0,0]
[{"$f":"ROW()","v":46},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,{"$f":"AB46-$Q46","v":0},0,null,null,0,{"$f":"AI46-$J46","v":0},0,0,0,{"$f":"AI46-$AB46","v":0},0,0,"N/A",0,{"$f":"(AR46)*E46","v":0},{"$f":"AS46-J46","v":0},0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Labor Costs Requested",{"$f":"SUMPRODUCT(E31:E41,F31:F41)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Labor Costs Requested",{"$f":"SUMPRODUCT(E31:E41,G31:G41)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Labor Costs Requested",{"$f":"SUM(J31:J41)","v":0}]
[null,null,null,null,null,null,null,null,"Change Notice Labor Costs Requested",{"$f":"SUM($AT$31:$AT$47)","v":0},null,null,null,{"$f":"SUM(N31:N47)","v":0},null,null,null,{"$f":"SUM(R31:R47)","v":0},{"$f":"SUM(S31:S47)","v":0},null,null,null,{"$f":"SUM(W31:W47)","v":0},{"$f":"SUM(X31:X47)","v":0},{"$f":"SUM(Y31:Y47)","v":0},null,null,null,{"$f":"SUM(AC31:AC47)","v":0},{"$f":"SUM(AD31:AD47)","v":0},0,{"$f":"SUM(AF31:AF47)","v":0},null,null,null,{"$f":"SUM(AJ31:AJ47)","v":0},{"$f":"SUM(AK31:AK47)","v":0},0,0,0]
[]
[]
["EQUIPMENT/MATERIALS/SUPPLIES (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"EQUIPMENT/MATERIALS/SUPPLIES (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EQUIPMENT/MATERIALS/SUPPLIES (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)"]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,"N/A",{"$f":"F56+G56","v":0},{"$f":"(E56*I56)","v":0},null,null,{"$f":"(($F56+K56)+($G56+L56))*$E56","v":0},{"$f":"M56-$J56","v":0},null,null,{"$f":"(($F56+$K56+$O56)+($G56+$L56+$P56))*$E56","v":0},{"$f":"Q56-$J56","v":0},{"$f":"Q56-$M56","v":0},null,null,{"$f":"(($F56+$K56+$O56+$T56)+($G56+$L56+$P56+$U56))*$E56","v":0},{"$f":"V56-$J56","v":0},{"$f":"V56-$M56","v":0},{"$f":"V56-$Q56","v":0},null,null,{"$f":"(($F56+$K56+$O56+$T56+$Z56)+($G56+$L56+$P56+$U56+$AA56))*$E56","v":0},{"$f":"AB56-$J56","v":0},{"$f":"AB56-$M56","v":0},{"$f":"AB56-$Q56","v":0},{"$f":"AB56-$V56","v":0},null,null,{"$f":"(($F56+$K56+$O56+$T56+$Z56+$AG56)+($G56+$L56+$P56+$U56+$AA56+$AH56))*$E56","v":0},{"$f":"AI56-$J56","v":0},{"$f":"AI56-$M56","v":0},{"$f":"AI56-$Q56","v":0},{"$f":"AI56-$V56","v":0},{"$f":"AI56-$AB56","v":0},{"$f":"F56+K56+O56+T56+Z56+AG56","v":0},{"$f":"G56+L56+P56+U56+AA56+AH56","v":0},"N/A",{"$f":"AO56+AP56","v":0},{"$f":"(AR56)*E56","v":0},{"$f":"AS56-J56","v":0},{"$f":"AO56-F56","v":0},{"$f":"AP56-G56","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,"N/A",0,{"$f":"(E57*I57)","v":0},null,null,{"$f":"(($F57+K57)+($G57+L57))*$E57","v":0},{"$f":"M57-$J57","v":0},null,null,{"$f":"(($F57+$K57+$O57)+($G57+$L57+$P57))*$E57","v":0},{"$f":"Q57-$J57","v":0},{"$f":"Q57-$M57","v":0},null,null,{"$f":"(($F57+$K57+$O57+$T57)+($G57+$L57+$P57+$U57))*$E57","v":0},{"$f":"V57-$J57","v":0},{"$f":"V57-$M57","v":0},{"$f":"V57-$Q57","v":0},null,null,{"$f":"(($F57+$K57+$O57+$T57+$Z57)+($G57+$L57+$P57+$U57+$AA57))*$E57","v":0},{"$f":"AB57-$J57","v":0},{"$f":"AB57-$M57","v":0},{"$f":"AB57-$Q57","v":0},{"$f":"AB57-$V57","v":0},null,null,{"$f":"(($F57+$K57+$O57+$T57+$Z57+$AG57)+($G57+$L57+$P57+$U57+$AA57+$AH57))*$E57","v":0},{"$f":"AI57-$J57","v":0},{"$f":"AI57-$M57","v":0},{"$f":"AI57-$Q57","v":0},{"$f":"AI57-$V57","v":0},{"$f":"AI57-$AB57","v":0},{"$f":"F57+K57+O57+T57+Z57+AG57","v":0},0,"N/A",{"$f":"AO57+AP57","v":0},{"$f":"(AR57)*E57","v":0},{"$f":"AS57-J57","v":0},{"$f":"AO57-F57","v":0},{"$f":"AP57-G57","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q58-$J58","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,{"$f":"AO58-F58","v":0},0]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V59-$Q59","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V60-$Q60","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI61-$M61","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS61-J61","v":0},0,0]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V62-$Q62","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI62-$M62","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS62-J62","v":0},0,0]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V63-$Q63","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI63-$M63","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS63-J63","v":0},0,0]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI64-$M64","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS64-J64","v":0},0,0]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q65-$J65","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":67},null,null,null,null,0,0,"N/A",0,{"$f":"(E67*I67)","v":0},null,null,{"$f":"(($F67+K67)+($G67+L67))*$E67","v":0},{"$f":"M67-$J67","v":0},null,null,0,{"$f":"Q67-$J67","v":0},{"$f":"Q67-$M67","v":0},null,null,{"$f":"(($F67+$K67+$O67+$T67)+($G67+$L67+$P67+$U67))*$E67","v":0},{"$f":"V67-$J67","v":0},{"$f":"V67-$M67","v":0},{"$f":"V67-$Q67","v":0},null,null,{"$f":"(($F67+$K67+$O67+$T67+$Z67)+($G67+$L67+$P67+$U67+$AA67))*$E67","v":0},{"$f":"AB67-$J67","v":0},{"$f":"AB67-$M67","v":0},{"$f":"AB67-$Q67","v":0},{"$f":"AB67-$V67","v":0},null,null,{"$f":"(($F67+$K67+$O67+$T67+$Z67+$AG67)+($G67+$L67+$P67+$U67+$AA67+$AH67))*$E67","v":0},{"$f":"AI67-$J67","v":0},{"$f":"AI67-$M67","v":0},{"$f":"AI67-$Q67","v":0},{"$f":"AI67-$V67","v":0},{"$f":"AI67-$AB67","v":0},{"$f":"F67+K67+O67+T67+Z67+AG67","v":0},0,"N/A",{"$f":"AO67+AP67","v":0},{"$f":"(AR67)*E67","v":0},{"$f":"AS67-J67","v":0},{"$f":"AO67-F67","v":0},0]
[{"$f":"ROW()","v":68},null,null,null,null,0,0,"N/A",0,{"$f":"(E68*I68)","v":0},null,null,{"$f":"(($F68+K68)+($G68+L68))*$E68","v":0},{"$f":"M68-$J68","v":0},null,null,0,{"$f":"P68-$J68","v":0},{"$f":"Q68-$M68","v":0},null,null,0,{"$f":"V68-$J68","v":0},{"$f":"V68-$M68","v":0},{"$f":"V68-$Q68","v":0},null,null,0,{"$f":"AB68-$J68","v":0},{"$f":"AB68-$M68","v":0},{"$f":"AB68-$Q68","v":0},{"$f":"AB68-$V68","v":0},null,null,0,{"$f":"AI68-$J68","v":0},{"$f":"AI68-$M68","v":0},{"$f":"AI68-$Q68","v":0},{"$f":"AI68-$V68","v":0},{"$f":"AI68-$AB68","v":0},0,0,"N/A",0,{"$f":"(AR68)*E68","v":0},{"$f":"AS68-J68","v":0},0,0]
[{"$f":"ROW()","v":69},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB69-$J69","v":0},0,0,0,null,null,0,0,{"$f":"AI69-$M69","v":0},0,{"$f":"AI69-$V69","v":0},0,0,0,"N/A",0,{"$f":"(AR69)*E69","v":0},{"$f":"AS69-J69","v":0},0,0]
[{"$f":"ROW()","v":70},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB70-$J70","v":0},0,0,0,null,null,0,0,{"$f":"AI70-$M70","v":0},{"$f":"AI70-$Q70","v":0},{"$f":"AI70-$V70","v":0},0,0,0,"N/A",0,{"$f":"(AR70)*E70","v":0},{"$f":"AS70-J70","v":0},0,0]
[{"$f":"ROW()","v":71},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,{"$f":"AB71-$Q71","v":0},0,null,null,0,{"$f":"AI71-$J71","v":0},0,{"$f":"AI71-$Q71","v":0},{"$f":"AI71-$V71","v":0},{"$f":"AI71-$AB71","v":0},0,0,"N/A",0,{"$f":"(AR71)*E71","v":0},{"$f":"AS71-J71","v":0},0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Equipment/Materials/Supplies Costs Requested",{"$f":"SUMPRODUCT(E56:E66,F56:F66)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Equipment/Materials/Supplies Costs Requested",{"$f":"SUMPRODUCT(E56:E66,G56:G66)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Equipment/Materials/Supplies Costs Requested",{"$f":"SUM(J56:J66)","v":0}]
[null,null,null,null,null,null,null,null,"Change Notice Equipment/Materials/Supplies Costs Requested",{"$f":"SUM($AT$56:$AT$72)","v":0},null,null,null,{"$f":"SUM(N56:N72)","v":0},null,null,null,{"$f":"SUM(R56:R72)","v":0},{"$f":"SUM(S56:S72)","v":0},null,null,null,{"$f":"SUM(W56:W72)","v":0},{"$f":"SUM(X56:X72)","v":0},{"$f":"SUM(Y56:Y72)","v":0},null,null,null,{"$f":"SUM(AC56:AC72)","v":0},{"$f":"SUM(AD56:AD72)","v":0},0,{"$f":"SUM(AF56:AF72)","v":0},null,null,null,{"$f":"SUM(AJ56:AJ72)","v":0},{"$f":"SUM(AK56:AK72)","v":0},0,0,0]
[]
[]
["SUBCONTRACTORS (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"SUBCONTRACTORS (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUBCONTRACTORS (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)","CN01 Markup","CN02 Markup","CN03 Markup","CN04 Markup","CN05 Markup"]
[{"$f":"ROW()","v":81},null,null,null,null,null,null,null,{"$f":"F81+G81","v":0},{"$f":"(E81*I81)+H81","v":0},null,null,{"$f":"$J81+(SUM(K81:L81)*$E81)+$AW81","v":0},{"$f":"M81-$J81","v":0},null,null,{"$f":"$J81+(SUM(O81:P81,K81:L81)*$E81)+SUM($AW81:$AX81)","v":0},{"$f":"Q81-$J81","v":0},{"$f":"Q81-$M81","v":0},null,null,{"$f":"$J81+(SUM(T81:U81,O81:P81,K81:L81)*$E81)+SUM($AW81:$AY81)","v":0},{"$f":"V81-$J81","v":0},{"$f":"V81-$M81","v":0},{"$f":"V81-$Q81","v":0},null,null,{"$f":"$J81+(SUM(Z81:AA81,T81:U81,O81:P81,K81:L81)*$E81)+SUM($AW81:$AZ81)","v":0},{"$f":"AB81-$J81","v":0},{"$f":"AB81-$M81","v":0},{"$f":"AB81-$Q81","v":0},{"$f":"AB81-$V81","v":0},null,null,{"$f":"$J81+(SUM(AG81:AH81,Z81:AA81,T81:U81,O81:P81,K81:L81)*$E81)+SUM($AW81:$BA81)","v":0},{"$f":"AI81-$J81","v":0},{"$f":"AI81-$M81","v":0},{"$f":"AI81-$Q81","v":0},{"$f":"AI81-$V81","v":0},{"$f":"AI81-$AB81","v":0},{"$f":"F81+K81+O81+T81+Z81+AG81","v":0},{"$f":"G81+L81+P81+U81+AA81+AH81","v":0},{"$f":"($J$110/100)*(SUM(AO81:AP81)*E81)","v":0},{"$f":"AO81+AP81","v":0},{"$f":"(AR81)*E81+AQ81","v":0},{"$f":"AS81-J81","v":0},{"$f":"AO81-F81","v":0},0,{"$f":"SUM(K81:L81)*E81*$J$110/100","v":0},{"$f":"SUM(O81:P81)*E81*$J$110/100","v":0},{"$f":"SUM(T81:U81)*E81*$J$110/100","v":0},{"$f":"SUM(Z81:AA81)*E81*$J$110/100","v":0},{"$f":"SUM(AG81:AH81)*E81*$J$110/100","v":0}]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,null,{"$f":"F82+G82","v":0},{"$f":"(E82*I82)+H82","v":0},null,null,{"$f":"$J82+(SUM(K82:L82)*$E82)+$AW82","v":0},{"$f":"M82-$J82","v":0},null,null,{"$f":"$J82+(SUM(O82:P82,K82:L82)*$E82)+SUM($AW82:$AX82)","v":0},{"$f":"Q82-$J82","v":0},{"$f":"Q82-$M82","v":0},null,null,{"$f":"$J82+(SUM(T82:U82,O82:P82,K82:L82)*$E82)+SUM($AW82:$AY82)","v":0},{"$f":"V82-$J82","v":0},{"$f":"V82-$M82","v":0},{"$f":"V82-$Q82","v":0},null,null,{"$f":"$J82+(SUM(Z82:AA82,T82:U82,O82:P82,K82:L82)*$E82)+SUM($AW82:$AZ82)","v":0},{"$f":"AB82-$J82","v":0},{"$f":"AB82-$M82","v":0},0,0,null,null,{"$f":"$J82+(SUM(AG82:AH82,Z82:AA82,T82:U82,O82:P82,K82:L82)*$E82)+SUM($AW82:$BA82)","v":0},{"$f":"AI82-$J82","v":0},{"$f":"AI82-$M82","v":0},0,{"$f":"AI82-$V82","v":0},{"$f":"AI82-$AB82","v":0},{"$f":"F82+K82+O82+T82+Z82+AG82","v":0},0,{"$f":"($J$110/100)*(SUM(AO82:AP82)*E82)","v":0},{"$f":"AO82+AP82","v":0},{"$f":"(AR82)*E82+AQ82","v":0},{"$f":"AS82-J82","v":0},0,0,{"$f":"SUM(K82:L82)*E82*$J$110/100","v":0},0,0,0,0]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,null,0,0,null,null,{"$f":"$J83+(SUM(K83:L83)*$E83)+$AW83","v":0},0,null,null,0,{"$f":"Q83-$J83","v":0},{"$f":"Q83-$M83","v":0},null,null,{"$f":"$J83+(SUM(T83:U83,O83:P83,K83:L83)*$E83)+SUM($AW83:$AY83)","v":0},0,0,0,null,null,0,0,0,0,0,null,null,0,{"$f":"AI83-$J83","v":0},0,0,0,0,0,0,{"$f":"($J$110/100)*(SUM(AO83:AP83)*E83)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":84},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,{"$f":"Q84-$J84","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":85},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":86},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":87},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":88},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":89},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":91},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":93},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":94},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,{"$f":"Q94-$M94","v":0},null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":95},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,{"$f":"Q95-$M95","v":0},null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":97},null,null,null,null,0,0,0,0,0,null,null,{"$f":"((($F97+K97)+($G97+L97))*$E97)+IF(SUM(K97:L97)=0,0,AW97)","v":0},{"$f":"M97-$J97","v":0},null,null,{"$f":"(($F97+$K97+$O97)+($G97+$L97+$P97))*$E97+IF(SUM(K97:L97,O97:P97)=0,0,SUM(AW97:AX97))","v":0},{"$f":"Q97-$J97","v":0},{"$f":"Q97-$M97","v":0},null,null,{"$f":"(($F97+$K97+$O97+$T97)+($G97+$L97+$P97+$U97))*$E97+IF(SUM(K97:L97,O97:P97,T97:U97)=0,0,SUM(AW97:AY97))","v":0},{"$f":"V97-$J97","v":0},{"$f":"V97-$M97","v":0},{"$f":"V97-$Q97","v":0},null,null,{"$f":"(($F97+$K97+$O97+$T97+$Z97)+($G97+$L97+$P97+$U97+$AA97))*$E97+IF(SUM(K97:L97,O97:P97,T97:U97,Z97:AA97)=0,0,SUM(AW97:AZ97))","v":0},{"$f":"AB97-$J97","v":0},{"$f":"AB97-$M97","v":0},{"$f":"AB97-$Q97","v":0},{"$f":"AB97-$V97","v":0},null,null,{"$f":"(($F97+$K97+$O97+$T97+$Z97+$AG97)+($G97+$L97+$P97+$U97+$AA97+$AH97))*$E97+IF(SUM(K97:L97,O97:P97,T97:U97,Z97:AA97,AG97:AH97)=0,0,SUM(AW97:BA97))","v":0},{"$f":"AI97-$J97","v":0},{"$f":"AI97-$M97","v":0},{"$f":"AI97-$Q97","v":0},{"$f":"AI97-$V97","v":0},{"$f":"AI97-$AB97","v":0},{"$f":"F97+K97+O97+T97+Z97+AG97","v":0},0,{"$f":"($J$110/100)*(SUM(AO97:AP97)*E97)","v":0},{"$f":"AO97+AP97","v":0},{"$f":"(AR97)*E97+AQ97","v":0},{"$f":"AS97-J97","v":0},{"$f":"AO97-F97","v":0},0,{"$f":"SUM(K97:L97)*E97*$J$110/100","v":0},{"$f":"SUM(O97:P97)*E97*$J$110/100","v":0},{"$f":"SUM(T97:U97)*E97*$J$110/100","v":0},{"$f":"SUM(Z97:AA97)*E97*$J$110/100","v":0},{"$f":"SUM(AG97:AH97)*E97*$J$110/100","v":0}]
[{"$f":"ROW()","v":98},null,null,null,null,0,0,0,0,0,null,null,{"$f":"((($F98+K98)+($G98+L98))*$E98)+IF(SUM(K98:L98)=0,0,AW98)","v":0},{"$f":"M98-$J98","v":0},null,null,{"$f":"(($F98+$K98+$O98)+($G98+$L98+$P98))*$E98+IF(SUM(K98:L98,O98:P98)=0,0,SUM(AW98:AX98))","v":0},{"$f":"Q98-$J98","v":0},0,null,null,{"$f":"(($F98+$K98+$O98+$T98)+($G98+$L98+$P98+$U98))*$E98+IF(SUM(K98:L98,O98:P98,T98:U98)=0,0,SUM(AW98:AY98))","v":0},{"$f":"V98-$J98","v":0},{"$f":"V98-$M98","v":0},{"$f":"V98-$Q98","v":0},null,null,{"$f":"(($F98+$K98+$O98+$T98+$Z98)+($G98+$L98+$P98+$U98+$AA98))*$E98+IF(SUM(K98:L98,O98:P98,T98:U98,Z98:AA98)=0,0,SUM(AW98:AZ98))","v":0},{"$f":"AB98-$J98","v":0},{"$f":"AB98-$M98","v":0},{"$f":"AB98-$Q98","v":0},{"$f":"AB98-$V98","v":0},null,null,{"$f":"(($F98+$K98+$O98+$T98+$Z98+$AG98)+($G98+$L98+$P98+$U98+$AA98+$AH98))*$E98+IF(SUM(K98:L98,O98:P98,T98:U98,Z98:AA98,AG98:AH98)=0,0,SUM(AW98:BA98))","v":0},{"$f":"AI98-$J98","v":0},0,{"$f":"AI98-$Q98","v":0},{"$f":"AI98-$V98","v":0},{"$f":"AI98-$AB98","v":0},0,0,0,0,{"$f":"(AR98)*E98+AQ98","v":0},{"$f":"AS98-J98","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":99},null,null,null,null,0,0,0,0,{"$f":"(E99*I99)+H99","v":0},null,null,0,0,null,null,{"$f":"(($F99+$K99+$O99)+($G99+$L99+$P99))*$E99+IF(SUM(K99:L99,O99:P99)=0,0,SUM(AW99:AX99))","v":0},{"$f":"Q99-$J99","v":0},0,null,null,{"$f":"(($F99+$K99+$O99+$T99)+($G99+$L99+$P99+$U99))*$E99+IF(SUM(K99:L99,O99:P99,T99:U99)=0,0,SUM(AW99:AY99))","v":0},0,0,{"$f":"V99-$Q99","v":0},null,null,0,0,0,{"$f":"AB99-$Q99","v":0},{"$f":"AB99-$V99","v":0},null,null,0,0,0,{"$f":"AI99-$Q99","v":0},{"$f":"AI99-$V99","v":0},{"$f":"AI99-$AB99","v":0},0,0,0,0,0,{"$f":"AS99-J99","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":100},null,null,null,null,0,0,0,0,{"$f":"(E100*I100)+H100","v":0},null,null,0,0,null,null,{"$f":"(($F100+$K100+$O100)+($G100+$L100+$P100))*$E100+IF(SUM(K100:L100,O100:P100)=0,0,SUM(AW100:AX100))","v":0},0,0,null,null,{"$f":"(($F100+$K100+$O100+$T100)+($G100+$L100+$P100+$U100))*$E100+IF(SUM(K100:L100,O100:P100,T100:U100)=0,0,SUM(AW100:AY100))","v":0},{"$f":"V100-$J100","v":0},0,{"$f":"V100-$Q100","v":0},null,null,0,0,0,{"$f":"AB100-$Q100","v":0},{"$f":"AB100-$V100","v":0},null,null,0,0,0,{"$f":"AI100-$Q100","v":0},{"$f":"AI100-$V100","v":0},{"$f":"AI100-$AB100","v":0},0,0,0,0,0,{"$f":"AS100-J100","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":101},null,null,null,null,0,0,0,0,{"$f":"(E101*I101)+H101","v":0},null,null,0,0,null,null,0,0,0,null,null,{"$f":"(($F101+$K101+$O101+$T101)+($G101+$L101+$P101+$U101))*$E101+IF(SUM(K101:L101,O101:P101,T101:U101)=0,0,SUM(AW101:AY101))","v":0},0,0,{"$f":"V101-$Q101","v":0},null,null,0,0,0,{"$f":"AB101-$Q101","v":0},{"$f":"AB101-$V101","v":0},null,null,0,0,0,{"$f":"AI101-$Q101","v":0},{"$f":"AI101-$V101","v":0},{"$f":"AI101-$AB101","v":0},0,0,0,0,0,{"$f":"AS101-J101","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":102},null,null,null,null,0,0,0,0,{"$f":"(E102*I102)+H102","v":0},null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V102-$Q102","v":0},null,null,0,0,0,{"$f":"AB102-$Q102","v":0},{"$f":"AB102-$V102","v":0},null,null,0,0,0,{"$f":"AI102-$Q102","v":0},{"$f":"AI102-$V102","v":0},{"$f":"AI102-$AB102","v":0},0,0,0,0,0,{"$f":"AS102-J102","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":103},null,null,null,null,0,0,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":104},null,null,null,null,0,0,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":105},null,null,null,null,0,0,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":106},null,null,null,null,0,0,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI106-$M106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Subcontractors Costs Requested",{"$f":"SUMPRODUCT(E81:E96,F81:F96)+(SUMPRODUCT(E81:E96,F81:F96)*(J110/100))","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Subcontractors Costs Requested",{"$f":"SUMPRODUCT(E81:E96,G81:G96)+(SUMPRODUCT(E81:E96,G81:G96)*(J110/100))","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Subcontractors Costs Requested",{"$f":"SUM(J81:J96)","v":0}]
[null,null,null,null,null,null,null,null,"Subcontractor Markup (Same as Cost Sheet)",10]
[null,null,null,null,null,null,null,null,"Change Notice Subcontractors Costs Requested",{"$f":"SUM($AT$81:$AT$107)","v":0},null,null,null,{"$f":"SUM(N81:N107)","v":0},null,null,null,{"$f":"SUM(R81:R107)","v":0},0,null,null,null,{"$f":"SUM(W81:W107)","v":0},0,0,null,null,null,{"$f":"SUM(AC81:AC107)","v":0},0,0,0,null,null,null,{"$f":"SUM(AJ81:AJ107)","v":0},0,0,0,{"$f":"SUM(AN81:AN107)","v":0}]
[]
[]
["PERMITS/FEES (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"PERMITS/FEES (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PERMITS/FEES (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)"]
[{"$f":"ROW()","v":117},null,null,null,null,null,null,"N/A",{"$f":"F117+G117","v":0},{"$f":"(E117*I117)","v":0},null,null,{"$f":"(($F117+K117)+($G117+L117))*$E117","v":0},{"$f":"M117-$J117","v":0},null,null,{"$f":"(($F117+$K117+$O117)+($G117+$L117+$P117))*$E117","v":0},{"$f":"Q117-$J117","v":0},{"$f":"Q117-$M117","v":0},null,null,{"$f":"(($F117+$K117+$O117+$T117)+($G117+$L117+$P117+$U117))*$E117","v":0},{"$f":"V117-$J117","v":0},{"$f":"V117-$M117","v":0},{"$f":"V117-$Q117","v":0},null,null,{"$f":"(($F117+$K117+$O117+$T117+$Z117)+($G117+$L117+$P117+$U117+$AA117))*$E117","v":0},{"$f":"AB117-$J117","v":0},{"$f":"AB117-$M117","v":0},{"$f":"AB117-$Q117","v":0},{"$f":"AB117-$V117","v":0},null,null,{"$f":"(($F117+$K117+$O117+$T117+$Z117+$AG117)+($G117+$L117+$P117+$U117+$AA117+$AH117))*$E117","v":0},{"$f":"AI117-$J117","v":0},{"$f":"AI117-$M117","v":0},{"$f":"AI117-$Q117","v":0},{"$f":"AI117-$V117","v":0},{"$f":"AI117-$AB117","v":0},{"$f":"F117+K117+O117+T117+Z117+AG117","v":0},{"$f":"G117+L117+P117+U117+AA117+AH117","v":0},"N/A",{"$f":"AO117+AP117","v":0},{"$f":"(AR117)*E117","v":0},{"$f":"AS117-J117","v":0},{"$f":"AO117-F117","v":0},{"$f":"AP117-G117","v":0}]
[{"$f":"ROW()","v":118},null,null,null,null,null,null,"N/A",0,{"$f":"(E118*I118)","v":0},null,null,{"$f":"(($F118+K118)+($G118+L118))*$E118","v":0},{"$f":"M118-$J118","v":0},null,null,{"$f":"(($F118+$K118+$O118)+($G118+$L118+$P118))*$E118","v":0},{"$f":"Q118-$J118","v":0},{"$f":"Q118-$M118","v":0},null,null,{"$f":"(($F118+$K118+$O118+$T118)+($G118+$L118+$P118+$U118))*$E118","v":0},{"$f":"V118-$J118","v":0},{"$f":"V118-$M118","v":0},{"$f":"V118-$Q118","v":0},null,null,{"$f":"(($F118+$K118+$O118+$T118+$Z118)+($G118+$L118+$P118+$U118+$AA118))*$E118","v":0},{"$f":"AB118-$J118","v":0},{"$f":"AB118-$M118","v":0},{"$f":"AB118-$Q118","v":0},{"$f":"AB118-$V118","v":0},null,null,{"$f":"(($F118+$K118+$O118+$T118+$Z118+$AG118)+($G118+$L118+$P118+$U118+$AA118+$AH118))*$E118","v":0},{"$f":"AI118-$J118","v":0},{"$f":"AI118-$M118","v":0},{"$f":"AI118-$Q118","v":0},{"$f":"AI118-$V118","v":0},{"$f":"AI118-$AB118","v":0},{"$f":"F118+K118+O118+T118+Z118+AG118","v":0},0,"N/A",{"$f":"AO118+AP118","v":0},{"$f":"(AR118)*E118","v":0},{"$f":"AS118-J118","v":0},{"$f":"AO118-F118","v":0},{"$f":"AP118-G118","v":0}]
[{"$f":"ROW()","v":119},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q119-$J119","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,{"$f":"AO119-F119","v":0},0]
[{"$f":"ROW()","v":120},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V120-$Q120","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":121},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V121-$Q121","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":122},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI122-$M122","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS122-J122","v":0},0,0]
[{"$f":"ROW()","v":123},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V123-$Q123","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI123-$M123","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS123-J123","v":0},0,0]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V124-$Q124","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI124-$M124","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS124-J124","v":0},0,0]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI125-$M125","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS125-J125","v":0},0,0]
[{"$f":"ROW()","v":126},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q126-$J126","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":128},null,null,null,null,0,0,"N/A",{"$f":"F128+G128","v":0},{"$f":"(E128*I128)","v":0},null,null,{"$f":"(($F128+K128)+($G128+L128))*$E128","v":0},{"$f":"M128-$J128","v":0},null,null,0,{"$f":"Q128-$J128","v":0},{"$f":"Q128-$M128","v":0},null,null,{"$f":"(($F128+$K128+$O128+$T128)+($G128+$L128+$P128+$U128))*$E128","v":0},{"$f":"V128-$J128","v":0},{"$f":"V128-$M128","v":0},{"$f":"V128-$Q128","v":0},null,null,{"$f":"(($F128+$K128+$O128+$T128+$Z128)+($G128+$L128+$P128+$U128+$AA128))*$E128","v":0},{"$f":"AB128-$J128","v":0},{"$f":"AB128-$M128","v":0},{"$f":"AB128-$Q128","v":0},{"$f":"AB128-$V128","v":0},null,null,{"$f":"(($F128+$K128+$O128+$T128+$Z128+$AG128)+($G128+$L128+$P128+$U128+$AA128+$AH128))*$E128","v":0},{"$f":"AI128-$J128","v":0},{"$f":"AI128-$M128","v":0},{"$f":"AI128-$Q128","v":0},{"$f":"AI128-$V128","v":0},{"$f":"AI128-$AB128","v":0},{"$f":"F128+K128+O128+T128+Z128+AG128","v":0},0,"N/A",{"$f":"AO128+AP128","v":0},{"$f":"(AR128)*E128","v":0},{"$f":"AS128-J128","v":0},{"$f":"AO128-F128","v":0},0]
[{"$f":"ROW()","v":129},null,null,null,null,0,0,"N/A",0,0,null,null,{"$f":"(($F129+K129)+($G129+L129))*$E129","v":0},{"$f":"M129-$J129","v":0},null,null,0,{"$f":"P129-$J129","v":0},{"$f":"Q129-$M129","v":0},null,null,0,{"$f":"V129-$J129","v":0},{"$f":"V129-$M129","v":0},{"$f":"V129-$Q129","v":0},null,null,0,{"$f":"AB129-$J129","v":0},{"$f":"AB129-$M129","v":0},{"$f":"AB129-$Q129","v":0},{"$f":"AB129-$V129","v":0},null,null,0,{"$f":"AI129-$J129","v":0},{"$f":"AI129-$M129","v":0},{"$f":"AI129-$Q129","v":0},{"$f":"AI129-$V129","v":0},{"$f":"AI129-$AB129","v":0},0,0,"N/A",0,{"$f":"(AR129)*E129","v":0},{"$f":"AS129-J129","v":0},0,0]
[{"$f":"ROW()","v":130},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB130-$J130","v":0},0,0,0,null,null,0,0,{"$f":"AI130-$M130","v":0},0,{"$f":"AI130-$V130","v":0},0,0,0,"N/A",0,{"$f":"(AR130)*E130","v":0},{"$f":"AS130-J130","v":0},0,0]
[{"$f":"ROW()","v":131},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB131-$J131","v":0},0,0,0,null,null,0,0,{"$f":"AI131-$M131","v":0},{"$f":"AI131-$Q131","v":0},{"$f":"AI131-$V131","v":0},0,0,0,"N/A",0,{"$f":"(AR131)*E131","v":0},{"$f":"AS131-J131","v":0},0,0]
[{"$f":"ROW()","v":132},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,{"$f":"AB132-$Q132","v":0},0,null,null,0,{"$f":"AI132-$J132","v":0},0,{"$f":"AI132-$Q132","v":0},{"$f":"AI132-$V132","v":0},{"$f":"AI132-$AB132","v":0},0,0,"N/A",0,{"$f":"(AR132)*E132","v":0},{"$f":"AS132-J132","v":0},0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Permits/Fees Costs Requested",{"$f":"SUMPRODUCT(E117:E127,F117:F127)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Permits/Fees Costs Requested",{"$f":"SUMPRODUCT(E117:E127,G117:G127)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Permits/Fees Costs Requested",{"$f":"SUM(J117:J127)","v":0}]
[null,null,null,null,null,null,null,null,"Change Notice Permits/Fees Costs Requested",{"$f":"SUM($AT$117:$AT$133)","v":0},null,null,null,{"$f":"SUM(N117:N133)","v":0},null,null,null,{"$f":"SUM(R117:R133)","v":0},{"$f":"SUM(S117:S133)","v":0},null,null,null,{"$f":"SUM(W117:W133)","v":0},{"$f":"SUM(X117:X133)","v":0},{"$f":"SUM(Y117:Y133)","v":0},null,null,null,{"$f":"SUM(AC117:AC133)","v":0},{"$f":"SUM(AD117:AD133)","v":0},{"$f":"SUM(AE117:AE133)","v":0},{"$f":"SUM(AF117:AF133)","v":0},null,null,null,{"$f":"SUM(AJ117:AJ133)","v":0},{"$f":"SUM(AK117:AK133)","v":0},{"$f":"SUM(AL117:AL133)","v":0},{"$f":"SUM(AM117:AM133)","v":0},{"$f":"SUM(AN117:AN133)","v":0}]
[]
[]
["MISCELLANEOUS (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"MISCELLANEOUS (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MISCELLANEOUS (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)"]
[{"$f":"ROW()","v":142},null,null,null,null,null,null,"N/A",{"$f":"F142+G142","v":0},{"$f":"(E142*I142)","v":0},null,null,{"$f":"(($F142+K142)+($G142+L142))*$E142","v":0},{"$f":"M142-$J142","v":0},null,null,{"$f":"(($F142+$K142+$O142)+($G142+$L142+$P142))*$E142","v":0},{"$f":"Q142-$J142","v":0},{"$f":"Q142-$M142","v":0},null,null,{"$f":"(($F142+$K142+$O142+$T142)+($G142+$L142+$P142+$U142))*$E142","v":0},{"$f":"V142-$J142","v":0},{"$f":"V142-$M142","v":0},{"$f":"V142-$Q142","v":0},null,null,{"$f":"(($F142+$K142+$O142+$T142+$Z142)+($G142+$L142+$P142+$U142+$AA142))*$E142","v":0},{"$f":"AB142-$J142","v":0},{"$f":"AB142-$M142","v":0},{"$f":"AB142-$Q142","v":0},{"$f":"AB142-$V142","v":0},null,null,{"$f":"(($F142+$K142+$O142+$T142+$Z142+$AG142)+($G142+$L142+$P142+$U142+$AA142+$AH142))*$E142","v":0},{"$f":"AI142-$J142","v":0},{"$f":"AI142-$M142","v":0},{"$f":"AI142-$Q142","v":0},{"$f":"AI142-$V142","v":0},{"$f":"AI142-$AB142","v":0},{"$f":"F142+K142+O142+T142+Z142+AG142","v":0},{"$f":"G142+L142+P142+U142+AA142+AH142","v":0},"N/A",{"$f":"AO142+AP142","v":0},{"$f":"(AR142)*E142","v":0},{"$f":"AS142-J142","v":0},{"$f":"AO142-F142","v":0},{"$f":"AP142-G142","v":0}]
[{"$f":"ROW()","v":143},null,null,null,null,null,null,"N/A",0,0,null,null,{"$f":"(($F143+K143)+($G143+L143))*$E143","v":0},{"$f":"M143-$J143","v":0},null,null,{"$f":"(($F143+$K143+$O143)+($G143+$L143+$P143))*$E143","v":0},{"$f":"Q143-$J143","v":0},{"$f":"Q143-$M143","v":0},null,null,{"$f":"(($F143+$K143+$O143+$T143)+($G143+$L143+$P143+$U143))*$E143","v":0},{"$f":"V143-$J143","v":0},{"$f":"V143-$M143","v":0},{"$f":"V143-$Q143","v":0},null,null,{"$f":"(($F143+$K143+$O143+$T143+$Z143)+($G143+$L143+$P143+$U143+$AA143))*$E143","v":0},{"$f":"AB143-$J143","v":0},{"$f":"AB143-$M143","v":0},{"$f":"AB143-$Q143","v":0},{"$f":"AB143-$V143","v":0},null,null,{"$f":"(($F143+$K143+$O143+$T143+$Z143+$AG143)+($G143+$L143+$P143+$U143+$AA143+$AH143))*$E143","v":0},{"$f":"AI143-$J143","v":0},{"$f":"AI143-$M143","v":0},{"$f":"AI143-$Q143","v":0},{"$f":"AI143-$V143","v":0},{"$f":"AI143-$AB143","v":0},{"$f":"F143+K143+O143+T143+Z143+AG143","v":0},0,"N/A",{"$f":"AO143+AP143","v":0},{"$f":"(AR143)*E143","v":0},{"$f":"AS143-J143","v":0},{"$f":"AO143-F143","v":0},{"$f":"AP143-G143","v":0}]
[{"$f":"ROW()","v":144},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q144-$J144","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,{"$f":"AO144-F144","v":0},0]
[{"$f":"ROW()","v":145},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V145-$Q145","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":146},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V146-$Q146","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":147},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI147-$M147","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS147-J147","v":0},0,0]
[{"$f":"ROW()","v":148},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V148-$Q148","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI148-$M148","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS148-J148","v":0},0,0]
[{"$f":"ROW()","v":149},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V149-$Q149","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI149-$M149","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS149-J149","v":0},0,0]
[{"$f":"ROW()","v":150},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI150-$M150","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS150-J150","v":0},0,0]
[{"$f":"ROW()","v":151},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q151-$J151","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":153},null,null,null,null,0,0,"N/A",0,0,null,null,{"$f":"(($F153+K153)+($G153+L153))*$E153","v":0},{"$f":"M153-$J153","v":0},null,null,0,{"$f":"Q153-$J153","v":0},{"$f":"Q153-$M153","v":0},null,null,{"$f":"(($F153+$K153+$O153+$T153)+($G153+$L153+$P153+$U153))*$E153","v":0},{"$f":"V153-$J153","v":0},{"$f":"V153-$M153","v":0},{"$f":"V153-$Q153","v":0},null,null,{"$f":"(($F153+$K153+$O153+$T153+$Z153)+($G153+$L153+$P153+$U153+$AA153))*$E153","v":0},{"$f":"AB153-$J153","v":0},{"$f":"AB153-$M153","v":0},{"$f":"AB153-$Q153","v":0},{"$f":"AB153-$V153","v":0},null,null,{"$f":"(($F153+$K153+$O153+$T153+$Z153+$AG153)+($G153+$L153+$P153+$U153+$AA153+$AH153))*$E153","v":0},{"$f":"AI153-$J153","v":0},{"$f":"AI153-$M153","v":0},{"$f":"AI153-$Q153","v":0},{"$f":"AI153-$V153","v":0},{"$f":"AI153-$AB153","v":0},{"$f":"F153+K153+O153+T153+Z153+AG153","v":0},0,"N/A",{"$f":"AO153+AP153","v":0},{"$f":"(AR153)*E153","v":0},{"$f":"AS153-J153","v":0},{"$f":"AO153-F153","v":0},0]
[{"$f":"ROW()","v":154},null,null,null,null,0,0,"N/A",0,0,null,null,{"$f":"(($F154+K154)+($G154+L154))*$E154","v":0},{"$f":"M154-$J154","v":0},null,null,0,{"$f":"P154-$J154","v":0},{"$f":"Q154-$M154","v":0},null,null,0,{"$f":"V154-$J154","v":0},{"$f":"V154-$M154","v":0},{"$f":"V154-$Q154","v":0},null,null,0,{"$f":"AB154-$J154","v":0},{"$f":"AB154-$M154","v":0},{"$f":"AB154-$Q154","v":0},{"$f":"AB154-$V154","v":0},null,null,0,{"$f":"AI154-$J154","v":0},{"$f":"AI154-$M154","v":0},{"$f":"AI154-$Q154","v":0},{"$f":"AI154-$V154","v":0},{"$f":"AI154-$AB154","v":0},0,0,"N/A",0,{"$f":"(AR154)*E154","v":0},{"$f":"AS154-J154","v":0},0,0]
[{"$f":"ROW()","v":155},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB155-$J155","v":0},0,0,0,null,null,0,0,{"$f":"AI155-$M155","v":0},0,{"$f":"AI155-$V155","v":0},0,0,0,"N/A",0,{"$f":"(AR155)*E155","v":0},{"$f":"AS155-J155","v":0},0,0]
[{"$f":"ROW()","v":156},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB156-$J156","v":0},0,0,0,null,null,0,0,{"$f":"AI156-$M156","v":0},{"$f":"AI156-$Q156","v":0},{"$f":"AI156-$V156","v":0},0,0,0,"N/A",0,{"$f":"(AR156)*E156","v":0},{"$f":"AS156-J156","v":0},0,0]
[{"$f":"ROW()","v":157},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,{"$f":"AB157-$Q157","v":0},0,null,null,0,{"$f":"AI157-$J157","v":0},0,{"$f":"AI157-$Q157","v":0},{"$f":"AI157-$V157","v":0},{"$f":"AI157-$AB157","v":0},0,0,"N/A",0,{"$f":"(AR157)*E157","v":0},{"$f":"AS157-J157","v":0},0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Miscellaneous Costs Requested",{"$f":"SUMPRODUCT(E142:E152,F142:F152)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Miscellaneous Costs Requested",{"$f":"SUMPRODUCT(E142:E152,G142:G152)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Miscellaneous Costs Requested",{"$f":"SUM(J142:J152)","v":0}]
[null,null,null,null,null,null,null,null,"Change Notice Miscellaneous Costs Requested",{"$f":"SUM($AT$142:$AT$158)","v":0},null,null,null,{"$f":"SUM(N142:N158)","v":0},null,null,null,{"$f":"SUM(R142:R158)","v":0},{"$f":"SUM(S142:S158)","v":0},null,null,null,{"$f":"SUM(W142:W158)","v":0},{"$f":"SUM(X142:X158)","v":0},{"$f":"SUM(Y142:Y158)","v":0},null,null,null,{"$f":"SUM(AC142:AC158)","v":0},{"$f":"SUM(AD142:AD158)","v":0},{"$f":"SUM(AE142:AE158)","v":0},{"$f":"SUM(AF142:AF158)","v":0},null,null,null,{"$f":"SUM(AJ142:AJ158)","v":0},{"$f":"SUM(AK142:AK158)","v":0},{"$f":"SUM(AL142:AL158)","v":0},{"$f":"SUM(AM142:AM158)","v":0},{"$f":"SUM(AN142:AN158)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,"Total Base Amount Requested for Subtask",{"$f":"SUM(J47,J72,J107,J133,J158)","v":0}]
[null,null,null,null,null,null,null,null,"Total Contingency Amount Requested for Subtask",{"$f":"SUM(J48,J73,J108,J134,J159)","v":0}]
[null,null,null,null,null,null,null,null,"Total Amount Requested for Subtask",{"$f":"SUM(J49,J74,J109,J135,J160)","v":0}]
[null,null,null,null,null,null,null,null,"Total Change Notice Amount for Subtask",{"$f":"SUM(J50,J75,J111,J136,J161)","v":0},null,null,null,{"$f":"SUM(N50,N75,N111,N136,N161)","v":0},null,null,null,null,{"$f":"SUM(S50,S75,S111,S136,S161)","v":0},null,null,null,null,null,{"$f":"SUM(Y50,Y75,Y111,Y136,Y161)","v":0},null,null,null,null,null,null,{"$f":"SUM(AF50,AF75,AF111,AF136,AF161)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AN50,AN75,AN111,AN136,AN161)","v":0}]

{"sheet":"Excavation & Backfill","index":13,"n_rows":167,"n_cols":53,"rows_kept":167,"cut":false,"hidden":false,"merged":[[114,40,114,47],[139,0,139,9],[139,10,139,13],[139,14,139,18],[139,19,139,24],[139,25,139,31],[139,32,139,39],[139,40,139,47],[114,0,114,9],[114,10,114,13],[114,14,114,18],[114,19,114,24],[114,25,114,31],[114,32,114,39],[78,32,78,39],[28,32,28,39],[28,40,28,47],[53,0,53,9],[53,10,53,13],[53,14,53,18],[53,19,53,24],[53,25,53,31],[53,32,53,39],[53,40,53,47],[28,25,28,31],[78,0,78,9],[78,10,78,13],[78,14,78,18],[78,19,78,24],[78,25,78,31],[23,4,25,6],[28,0,28,9],[28,10,28,13],[28,14,28,18],[28,19,28,24],[21,8,25,8],[21,9,25,9],[21,10,25,10],[21,11,25,11],[23,1,25,2],[13,1,14,6],[15,8,20,8],[15,9,20,9],[15,10,20,10],[15,11,20,11],[9,8,14,8],[9,9,14,9],[9,10,14,10],[9,11,14,11],[1,8,1,11],[3,8,8,8],[3,9,8,9],[3,10,8,10],[3,11,8,11]]}
[]
[null,null,"Preapproval Change Notice",null,null,null,null,null,"Cost Sheet Support Documentation (such as bids)\nSupport documents may be attached to the submittal email or you may be embedded\nin the table below. The PDF file below contains instructions for embedding PDFs."]
[null,null,null,null,null,null,null,null,"Description","Uploaded PDF","Description","Uploaded PDF"]
[null,null,null,null,null,null,null,null,"Example: Driller bid"]
[null,"- Email the completed Change Notice Form and Implementation Schedule (if project schedule has changed) to: ustpreapproval@azdeq.gov. "]
[]
[null,"- Save the completed Excel file using the following naming convention:"]
[null,"YYYY.MM.DD_XXXX_CXX_CNXX_Change Notice"]
[null,"Year, Month, Date_four digit LUST number (include leading zero)_Cost Sheet Number_Change Notice Number for the Corresponding Cost Sheets_'Change Notice'"]
[]
[null,"- For each Line (Work Item), enter the appropriate information based on the change to the cost sheet (add or subtract units as appropriate)"]
[null,"- Updated number of units are added to the corresponding CN0X section within the corresponding line item (row)"]
[null,"- New line items and changes in unit rates shall be added as new lines beneath the new line indicating row"]
[null,"- For Example: If 8 additional hours are needed to complete a task, put 8 in the corresponding labor row within the correct CN column.\nIf these 8 hours are used by a different labor class than within the original cost sheet (or the unit rate is different), a new line is added where indicated."]
[]
[]
[null,"- To Add rows to the form, follow these instructions:"]
[null,"- Click the button labeled \"ADD NEW ROWS\""]
[null,"- Follow prompts of the macro, entering whole number integers"]
[null,"- Select row numbers so that copied information stays within the same section"]
[null,"(i.e., copy row 90 and paste below row 96)"]
[null,"- If the above was not performed correctly, ADEQ cannot guarantee the spreadsheet will function appropriately with the new rows"]
[]
[null,"Excavation and Backfill Subtask",null,null,"- Gray cells contain formulas, do not change these cells, unless indicated by instructions."]
[]
[]
[]
["LABOR (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"LABOR (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LABOR (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)"]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,"N/A",{"$f":"F31+G31","v":0},{"$f":"(E31*I31)","v":0},null,null,{"$f":"(($F31+K31)+($G31+L31))*$E31","v":0},{"$f":"M31-$J31","v":0},null,null,{"$f":"(($F31+$K31+$O31)+($G31+$L31+$P31))*$E31","v":0},{"$f":"Q31-$J31","v":0},{"$f":"Q31-$M31","v":0},null,null,{"$f":"(($F31+$K31+$O31+$T31)+($G31+$L31+$P31+$U31))*$E31","v":0},{"$f":"V31-$J31","v":0},{"$f":"V31-$M31","v":0},{"$f":"V31-$Q31","v":0},null,null,{"$f":"(($F31+$K31+$O31+$T31+$Z31)+($G31+$L31+$P31+$U31+$AA31))*$E31","v":0},{"$f":"AB31-$J31","v":0},{"$f":"AB31-$M31","v":0},{"$f":"AB31-$Q31","v":0},{"$f":"AB31-$V31","v":0},null,null,{"$f":"(($F31+$K31+$O31+$T31+$Z31+$AG31)+($G31+$L31+$P31+$U31+$AA31+$AH31))*$E31","v":0},{"$f":"AI31-$J31","v":0},{"$f":"AI31-$M31","v":0},{"$f":"AI31-$Q31","v":0},{"$f":"AI31-$V31","v":0},{"$f":"AI31-$AB31","v":0},{"$f":"F31+K31+O31+T31+Z31+AG31","v":0},{"$f":"G31+L31+P31+U31+AA31+AH31","v":0},"N/A",{"$f":"AO31+AP31","v":0},{"$f":"(AR31)*E31","v":0},{"$f":"AS31-J31","v":0},{"$f":"AO31-F31","v":0},{"$f":"AP31-G31","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,"N/A",{"$f":"F32+G32","v":0},{"$f":"(E32*I32)","v":0},null,null,{"$f":"(($F32+K32)+($G32+L32))*$E32","v":0},{"$f":"M32-$J32","v":0},null,null,{"$f":"(($F32+$K32+$O32)+($G32+$L32+$P32))*$E32","v":0},{"$f":"Q32-$J32","v":0},{"$f":"Q32-$M32","v":0},null,null,{"$f":"(($F32+$K32+$O32+$T32)+($G32+$L32+$P32+$U32))*$E32","v":0},{"$f":"V32-$J32","v":0},{"$f":"V32-$M32","v":0},{"$f":"V32-$Q32","v":0},null,null,{"$f":"(($F32+$K32+$O32+$T32+$Z32)+($G32+$L32+$P32+$U32+$AA32))*$E32","v":0},{"$f":"AB32-$J32","v":0},{"$f":"AB32-$M32","v":0},{"$f":"AB32-$Q32","v":0},{"$f":"AB32-$V32","v":0},null,null,{"$f":"(($F32+$K32+$O32+$T32+$Z32+$AG32)+($G32+$L32+$P32+$U32+$AA32+$AH32))*$E32","v":0},{"$f":"AI32-$J32","v":0},{"$f":"AI32-$M32","v":0},{"$f":"AI32-$Q32","v":0},{"$f":"AI32-$V32","v":0},{"$f":"AI32-$AB32","v":0},{"$f":"F32+K32+O32+T32+Z32+AG32","v":0},0,"N/A",{"$f":"AO32+AP32","v":0},{"$f":"(AR32)*E32","v":0},{"$f":"AS32-J32","v":0},{"$f":"AO32-F32","v":0},{"$f":"AP32-G32","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,"N/A",0,{"$f":"(E33*I33)","v":0},null,null,0,0,null,null,0,{"$f":"Q33-$J33","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,{"$f":"AO33-F33","v":0},0]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,"N/A",0,{"$f":"(E34*I34)","v":0},null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V34-$Q34","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,"N/A",0,{"$f":"(E35*I35)","v":0},null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI36-$M36","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS36-J36","v":0},0,0]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V37-$Q37","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI38-$M38","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS38-J38","v":0},0,0]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q40-$J40","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":42},null,null,null,null,0,0,"N/A",{"$f":"F42+G42","v":0},{"$f":"(E42*I42)","v":0},null,null,{"$f":"(($F42+K42)+($G42+L42))*$E42","v":0},{"$f":"M42-$J42","v":0},null,null,0,{"$f":"Q42-$J42","v":0},{"$f":"Q42-$M42","v":0},null,null,{"$f":"(($F42+$K42+$O42+$T42)+($G42+$L42+$P42+$U42))*$E42","v":0},{"$f":"V42-$J42","v":0},{"$f":"V42-$M42","v":0},{"$f":"V42-$Q42","v":0},null,null,{"$f":"(($F42+$K42+$O42+$T42+$Z42)+($G42+$L42+$P42+$U42+$AA42))*$E42","v":0},{"$f":"AB42-$J42","v":0},{"$f":"AB42-$M42","v":0},{"$f":"AB42-$Q42","v":0},{"$f":"AB42-$V42","v":0},null,null,{"$f":"(($F42+$K42+$O42+$T42+$Z42+$AG42)+($G42+$L42+$P42+$U42+$AA42+$AH42))*$E42","v":0},{"$f":"AI42-$J42","v":0},{"$f":"AI42-$M42","v":0},{"$f":"AI42-$Q42","v":0},{"$f":"AI42-$V42","v":0},{"$f":"AI42-$AB42","v":0},{"$f":"F42+K42+O42+T42+Z42+AG42","v":0},0,"N/A",0,{"$f":"(AR42)*E42","v":0},{"$f":"AS42-J42","v":0},0,0]
[{"$f":"ROW()","v":43},null,null,null,null,0,0,"N/A",0,{"$f":"(E43*I43)","v":0},null,null,{"$f":"(($F43+K43)+($G43+L43))*$E43","v":0},0,null,null,0,{"$f":"P43-$J43","v":0},{"$f":"Q43-$M43","v":0},null,null,0,{"$f":"V43-$J43","v":0},{"$f":"V43-$M43","v":0},0,null,null,0,{"$f":"AB43-$J43","v":0},{"$f":"AB43-$M43","v":0},0,0,null,null,0,{"$f":"AI43-$J43","v":0},{"$f":"AI43-$M43","v":0},0,0,0,0,0,"N/A",0,{"$f":"(AR43)*E43","v":0},{"$f":"AS43-J43","v":0},0,0]
[{"$f":"ROW()","v":44},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB44-$J44","v":0},0,0,0,null,null,0,0,{"$f":"AI44-$M44","v":0},0,{"$f":"AI44-$V44","v":0},0,0,0,"N/A",0,{"$f":"(AR44)*E44","v":0},{"$f":"AS44-J44","v":0},0,0]
[{"$f":"ROW()","v":45},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,{"$f":"AI45-$Q45","v":0},{"$f":"AI45-$V45","v":0},0,0,0,"N/A",0,{"$f":"(AR45)*E45","v":0},{"$f":"AS45-J45","v":0},0,0]
[{"$f":"ROW()","v":46},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,{"$f":"AB46-$Q46","v":0},0,null,null,0,{"$f":"AI46-$J46","v":0},0,0,0,{"$f":"AI46-$AB46","v":0},0,0,"N/A",0,{"$f":"(AR46)*E46","v":0},{"$f":"AS46-J46","v":0},0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Labor Costs Requested",{"$f":"SUMPRODUCT(E31:E41,F31:F41)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Labor Costs Requested",{"$f":"SUMPRODUCT(E31:E41,G31:G41)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Labor Costs Requested",{"$f":"SUM(J31:J41)","v":0}]
[null,null,null,null,null,null,null,null,"Change Notice Labor Costs Requested",{"$f":"SUM($AT$31:$AT$47)","v":0},null,null,null,{"$f":"SUM(N31:N47)","v":0},null,null,null,{"$f":"SUM(R31:R47)","v":0},{"$f":"SUM(S31:S47)","v":0},null,null,null,{"$f":"SUM(W31:W47)","v":0},{"$f":"SUM(X31:X47)","v":0},{"$f":"SUM(Y31:Y47)","v":0},null,null,null,{"$f":"SUM(AC31:AC47)","v":0},{"$f":"SUM(AD31:AD47)","v":0},0,{"$f":"SUM(AF31:AF47)","v":0},null,null,null,{"$f":"SUM(AJ31:AJ47)","v":0},{"$f":"SUM(AK31:AK47)","v":0},0,0,0]
[]
[]
["EQUIPMENT/MATERIALS/SUPPLIES (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"EQUIPMENT/MATERIALS/SUPPLIES (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EQUIPMENT/MATERIALS/SUPPLIES (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)"]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,"N/A",{"$f":"F56+G56","v":0},{"$f":"(E56*I56)","v":0},null,null,{"$f":"(($F56+K56)+($G56+L56))*$E56","v":0},{"$f":"M56-$J56","v":0},null,null,{"$f":"(($F56+$K56+$O56)+($G56+$L56+$P56))*$E56","v":0},{"$f":"Q56-$J56","v":0},{"$f":"Q56-$M56","v":0},null,null,{"$f":"(($F56+$K56+$O56+$T56)+($G56+$L56+$P56+$U56))*$E56","v":0},{"$f":"V56-$J56","v":0},{"$f":"V56-$M56","v":0},{"$f":"V56-$Q56","v":0},null,null,{"$f":"(($F56+$K56+$O56+$T56+$Z56)+($G56+$L56+$P56+$U56+$AA56))*$E56","v":0},{"$f":"AB56-$J56","v":0},{"$f":"AB56-$M56","v":0},{"$f":"AB56-$Q56","v":0},{"$f":"AB56-$V56","v":0},null,null,{"$f":"(($F56+$K56+$O56+$T56+$Z56+$AG56)+($G56+$L56+$P56+$U56+$AA56+$AH56))*$E56","v":0},{"$f":"AI56-$J56","v":0},{"$f":"AI56-$M56","v":0},{"$f":"AI56-$Q56","v":0},{"$f":"AI56-$V56","v":0},{"$f":"AI56-$AB56","v":0},{"$f":"F56+K56+O56+T56+Z56+AG56","v":0},{"$f":"G56+L56+P56+U56+AA56+AH56","v":0},"N/A",{"$f":"AO56+AP56","v":0},{"$f":"(AR56)*E56","v":0},{"$f":"AS56-J56","v":0},{"$f":"AO56-F56","v":0},{"$f":"AP56-G56","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,"N/A",0,{"$f":"(E57*I57)","v":0},null,null,{"$f":"(($F57+K57)+($G57+L57))*$E57","v":0},{"$f":"M57-$J57","v":0},null,null,{"$f":"(($F57+$K57+$O57)+($G57+$L57+$P57))*$E57","v":0},{"$f":"Q57-$J57","v":0},{"$f":"Q57-$M57","v":0},null,null,{"$f":"(($F57+$K57+$O57+$T57)+($G57+$L57+$P57+$U57))*$E57","v":0},{"$f":"V57-$J57","v":0},{"$f":"V57-$M57","v":0},{"$f":"V57-$Q57","v":0},null,null,{"$f":"(($F57+$K57+$O57+$T57+$Z57)+($G57+$L57+$P57+$U57+$AA57))*$E57","v":0},{"$f":"AB57-$J57","v":0},{"$f":"AB57-$M57","v":0},{"$f":"AB57-$Q57","v":0},{"$f":"AB57-$V57","v":0},null,null,{"$f":"(($F57+$K57+$O57+$T57+$Z57+$AG57)+($G57+$L57+$P57+$U57+$AA57+$AH57))*$E57","v":0},{"$f":"AI57-$J57","v":0},{"$f":"AI57-$M57","v":0},{"$f":"AI57-$Q57","v":0},{"$f":"AI57-$V57","v":0},{"$f":"AI57-$AB57","v":0},{"$f":"F57+K57+O57+T57+Z57+AG57","v":0},0,"N/A",{"$f":"AO57+AP57","v":0},{"$f":"(AR57)*E57","v":0},{"$f":"AS57-J57","v":0},{"$f":"AO57-F57","v":0},{"$f":"AP57-G57","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q58-$J58","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,{"$f":"AO58-F58","v":0},0]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V59-$Q59","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V60-$Q60","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI61-$M61","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS61-J61","v":0},0,0]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V62-$Q62","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI62-$M62","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS62-J62","v":0},0,0]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V63-$Q63","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI63-$M63","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS63-J63","v":0},0,0]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI64-$M64","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS64-J64","v":0},0,0]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q65-$J65","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":67},null,null,null,null,0,0,"N/A",0,{"$f":"(E67*I67)","v":0},null,null,{"$f":"(($F67+K67)+($G67+L67))*$E67","v":0},{"$f":"M67-$J67","v":0},null,null,0,{"$f":"Q67-$J67","v":0},{"$f":"Q67-$M67","v":0},null,null,{"$f":"(($F67+$K67+$O67+$T67)+($G67+$L67+$P67+$U67))*$E67","v":0},{"$f":"V67-$J67","v":0},{"$f":"V67-$M67","v":0},{"$f":"V67-$Q67","v":0},null,null,{"$f":"(($F67+$K67+$O67+$T67+$Z67)+($G67+$L67+$P67+$U67+$AA67))*$E67","v":0},{"$f":"AB67-$J67","v":0},{"$f":"AB67-$M67","v":0},{"$f":"AB67-$Q67","v":0},{"$f":"AB67-$V67","v":0},null,null,{"$f":"(($F67+$K67+$O67+$T67+$Z67+$AG67)+($G67+$L67+$P67+$U67+$AA67+$AH67))*$E67","v":0},{"$f":"AI67-$J67","v":0},{"$f":"AI67-$M67","v":0},{"$f":"AI67-$Q67","v":0},{"$f":"AI67-$V67","v":0},{"$f":"AI67-$AB67","v":0},{"$f":"F67+K67+O67+T67+Z67+AG67","v":0},0,"N/A",{"$f":"AO67+AP67","v":0},{"$f":"(AR67)*E67","v":0},{"$f":"AS67-J67","v":0},{"$f":"AO67-F67","v":0},0]
[{"$f":"ROW()","v":68},null,null,null,null,0,0,"N/A",0,{"$f":"(E68*I68)","v":0},null,null,{"$f":"(($F68+K68)+($G68+L68))*$E68","v":0},{"$f":"M68-$J68","v":0},null,null,0,{"$f":"P68-$J68","v":0},{"$f":"Q68-$M68","v":0},null,null,0,{"$f":"V68-$J68","v":0},{"$f":"V68-$M68","v":0},{"$f":"V68-$Q68","v":0},null,null,0,{"$f":"AB68-$J68","v":0},{"$f":"AB68-$M68","v":0},{"$f":"AB68-$Q68","v":0},{"$f":"AB68-$V68","v":0},null,null,0,{"$f":"AI68-$J68","v":0},{"$f":"AI68-$M68","v":0},{"$f":"AI68-$Q68","v":0},{"$f":"AI68-$V68","v":0},{"$f":"AI68-$AB68","v":0},0,0,"N/A",0,{"$f":"(AR68)*E68","v":0},{"$f":"AS68-J68","v":0},0,0]
[{"$f":"ROW()","v":69},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB69-$J69","v":0},0,0,0,null,null,0,0,{"$f":"AI69-$M69","v":0},0,{"$f":"AI69-$V69","v":0},0,0,0,"N/A",0,{"$f":"(AR69)*E69","v":0},{"$f":"AS69-J69","v":0},0,0]
[{"$f":"ROW()","v":70},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB70-$J70","v":0},0,0,0,null,null,0,0,{"$f":"AI70-$M70","v":0},{"$f":"AI70-$Q70","v":0},{"$f":"AI70-$V70","v":0},0,0,0,"N/A",0,{"$f":"(AR70)*E70","v":0},{"$f":"AS70-J70","v":0},0,0]
[{"$f":"ROW()","v":71},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,{"$f":"AB71-$Q71","v":0},0,null,null,0,{"$f":"AI71-$J71","v":0},0,{"$f":"AI71-$Q71","v":0},{"$f":"AI71-$V71","v":0},{"$f":"AI71-$AB71","v":0},0,0,"N/A",0,{"$f":"(AR71)*E71","v":0},{"$f":"AS71-J71","v":0},0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Equipment/Materials/Supplies Costs Requested",{"$f":"SUMPRODUCT(E56:E66,F56:F66)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Equipment/Materials/Supplies Costs Requested",{"$f":"SUMPRODUCT(E56:E66,G56:G66)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Equipment/Materials/Supplies Costs Requested",{"$f":"SUM(J56:J66)","v":0}]
[null,null,null,null,null,null,null,null,"Change Notice Equipment/Materials/Supplies Costs Requested",{"$f":"SUM($AT$56:$AT$72)","v":0},null,null,null,{"$f":"SUM(N56:N72)","v":0},null,null,null,{"$f":"SUM(R56:R72)","v":0},{"$f":"SUM(S56:S72)","v":0},null,null,null,{"$f":"SUM(W56:W72)","v":0},{"$f":"SUM(X56:X72)","v":0},{"$f":"SUM(Y56:Y72)","v":0},null,null,null,{"$f":"SUM(AC56:AC72)","v":0},{"$f":"SUM(AD56:AD72)","v":0},0,{"$f":"SUM(AF56:AF72)","v":0},null,null,null,{"$f":"SUM(AJ56:AJ72)","v":0},{"$f":"SUM(AK56:AK72)","v":0},0,0,0]
[]
[]
["SUBCONTRACTORS (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"SUBCONTRACTORS (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUBCONTRACTORS (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)","CN01 Markup","CN02 Markup","CN03 Markup","CN04 Markup","CN05 Markup"]
[{"$f":"ROW()","v":81},null,null,null,null,null,null,null,{"$f":"F81+G81","v":0},{"$f":"(E81*I81)+H81","v":0},null,null,{"$f":"$J81+(SUM(K81:L81)*$E81)+$AW81","v":0},{"$f":"M81-$J81","v":0},null,null,{"$f":"$J81+(SUM(O81:P81,K81:L81)*$E81)+SUM($AW81:$AX81)","v":0},{"$f":"Q81-$J81","v":0},{"$f":"Q81-$M81","v":0},null,null,{"$f":"$J81+(SUM(T81:U81,O81:P81,K81:L81)*$E81)+SUM($AW81:$AY81)","v":0},{"$f":"V81-$J81","v":0},{"$f":"V81-$M81","v":0},{"$f":"V81-$Q81","v":0},null,null,{"$f":"$J81+(SUM(Z81:AA81,T81:U81,O81:P81,K81:L81)*$E81)+SUM($AW81:$AZ81)","v":0},{"$f":"AB81-$J81","v":0},{"$f":"AB81-$M81","v":0},{"$f":"AB81-$Q81","v":0},{"$f":"AB81-$V81","v":0},null,null,{"$f":"$J81+(SUM(AG81:AH81,Z81:AA81,T81:U81,O81:P81,K81:L81)*$E81)+SUM($AW81:$BA81)","v":0},{"$f":"AI81-$J81","v":0},{"$f":"AI81-$M81","v":0},{"$f":"AI81-$Q81","v":0},{"$f":"AI81-$V81","v":0},{"$f":"AI81-$AB81","v":0},{"$f":"F81+K81+O81+T81+Z81+AG81","v":0},{"$f":"G81+L81+P81+U81+AA81+AH81","v":0},{"$f":"($J$110/100)*(SUM(AO81:AP81)*E81)","v":0},{"$f":"AO81+AP81","v":0},{"$f":"(AR81)*E81+AQ81","v":0},{"$f":"AS81-J81","v":0},{"$f":"AO81-F81","v":0},0,{"$f":"SUM(K81:L81)*E81*$J$110/100","v":0},{"$f":"SUM(O81:P81)*E81*$J$110/100","v":0},{"$f":"SUM(T81:U81)*E81*$J$110/100","v":0},{"$f":"SUM(Z81:AA81)*E81*$J$110/100","v":0},{"$f":"SUM(AG81:AH81)*E81*$J$110/100","v":0}]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,null,{"$f":"F82+G82","v":0},{"$f":"(E82*I82)+H82","v":0},null,null,{"$f":"$J82+(SUM(K82:L82)*$E82)+$AW82","v":0},{"$f":"M82-$J82","v":0},null,null,{"$f":"$J82+(SUM(O82:P82,K82:L82)*$E82)+SUM($AW82:$AX82)","v":0},{"$f":"Q82-$J82","v":0},{"$f":"Q82-$M82","v":0},null,null,{"$f":"$J82+(SUM(T82:U82,O82:P82,K82:L82)*$E82)+SUM($AW82:$AY82)","v":0},{"$f":"V82-$J82","v":0},{"$f":"V82-$M82","v":0},{"$f":"V82-$Q82","v":0},null,null,{"$f":"$J82+(SUM(Z82:AA82,T82:U82,O82:P82,K82:L82)*$E82)+SUM($AW82:$AZ82)","v":0},{"$f":"AB82-$J82","v":0},{"$f":"AB82-$M82","v":0},0,0,null,null,{"$f":"$J82+(SUM(AG82:AH82,Z82:AA82,T82:U82,O82:P82,K82:L82)*$E82)+SUM($AW82:$BA82)","v":0},{"$f":"AI82-$J82","v":0},{"$f":"AI82-$M82","v":0},0,{"$f":"AI82-$V82","v":0},{"$f":"AI82-$AB82","v":0},{"$f":"F82+K82+O82+T82+Z82+AG82","v":0},0,{"$f":"($J$110/100)*(SUM(AO82:AP82)*E82)","v":0},{"$f":"AO82+AP82","v":0},{"$f":"(AR82)*E82+AQ82","v":0},{"$f":"AS82-J82","v":0},0,0,{"$f":"SUM(K82:L82)*E82*$J$110/100","v":0},0,0,0,0]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,null,0,0,null,null,{"$f":"$J83+(SUM(K83:L83)*$E83)+$AW83","v":0},0,null,null,0,{"$f":"Q83-$J83","v":0},{"$f":"Q83-$M83","v":0},null,null,{"$f":"$J83+(SUM(T83:U83,O83:P83,K83:L83)*$E83)+SUM($AW83:$AY83)","v":0},0,0,0,null,null,0,0,0,0,0,null,null,0,{"$f":"AI83-$J83","v":0},0,0,0,0,0,0,{"$f":"($J$110/100)*(SUM(AO83:AP83)*E83)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":84},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,{"$f":"Q84-$J84","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":85},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":86},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":87},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":88},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":89},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":91},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":93},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":94},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,{"$f":"Q94-$M94","v":0},null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":95},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,{"$f":"Q95-$M95","v":0},null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":97},null,null,null,null,0,0,0,0,0,null,null,{"$f":"((($F97+K97)+($G97+L97))*$E97)+IF(SUM(K97:L97)=0,0,AW97)","v":0},{"$f":"M97-$J97","v":0},null,null,{"$f":"(($F97+$K97+$O97)+($G97+$L97+$P97))*$E97+IF(SUM(K97:L97,O97:P97)=0,0,SUM(AW97:AX97))","v":0},{"$f":"Q97-$J97","v":0},{"$f":"Q97-$M97","v":0},null,null,{"$f":"(($F97+$K97+$O97+$T97)+($G97+$L97+$P97+$U97))*$E97+IF(SUM(K97:L97,O97:P97,T97:U97)=0,0,SUM(AW97:AY97))","v":0},{"$f":"V97-$J97","v":0},{"$f":"V97-$M97","v":0},{"$f":"V97-$Q97","v":0},null,null,{"$f":"(($F97+$K97+$O97+$T97+$Z97)+($G97+$L97+$P97+$U97+$AA97))*$E97+IF(SUM(K97:L97,O97:P97,T97:U97,Z97:AA97)=0,0,SUM(AW97:AZ97))","v":0},{"$f":"AB97-$J97","v":0},{"$f":"AB97-$M97","v":0},{"$f":"AB97-$Q97","v":0},{"$f":"AB97-$V97","v":0},null,null,{"$f":"(($F97+$K97+$O97+$T97+$Z97+$AG97)+($G97+$L97+$P97+$U97+$AA97+$AH97))*$E97+IF(SUM(K97:L97,O97:P97,T97:U97,Z97:AA97,AG97:AH97)=0,0,SUM(AW97:BA97))","v":0},{"$f":"AI97-$J97","v":0},{"$f":"AI97-$M97","v":0},{"$f":"AI97-$Q97","v":0},{"$f":"AI97-$V97","v":0},{"$f":"AI97-$AB97","v":0},{"$f":"F97+K97+O97+T97+Z97+AG97","v":0},0,{"$f":"($J$110/100)*(SUM(AO97:AP97)*E97)","v":0},{"$f":"AO97+AP97","v":0},{"$f":"(AR97)*E97+AQ97","v":0},{"$f":"AS97-J97","v":0},{"$f":"AO97-F97","v":0},0,{"$f":"SUM(K97:L97)*E97*$J$110/100","v":0},{"$f":"SUM(O97:P97)*E97*$J$110/100","v":0},{"$f":"SUM(T97:U97)*E97*$J$110/100","v":0},{"$f":"SUM(Z97:AA97)*E97*$J$110/100","v":0},{"$f":"SUM(AG97:AH97)*E97*$J$110/100","v":0}]
[{"$f":"ROW()","v":98},null,null,null,null,0,0,0,0,0,null,null,{"$f":"((($F98+K98)+($G98+L98))*$E98)+IF(SUM(K98:L98)=0,0,AW98)","v":0},{"$f":"M98-$J98","v":0},null,null,{"$f":"(($F98+$K98+$O98)+($G98+$L98+$P98))*$E98+IF(SUM(K98:L98,O98:P98)=0,0,SUM(AW98:AX98))","v":0},{"$f":"Q98-$J98","v":0},0,null,null,{"$f":"(($F98+$K98+$O98+$T98)+($G98+$L98+$P98+$U98))*$E98+IF(SUM(K98:L98,O98:P98,T98:U98)=0,0,SUM(AW98:AY98))","v":0},{"$f":"V98-$J98","v":0},{"$f":"V98-$M98","v":0},{"$f":"V98-$Q98","v":0},null,null,{"$f":"(($F98+$K98+$O98+$T98+$Z98)+($G98+$L98+$P98+$U98+$AA98))*$E98+IF(SUM(K98:L98,O98:P98,T98:U98,Z98:AA98)=0,0,SUM(AW98:AZ98))","v":0},{"$f":"AB98-$J98","v":0},{"$f":"AB98-$M98","v":0},{"$f":"AB98-$Q98","v":0},{"$f":"AB98-$V98","v":0},null,null,{"$f":"(($F98+$K98+$O98+$T98+$Z98+$AG98)+($G98+$L98+$P98+$U98+$AA98+$AH98))*$E98+IF(SUM(K98:L98,O98:P98,T98:U98,Z98:AA98,AG98:AH98)=0,0,SUM(AW98:BA98))","v":0},{"$f":"AI98-$J98","v":0},0,{"$f":"AI98-$Q98","v":0},{"$f":"AI98-$V98","v":0},{"$f":"AI98-$AB98","v":0},0,0,0,0,{"$f":"(AR98)*E98+AQ98","v":0},{"$f":"AS98-J98","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":99},null,null,null,null,0,0,0,0,{"$f":"(E99*I99)+H99","v":0},null,null,0,0,null,null,{"$f":"(($F99+$K99+$O99)+($G99+$L99+$P99))*$E99+IF(SUM(K99:L99,O99:P99)=0,0,SUM(AW99:AX99))","v":0},{"$f":"Q99-$J99","v":0},0,null,null,{"$f":"(($F99+$K99+$O99+$T99)+($G99+$L99+$P99+$U99))*$E99+IF(SUM(K99:L99,O99:P99,T99:U99)=0,0,SUM(AW99:AY99))","v":0},0,0,{"$f":"V99-$Q99","v":0},null,null,0,0,0,{"$f":"AB99-$Q99","v":0},{"$f":"AB99-$V99","v":0},null,null,0,0,0,{"$f":"AI99-$Q99","v":0},{"$f":"AI99-$V99","v":0},{"$f":"AI99-$AB99","v":0},0,0,0,0,0,{"$f":"AS99-J99","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":100},null,null,null,null,0,0,0,0,{"$f":"(E100*I100)+H100","v":0},null,null,0,0,null,null,{"$f":"(($F100+$K100+$O100)+($G100+$L100+$P100))*$E100+IF(SUM(K100:L100,O100:P100)=0,0,SUM(AW100:AX100))","v":0},0,0,null,null,{"$f":"(($F100+$K100+$O100+$T100)+($G100+$L100+$P100+$U100))*$E100+IF(SUM(K100:L100,O100:P100,T100:U100)=0,0,SUM(AW100:AY100))","v":0},{"$f":"V100-$J100","v":0},0,{"$f":"V100-$Q100","v":0},null,null,0,0,0,{"$f":"AB100-$Q100","v":0},{"$f":"AB100-$V100","v":0},null,null,0,0,0,{"$f":"AI100-$Q100","v":0},{"$f":"AI100-$V100","v":0},{"$f":"AI100-$AB100","v":0},0,0,0,0,0,{"$f":"AS100-J100","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":101},null,null,null,null,0,0,0,0,{"$f":"(E101*I101)+H101","v":0},null,null,0,0,null,null,0,0,0,null,null,{"$f":"(($F101+$K101+$O101+$T101)+($G101+$L101+$P101+$U101))*$E101+IF(SUM(K101:L101,O101:P101,T101:U101)=0,0,SUM(AW101:AY101))","v":0},0,0,{"$f":"V101-$Q101","v":0},null,null,0,0,0,{"$f":"AB101-$Q101","v":0},{"$f":"AB101-$V101","v":0},null,null,0,0,0,{"$f":"AI101-$Q101","v":0},{"$f":"AI101-$V101","v":0},{"$f":"AI101-$AB101","v":0},0,0,0,0,0,{"$f":"AS101-J101","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":102},null,null,null,null,0,0,0,0,{"$f":"(E102*I102)+H102","v":0},null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V102-$Q102","v":0},null,null,0,0,0,{"$f":"AB102-$Q102","v":0},{"$f":"AB102-$V102","v":0},null,null,0,0,0,{"$f":"AI102-$Q102","v":0},{"$f":"AI102-$V102","v":0},{"$f":"AI102-$AB102","v":0},0,0,0,0,0,{"$f":"AS102-J102","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":103},null,null,null,null,0,0,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":104},null,null,null,null,0,0,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":105},null,null,null,null,0,0,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":106},null,null,null,null,0,0,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI106-$M106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Subcontractors Costs Requested",{"$f":"SUMPRODUCT(E81:E96,F81:F96)+(SUMPRODUCT(E81:E96,F81:F96)*(J110/100))","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Subcontractors Costs Requested",{"$f":"SUMPRODUCT(E81:E96,G81:G96)+(SUMPRODUCT(E81:E96,G81:G96)*(J110/100))","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Subcontractors Costs Requested",{"$f":"SUM(J81:J96)","v":0}]
[null,null,null,null,null,null,null,null,"Subcontractor Markup (Same as Cost Sheet)",10]
[null,null,null,null,null,null,null,null,"Change Notice Subcontractors Costs Requested",{"$f":"SUM($AT$81:$AT$107)","v":0},null,null,null,{"$f":"SUM(N81:N107)","v":0},null,null,null,{"$f":"SUM(R81:R107)","v":0},0,null,null,null,{"$f":"SUM(W81:W107)","v":0},0,0,null,null,null,{"$f":"SUM(AC81:AC107)","v":0},0,0,0,null,null,null,{"$f":"SUM(AJ81:AJ107)","v":0},0,0,0,{"$f":"SUM(AN81:AN107)","v":0}]
[]
[]
["PERMITS/FEES (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"PERMITS/FEES (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PERMITS/FEES (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)"]
[{"$f":"ROW()","v":117},null,null,null,null,null,null,"N/A",{"$f":"F117+G117","v":0},{"$f":"(E117*I117)","v":0},null,null,{"$f":"(($F117+K117)+($G117+L117))*$E117","v":0},{"$f":"M117-$J117","v":0},null,null,{"$f":"(($F117+$K117+$O117)+($G117+$L117+$P117))*$E117","v":0},{"$f":"Q117-$J117","v":0},{"$f":"Q117-$M117","v":0},null,null,{"$f":"(($F117+$K117+$O117+$T117)+($G117+$L117+$P117+$U117))*$E117","v":0},{"$f":"V117-$J117","v":0},{"$f":"V117-$M117","v":0},{"$f":"V117-$Q117","v":0},null,null,{"$f":"(($F117+$K117+$O117+$T117+$Z117)+($G117+$L117+$P117+$U117+$AA117))*$E117","v":0},{"$f":"AB117-$J117","v":0},{"$f":"AB117-$M117","v":0},{"$f":"AB117-$Q117","v":0},{"$f":"AB117-$V117","v":0},null,null,{"$f":"(($F117+$K117+$O117+$T117+$Z117+$AG117)+($G117+$L117+$P117+$U117+$AA117+$AH117))*$E117","v":0},{"$f":"AI117-$J117","v":0},{"$f":"AI117-$M117","v":0},{"$f":"AI117-$Q117","v":0},{"$f":"AI117-$V117","v":0},{"$f":"AI117-$AB117","v":0},{"$f":"F117+K117+O117+T117+Z117+AG117","v":0},{"$f":"G117+L117+P117+U117+AA117+AH117","v":0},"N/A",{"$f":"AO117+AP117","v":0},{"$f":"(AR117)*E117","v":0},{"$f":"AS117-J117","v":0},{"$f":"AO117-F117","v":0},{"$f":"AP117-G117","v":0}]
[{"$f":"ROW()","v":118},null,null,null,null,null,null,"N/A",0,{"$f":"(E118*I118)","v":0},null,null,{"$f":"(($F118+K118)+($G118+L118))*$E118","v":0},{"$f":"M118-$J118","v":0},null,null,{"$f":"(($F118+$K118+$O118)+($G118+$L118+$P118))*$E118","v":0},{"$f":"Q118-$J118","v":0},{"$f":"Q118-$M118","v":0},null,null,{"$f":"(($F118+$K118+$O118+$T118)+($G118+$L118+$P118+$U118))*$E118","v":0},{"$f":"V118-$J118","v":0},{"$f":"V118-$M118","v":0},{"$f":"V118-$Q118","v":0},null,null,{"$f":"(($F118+$K118+$O118+$T118+$Z118)+($G118+$L118+$P118+$U118+$AA118))*$E118","v":0},{"$f":"AB118-$J118","v":0},{"$f":"AB118-$M118","v":0},{"$f":"AB118-$Q118","v":0},{"$f":"AB118-$V118","v":0},null,null,{"$f":"(($F118+$K118+$O118+$T118+$Z118+$AG118)+($G118+$L118+$P118+$U118+$AA118+$AH118))*$E118","v":0},{"$f":"AI118-$J118","v":0},{"$f":"AI118-$M118","v":0},{"$f":"AI118-$Q118","v":0},{"$f":"AI118-$V118","v":0},{"$f":"AI118-$AB118","v":0},{"$f":"F118+K118+O118+T118+Z118+AG118","v":0},0,"N/A",{"$f":"AO118+AP118","v":0},{"$f":"(AR118)*E118","v":0},{"$f":"AS118-J118","v":0},{"$f":"AO118-F118","v":0},{"$f":"AP118-G118","v":0}]
[{"$f":"ROW()","v":119},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q119-$J119","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,{"$f":"AO119-F119","v":0},0]
[{"$f":"ROW()","v":120},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V120-$Q120","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":121},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V121-$Q121","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":122},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI122-$M122","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS122-J122","v":0},0,0]
[{"$f":"ROW()","v":123},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V123-$Q123","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI123-$M123","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS123-J123","v":0},0,0]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V124-$Q124","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI124-$M124","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS124-J124","v":0},0,0]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI125-$M125","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS125-J125","v":0},0,0]
[{"$f":"ROW()","v":126},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q126-$J126","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":128},null,null,null,null,0,0,"N/A",{"$f":"F128+G128","v":0},{"$f":"(E128*I128)","v":0},null,null,{"$f":"(($F128+K128)+($G128+L128))*$E128","v":0},{"$f":"M128-$J128","v":0},null,null,0,{"$f":"Q128-$J128","v":0},{"$f":"Q128-$M128","v":0},null,null,{"$f":"(($F128+$K128+$O128+$T128)+($G128+$L128+$P128+$U128))*$E128","v":0},{"$f":"V128-$J128","v":0},{"$f":"V128-$M128","v":0},{"$f":"V128-$Q128","v":0},null,null,{"$f":"(($F128+$K128+$O128+$T128+$Z128)+($G128+$L128+$P128+$U128+$AA128))*$E128","v":0},{"$f":"AB128-$J128","v":0},{"$f":"AB128-$M128","v":0},{"$f":"AB128-$Q128","v":0},{"$f":"AB128-$V128","v":0},null,null,{"$f":"(($F128+$K128+$O128+$T128+$Z128+$AG128)+($G128+$L128+$P128+$U128+$AA128+$AH128))*$E128","v":0},{"$f":"AI128-$J128","v":0},{"$f":"AI128-$M128","v":0},{"$f":"AI128-$Q128","v":0},{"$f":"AI128-$V128","v":0},{"$f":"AI128-$AB128","v":0},{"$f":"F128+K128+O128+T128+Z128+AG128","v":0},0,"N/A",{"$f":"AO128+AP128","v":0},{"$f":"(AR128)*E128","v":0},{"$f":"AS128-J128","v":0},{"$f":"AO128-F128","v":0},0]
[{"$f":"ROW()","v":129},null,null,null,null,0,0,"N/A",0,0,null,null,{"$f":"(($F129+K129)+($G129+L129))*$E129","v":0},{"$f":"M129-$J129","v":0},null,null,0,{"$f":"P129-$J129","v":0},{"$f":"Q129-$M129","v":0},null,null,0,{"$f":"V129-$J129","v":0},{"$f":"V129-$M129","v":0},{"$f":"V129-$Q129","v":0},null,null,0,{"$f":"AB129-$J129","v":0},{"$f":"AB129-$M129","v":0},{"$f":"AB129-$Q129","v":0},{"$f":"AB129-$V129","v":0},null,null,0,{"$f":"AI129-$J129","v":0},{"$f":"AI129-$M129","v":0},{"$f":"AI129-$Q129","v":0},{"$f":"AI129-$V129","v":0},{"$f":"AI129-$AB129","v":0},0,0,"N/A",0,{"$f":"(AR129)*E129","v":0},{"$f":"AS129-J129","v":0},0,0]
[{"$f":"ROW()","v":130},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB130-$J130","v":0},0,0,0,null,null,0,0,{"$f":"AI130-$M130","v":0},0,{"$f":"AI130-$V130","v":0},0,0,0,"N/A",0,{"$f":"(AR130)*E130","v":0},{"$f":"AS130-J130","v":0},0,0]
[{"$f":"ROW()","v":131},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB131-$J131","v":0},0,0,0,null,null,0,0,{"$f":"AI131-$M131","v":0},{"$f":"AI131-$Q131","v":0},{"$f":"AI131-$V131","v":0},0,0,0,"N/A",0,{"$f":"(AR131)*E131","v":0},{"$f":"AS131-J131","v":0},0,0]
[{"$f":"ROW()","v":132},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,{"$f":"AB132-$Q132","v":0},0,null,null,0,{"$f":"AI132-$J132","v":0},0,{"$f":"AI132-$Q132","v":0},{"$f":"AI132-$V132","v":0},{"$f":"AI132-$AB132","v":0},0,0,"N/A",0,{"$f":"(AR132)*E132","v":0},{"$f":"AS132-J132","v":0},0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Permits/Fees Costs Requested",{"$f":"SUMPRODUCT(E117:E127,F117:F127)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Permits/Fees Costs Requested",{"$f":"SUMPRODUCT(E117:E127,G117:G127)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Permits/Fees Costs Requested",{"$f":"SUM(J117:J127)","v":0}]
[null,null,null,null,null,null,null,null,"Change Notice Permits/Fees Costs Requested",{"$f":"SUM($AT$117:$AT$133)","v":0},null,null,null,{"$f":"SUM(N117:N133)","v":0},null,null,null,{"$f":"SUM(R117:R133)","v":0},{"$f":"SUM(S117:S133)","v":0},null,null,null,{"$f":"SUM(W117:W133)","v":0},{"$f":"SUM(X117:X133)","v":0},{"$f":"SUM(Y117:Y133)","v":0},null,null,null,{"$f":"SUM(AC117:AC133)","v":0},{"$f":"SUM(AD117:AD133)","v":0},{"$f":"SUM(AE117:AE133)","v":0},{"$f":"SUM(AF117:AF133)","v":0},null,null,null,{"$f":"SUM(AJ117:AJ133)","v":0},{"$f":"SUM(AK117:AK133)","v":0},{"$f":"SUM(AL117:AL133)","v":0},{"$f":"SUM(AM117:AM133)","v":0},{"$f":"SUM(AN117:AN133)","v":0}]
[]
[]
["MISCELLANEOUS (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"MISCELLANEOUS (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MISCELLANEOUS (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)"]
[{"$f":"ROW()","v":142},null,null,null,null,null,null,"N/A",{"$f":"F142+G142","v":0},{"$f":"(E142*I142)","v":0},null,null,{"$f":"(($F142+K142)+($G142+L142))*$E142","v":0},{"$f":"M142-$J142","v":0},null,null,{"$f":"(($F142+$K142+$O142)+($G142+$L142+$P142))*$E142","v":0},{"$f":"Q142-$J142","v":0},{"$f":"Q142-$M142","v":0},null,null,{"$f":"(($F142+$K142+$O142+$T142)+($G142+$L142+$P142+$U142))*$E142","v":0},{"$f":"V142-$J142","v":0},{"$f":"V142-$M142","v":0},{"$f":"V142-$Q142","v":0},null,null,{"$f":"(($F142+$K142+$O142+$T142+$Z142)+($G142+$L142+$P142+$U142+$AA142))*$E142","v":0},{"$f":"AB142-$J142","v":0},{"$f":"AB142-$M142","v":0},{"$f":"AB142-$Q142","v":0},{"$f":"AB142-$V142","v":0},null,null,{"$f":"(($F142+$K142+$O142+$T142+$Z142+$AG142)+($G142+$L142+$P142+$U142+$AA142+$AH142))*$E142","v":0},{"$f":"AI142-$J142","v":0},{"$f":"AI142-$M142","v":0},{"$f":"AI142-$Q142","v":0},{"$f":"AI142-$V142","v":0},{"$f":"AI142-$AB142","v":0},{"$f":"F142+K142+O142+T142+Z142+AG142","v":0},{"$f":"G142+L142+P142+U142+AA142+AH142","v":0},"N/A",{"$f":"AO142+AP142","v":0},{"$f":"(AR142)*E142","v":0},{"$f":"AS142-J142","v":0},{"$f":"AO142-F142","v":0},{"$f":"AP142-G142","v":0}]
[{"$f":"ROW()","v":143},null,null,null,null,null,null,"N/A",0,0,null,null,{"$f":"(($F143+K143)+($G143+L143))*$E143","v":0},{"$f":"M143-$J143","v":0},null,null,{"$f":"(($F143+$K143+$O143)+($G143+$L143+$P143))*$E143","v":0},{"$f":"Q143-$J143","v":0},{"$f":"Q143-$M143","v":0},null,null,{"$f":"(($F143+$K143+$O143+$T143)+($G143+$L143+$P143+$U143))*$E143","v":0},{"$f":"V143-$J143","v":0},{"$f":"V143-$M143","v":0},{"$f":"V143-$Q143","v":0},null,null,{"$f":"(($F143+$K143+$O143+$T143+$Z143)+($G143+$L143+$P143+$U143+$AA143))*$E143","v":0},{"$f":"AB143-$J143","v":0},{"$f":"AB143-$M143","v":0},{"$f":"AB143-$Q143","v":0},{"$f":"AB143-$V143","v":0},null,null,{"$f":"(($F143+$K143+$O143+$T143+$Z143+$AG143)+($G143+$L143+$P143+$U143+$AA143+$AH143))*$E143","v":0},{"$f":"AI143-$J143","v":0},{"$f":"AI143-$M143","v":0},{"$f":"AI143-$Q143","v":0},{"$f":"AI143-$V143","v":0},{"$f":"AI143-$AB143","v":0},{"$f":"F143+K143+O143+T143+Z143+AG143","v":0},0,"N/A",{"$f":"AO143+AP143","v":0},{"$f":"(AR143)*E143","v":0},{"$f":"AS143-J143","v":0},{"$f":"AO143-F143","v":0},{"$f":"AP143-G143","v":0}]
[{"$f":"ROW()","v":144},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q144-$J144","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,{"$f":"AO144-F144","v":0},0]
[{"$f":"ROW()","v":145},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V145-$Q145","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":146},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V146-$Q146","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":147},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI147-$M147","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS147-J147","v":0},0,0]
[{"$f":"ROW()","v":148},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V148-$Q148","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI148-$M148","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS148-J148","v":0},0,0]
[{"$f":"ROW()","v":149},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V149-$Q149","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI149-$M149","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS149-J149","v":0},0,0]
[{"$f":"ROW()","v":150},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI150-$M150","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS150-J150","v":0},0,0]
[{"$f":"ROW()","v":151},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q151-$J151","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":153},null,null,null,null,0,0,"N/A",0,0,null,null,{"$f":"(($F153+K153)+($G153+L153))*$E153","v":0},{"$f":"M153-$J153","v":0},null,null,0,{"$f":"Q153-$J153","v":0},{"$f":"Q153-$M153","v":0},null,null,{"$f":"(($F153+$K153+$O153+$T153)+($G153+$L153+$P153+$U153))*$E153","v":0},{"$f":"V153-$J153","v":0},{"$f":"V153-$M153","v":0},{"$f":"V153-$Q153","v":0},null,null,{"$f":"(($F153+$K153+$O153+$T153+$Z153)+($G153+$L153+$P153+$U153+$AA153))*$E153","v":0},{"$f":"AB153-$J153","v":0},{"$f":"AB153-$M153","v":0},{"$f":"AB153-$Q153","v":0},{"$f":"AB153-$V153","v":0},null,null,{"$f":"(($F153+$K153+$O153+$T153+$Z153+$AG153)+($G153+$L153+$P153+$U153+$AA153+$AH153))*$E153","v":0},{"$f":"AI153-$J153","v":0},{"$f":"AI153-$M153","v":0},{"$f":"AI153-$Q153","v":0},{"$f":"AI153-$V153","v":0},{"$f":"AI153-$AB153","v":0},{"$f":"F153+K153+O153+T153+Z153+AG153","v":0},0,"N/A",{"$f":"AO153+AP153","v":0},{"$f":"(AR153)*E153","v":0},{"$f":"AS153-J153","v":0},{"$f":"AO153-F153","v":0},0]
[{"$f":"ROW()","v":154},null,null,null,null,0,0,"N/A",0,0,null,null,{"$f":"(($F154+K154)+($G154+L154))*$E154","v":0},{"$f":"M154-$J154","v":0},null,null,0,{"$f":"P154-$J154","v":0},{"$f":"Q154-$M154","v":0},null,null,0,{"$f":"V154-$J154","v":0},{"$f":"V154-$M154","v":0},{"$f":"V154-$Q154","v":0},null,null,0,{"$f":"AB154-$J154","v":0},{"$f":"AB154-$M154","v":0},{"$f":"AB154-$Q154","v":0},{"$f":"AB154-$V154","v":0},null,null,0,{"$f":"AI154-$J154","v":0},{"$f":"AI154-$M154","v":0},{"$f":"AI154-$Q154","v":0},{"$f":"AI154-$V154","v":0},{"$f":"AI154-$AB154","v":0},0,0,"N/A",0,{"$f":"(AR154)*E154","v":0},{"$f":"AS154-J154","v":0},0,0]
[{"$f":"ROW()","v":155},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB155-$J155","v":0},0,0,0,null,null,0,0,{"$f":"AI155-$M155","v":0},0,{"$f":"AI155-$V155","v":0},0,0,0,"N/A",0,{"$f":"(AR155)*E155","v":0},{"$f":"AS155-J155","v":0},0,0]
[{"$f":"ROW()","v":156},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB156-$J156","v":0},0,0,0,null,null,0,0,{"$f":"AI156-$M156","v":0},{"$f":"AI156-$Q156","v":0},{"$f":"AI156-$V156","v":0},0,0,0,"N/A",0,{"$f":"(AR156)*E156","v":0},{"$f":"AS156-J156","v":0},0,0]
[{"$f":"ROW()","v":157},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,{"$f":"AB157-$Q157","v":0},0,null,null,0,{"$f":"AI157-$J157","v":0},0,{"$f":"AI157-$Q157","v":0},{"$f":"AI157-$V157","v":0},{"$f":"AI157-$AB157","v":0},0,0,"N/A",0,{"$f":"(AR157)*E157","v":0},{"$f":"AS157-J157","v":0},0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Miscellaneous Costs Requested",{"$f":"SUMPRODUCT(E142:E152,F142:F152)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Miscellaneous Costs Requested",{"$f":"SUMPRODUCT(E142:E152,G142:G152)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Miscellaneous Costs Requested",{"$f":"SUM(J142:J152)","v":0}]
[null,null,null,null,null,null,null,null,"Change Notice Miscellaneous Costs Requested",{"$f":"SUM($AT$142:$AT$158)","v":0},null,null,null,{"$f":"SUM(N142:N158)","v":0},null,null,null,{"$f":"SUM(R142:R158)","v":0},{"$f":"SUM(S142:S158)","v":0},null,null,null,{"$f":"SUM(W142:W158)","v":0},{"$f":"SUM(X142:X158)","v":0},{"$f":"SUM(Y142:Y158)","v":0},null,null,null,{"$f":"SUM(AC142:AC158)","v":0},{"$f":"SUM(AD142:AD158)","v":0},{"$f":"SUM(AE142:AE158)","v":0},{"$f":"SUM(AF142:AF158)","v":0},null,null,null,{"$f":"SUM(AJ142:AJ158)","v":0},{"$f":"SUM(AK142:AK158)","v":0},{"$f":"SUM(AL142:AL158)","v":0},{"$f":"SUM(AM142:AM158)","v":0},{"$f":"SUM(AN142:AN158)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,"Total Base Amount Requested for Subtask",{"$f":"SUM(J47,J72,J107,J133,J158)","v":0}]
[null,null,null,null,null,null,null,null,"Total Contingency Amount Requested for Subtask",{"$f":"SUM(J48,J73,J108,J134,J159)","v":0}]
[null,null,null,null,null,null,null,null,"Total Amount Requested for Subtask",{"$f":"SUM(J49,J74,J109,J135,J160)","v":0}]
[null,null,null,null,null,null,null,null,"Total Change Notice Amount for Subtask",{"$f":"SUM(J50,J75,J111,J136,J161)","v":0},null,null,null,{"$f":"SUM(N50,N75,N111,N136,N161)","v":0},null,null,null,null,{"$f":"SUM(S50,S75,S111,S136,S161)","v":0},null,null,null,null,null,{"$f":"SUM(Y50,Y75,Y111,Y136,Y161)","v":0},null,null,null,null,null,null,{"$f":"SUM(AF50,AF75,AF111,AF136,AF161)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AN50,AN75,AN111,AN136,AN161)","v":0}]

{"sheet":"O&M","index":14,"n_rows":167,"n_cols":53,"rows_kept":167,"cut":false,"hidden":false,"merged":[[114,40,114,47],[139,0,139,9],[139,10,139,13],[139,14,139,18],[139,19,139,24],[139,25,139,31],[139,32,139,39],[139,40,139,47],[114,0,114,9],[114,10,114,13],[114,14,114,18],[114,19,114,24],[114,25,114,31],[114,32,114,39],[78,32,78,39],[28,32,28,39],[28,40,28,47],[53,0,53,9],[53,10,53,13],[53,14,53,18],[53,19,53,24],[53,25,53,31],[53,32,53,39],[53,40,53,47],[28,25,28,31],[78,0,78,9],[78,10,78,13],[78,14,78,18],[78,19,78,24],[78,25,78,31],[23,4,25,6],[28,0,28,9],[28,10,28,13],[28,14,28,18],[28,19,28,24],[21,8,25,8],[21,9,25,9],[21,10,25,10],[21,11,25,11],[23,1,25,2],[13,1,14,6],[15,8,20,8],[15,9,20,9],[15,10,20,10],[15,11,20,11],[9,8,14,8],[9,9,14,9],[9,10,14,10],[9,11,14,11],[1,8,1,11],[3,8,8,8],[3,9,8,9],[3,10,8,10],[3,11,8,11]]}
[]
[null,null,"Preapproval Change Notice",null,null,null,null,null,"Cost Sheet Support Documentation (such as bids)\nSupport documents may be attached to the submittal email or you may be embedded\nin the table below. The PDF file below contains instructions for embedding PDFs."]
[null,null,null,null,null,null,null,null,"Description","Uploaded PDF","Description","Uploaded PDF"]
[null,null,null,null,null,null,null,null,"Example: Driller bid"]
[null,"- Email the completed Change Notice Form and Implementation Schedule (if project schedule has changed) to: ustpreapproval@azdeq.gov. "]
[]
[null,"- Save the completed Excel file using the following naming convention:"]
[null,"YYYY.MM.DD_XXXX_CXX_CNXX_Change Notice"]
[null,"Year, Month, Date_four digit LUST number (include leading zero)_Cost Sheet Number_Change Notice Number for the Corresponding Cost Sheets_'Change Notice'"]
[]
[null,"- For each Line (Work Item), enter the appropriate information based on the change to the cost sheet (add or subtract units as appropriate)"]
[null,"- Updated number of units are added to the corresponding CN0X section within the corresponding line item (row)"]
[null,"- New line items and changes in unit rates shall be added as new lines beneath the new line indicating row"]
[null,"- For Example: If 8 additional hours are needed to complete a task, put 8 in the corresponding labor row within the correct CN column.\nIf these 8 hours are used by a different labor class than within the original cost sheet (or the unit rate is different), a new line is added where indicated."]
[]
[]
[null,"- To Add rows to the form, follow these instructions:"]
[null,"- Click the button labeled \"ADD NEW ROWS\""]
[null,"- Follow prompts of the macro, entering whole number integers"]
[null,"- Select row numbers so that copied information stays within the same section"]
[null,"(i.e., copy row 90 and paste below row 96)"]
[null,"- If the above was not performed correctly, ADEQ cannot guarantee the spreadsheet will function appropriately with the new rows"]
[]
[null,"O&M of Remedial System Subtask",null,null,"- Gray cells contain formulas, do not change these cells, unless indicated by instructions."]
[]
[]
[]
["LABOR (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"LABOR (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LABOR (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)"]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,"N/A",{"$f":"F31+G31","v":0},{"$f":"(E31*I31)","v":0},null,null,{"$f":"(($F31+K31)+($G31+L31))*$E31","v":0},{"$f":"M31-$J31","v":0},null,null,{"$f":"(($F31+$K31+$O31)+($G31+$L31+$P31))*$E31","v":0},{"$f":"Q31-$J31","v":0},{"$f":"Q31-$M31","v":0},null,null,{"$f":"(($F31+$K31+$O31+$T31)+($G31+$L31+$P31+$U31))*$E31","v":0},{"$f":"V31-$J31","v":0},{"$f":"V31-$M31","v":0},{"$f":"V31-$Q31","v":0},null,null,{"$f":"(($F31+$K31+$O31+$T31+$Z31)+($G31+$L31+$P31+$U31+$AA31))*$E31","v":0},{"$f":"AB31-$J31","v":0},{"$f":"AB31-$M31","v":0},{"$f":"AB31-$Q31","v":0},{"$f":"AB31-$V31","v":0},null,null,{"$f":"(($F31+$K31+$O31+$T31+$Z31+$AG31)+($G31+$L31+$P31+$U31+$AA31+$AH31))*$E31","v":0},{"$f":"AI31-$J31","v":0},{"$f":"AI31-$M31","v":0},{"$f":"AI31-$Q31","v":0},{"$f":"AI31-$V31","v":0},{"$f":"AI31-$AB31","v":0},{"$f":"F31+K31+O31+T31+Z31+AG31","v":0},{"$f":"G31+L31+P31+U31+AA31+AH31","v":0},"N/A",{"$f":"AO31+AP31","v":0},{"$f":"(AR31)*E31","v":0},{"$f":"AS31-J31","v":0},{"$f":"AO31-F31","v":0},{"$f":"AP31-G31","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,"N/A",{"$f":"F32+G32","v":0},{"$f":"(E32*I32)","v":0},null,null,{"$f":"(($F32+K32)+($G32+L32))*$E32","v":0},{"$f":"M32-$J32","v":0},null,null,{"$f":"(($F32+$K32+$O32)+($G32+$L32+$P32))*$E32","v":0},{"$f":"Q32-$J32","v":0},{"$f":"Q32-$M32","v":0},null,null,{"$f":"(($F32+$K32+$O32+$T32)+($G32+$L32+$P32+$U32))*$E32","v":0},{"$f":"V32-$J32","v":0},{"$f":"V32-$M32","v":0},{"$f":"V32-$Q32","v":0},null,null,{"$f":"(($F32+$K32+$O32+$T32+$Z32)+($G32+$L32+$P32+$U32+$AA32))*$E32","v":0},{"$f":"AB32-$J32","v":0},{"$f":"AB32-$M32","v":0},{"$f":"AB32-$Q32","v":0},{"$f":"AB32-$V32","v":0},null,null,{"$f":"(($F32+$K32+$O32+$T32+$Z32+$AG32)+($G32+$L32+$P32+$U32+$AA32+$AH32))*$E32","v":0},{"$f":"AI32-$J32","v":0},{"$f":"AI32-$M32","v":0},{"$f":"AI32-$Q32","v":0},{"$f":"AI32-$V32","v":0},{"$f":"AI32-$AB32","v":0},{"$f":"F32+K32+O32+T32+Z32+AG32","v":0},0,"N/A",{"$f":"AO32+AP32","v":0},{"$f":"(AR32)*E32","v":0},{"$f":"AS32-J32","v":0},{"$f":"AO32-F32","v":0},{"$f":"AP32-G32","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,"N/A",0,{"$f":"(E33*I33)","v":0},null,null,0,0,null,null,0,{"$f":"Q33-$J33","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,{"$f":"AO33-F33","v":0},0]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,"N/A",0,{"$f":"(E34*I34)","v":0},null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V34-$Q34","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,"N/A",0,{"$f":"(E35*I35)","v":0},null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI36-$M36","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS36-J36","v":0},0,0]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V37-$Q37","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI38-$M38","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS38-J38","v":0},0,0]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q40-$J40","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":42},null,null,null,null,0,0,"N/A",{"$f":"F42+G42","v":0},{"$f":"(E42*I42)","v":0},null,null,{"$f":"(($F42+K42)+($G42+L42))*$E42","v":0},{"$f":"M42-$J42","v":0},null,null,0,{"$f":"Q42-$J42","v":0},{"$f":"Q42-$M42","v":0},null,null,{"$f":"(($F42+$K42+$O42+$T42)+($G42+$L42+$P42+$U42))*$E42","v":0},{"$f":"V42-$J42","v":0},{"$f":"V42-$M42","v":0},{"$f":"V42-$Q42","v":0},null,null,{"$f":"(($F42+$K42+$O42+$T42+$Z42)+($G42+$L42+$P42+$U42+$AA42))*$E42","v":0},{"$f":"AB42-$J42","v":0},{"$f":"AB42-$M42","v":0},{"$f":"AB42-$Q42","v":0},{"$f":"AB42-$V42","v":0},null,null,{"$f":"(($F42+$K42+$O42+$T42+$Z42+$AG42)+($G42+$L42+$P42+$U42+$AA42+$AH42))*$E42","v":0},{"$f":"AI42-$J42","v":0},{"$f":"AI42-$M42","v":0},{"$f":"AI42-$Q42","v":0},{"$f":"AI42-$V42","v":0},{"$f":"AI42-$AB42","v":0},{"$f":"F42+K42+O42+T42+Z42+AG42","v":0},0,"N/A",0,{"$f":"(AR42)*E42","v":0},{"$f":"AS42-J42","v":0},0,0]
[{"$f":"ROW()","v":43},null,null,null,null,0,0,"N/A",0,{"$f":"(E43*I43)","v":0},null,null,{"$f":"(($F43+K43)+($G43+L43))*$E43","v":0},0,null,null,0,{"$f":"P43-$J43","v":0},{"$f":"Q43-$M43","v":0},null,null,0,{"$f":"V43-$J43","v":0},{"$f":"V43-$M43","v":0},0,null,null,0,{"$f":"AB43-$J43","v":0},{"$f":"AB43-$M43","v":0},0,0,null,null,0,{"$f":"AI43-$J43","v":0},{"$f":"AI43-$M43","v":0},0,0,0,0,0,"N/A",0,{"$f":"(AR43)*E43","v":0},{"$f":"AS43-J43","v":0},0,0]
[{"$f":"ROW()","v":44},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB44-$J44","v":0},0,0,0,null,null,0,0,{"$f":"AI44-$M44","v":0},0,{"$f":"AI44-$V44","v":0},0,0,0,"N/A",0,{"$f":"(AR44)*E44","v":0},{"$f":"AS44-J44","v":0},0,0]
[{"$f":"ROW()","v":45},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,{"$f":"AI45-$Q45","v":0},{"$f":"AI45-$V45","v":0},0,0,0,"N/A",0,{"$f":"(AR45)*E45","v":0},{"$f":"AS45-J45","v":0},0,0]
[{"$f":"ROW()","v":46},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,{"$f":"AB46-$Q46","v":0},0,null,null,0,{"$f":"AI46-$J46","v":0},0,0,0,{"$f":"AI46-$AB46","v":0},0,0,"N/A",0,{"$f":"(AR46)*E46","v":0},{"$f":"AS46-J46","v":0},0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Labor Costs Requested",{"$f":"SUMPRODUCT(E31:E41,F31:F41)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Labor Costs Requested",{"$f":"SUMPRODUCT(E31:E41,G31:G41)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Labor Costs Requested",{"$f":"SUM(J31:J41)","v":0}]
[null,null,null,null,null,null,null,null,"Change Notice Labor Costs Requested",{"$f":"SUM($AT$31:$AT$47)","v":0},null,null,null,{"$f":"SUM(N31:N47)","v":0},null,null,null,{"$f":"SUM(R31:R47)","v":0},{"$f":"SUM(S31:S47)","v":0},null,null,null,{"$f":"SUM(W31:W47)","v":0},{"$f":"SUM(X31:X47)","v":0},{"$f":"SUM(Y31:Y47)","v":0},null,null,null,{"$f":"SUM(AC31:AC47)","v":0},{"$f":"SUM(AD31:AD47)","v":0},0,{"$f":"SUM(AF31:AF47)","v":0},null,null,null,{"$f":"SUM(AJ31:AJ47)","v":0},{"$f":"SUM(AK31:AK47)","v":0},0,0,0]
[]
[]
["EQUIPMENT/MATERIALS/SUPPLIES (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"EQUIPMENT/MATERIALS/SUPPLIES (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EQUIPMENT/MATERIALS/SUPPLIES (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)"]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,"N/A",{"$f":"F56+G56","v":0},{"$f":"(E56*I56)","v":0},null,null,{"$f":"(($F56+K56)+($G56+L56))*$E56","v":0},{"$f":"M56-$J56","v":0},null,null,{"$f":"(($F56+$K56+$O56)+($G56+$L56+$P56))*$E56","v":0},{"$f":"Q56-$J56","v":0},{"$f":"Q56-$M56","v":0},null,null,{"$f":"(($F56+$K56+$O56+$T56)+($G56+$L56+$P56+$U56))*$E56","v":0},{"$f":"V56-$J56","v":0},{"$f":"V56-$M56","v":0},{"$f":"V56-$Q56","v":0},null,null,{"$f":"(($F56+$K56+$O56+$T56+$Z56)+($G56+$L56+$P56+$U56+$AA56))*$E56","v":0},{"$f":"AB56-$J56","v":0},{"$f":"AB56-$M56","v":0},{"$f":"AB56-$Q56","v":0},{"$f":"AB56-$V56","v":0},null,null,{"$f":"(($F56+$K56+$O56+$T56+$Z56+$AG56)+($G56+$L56+$P56+$U56+$AA56+$AH56))*$E56","v":0},{"$f":"AI56-$J56","v":0},{"$f":"AI56-$M56","v":0},{"$f":"AI56-$Q56","v":0},{"$f":"AI56-$V56","v":0},{"$f":"AI56-$AB56","v":0},{"$f":"F56+K56+O56+T56+Z56+AG56","v":0},{"$f":"G56+L56+P56+U56+AA56+AH56","v":0},"N/A",{"$f":"AO56+AP56","v":0},{"$f":"(AR56)*E56","v":0},{"$f":"AS56-J56","v":0},{"$f":"AO56-F56","v":0},{"$f":"AP56-G56","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,"N/A",0,{"$f":"(E57*I57)","v":0},null,null,{"$f":"(($F57+K57)+($G57+L57))*$E57","v":0},{"$f":"M57-$J57","v":0},null,null,{"$f":"(($F57+$K57+$O57)+($G57+$L57+$P57))*$E57","v":0},{"$f":"Q57-$J57","v":0},{"$f":"Q57-$M57","v":0},null,null,{"$f":"(($F57+$K57+$O57+$T57)+($G57+$L57+$P57+$U57))*$E57","v":0},{"$f":"V57-$J57","v":0},{"$f":"V57-$M57","v":0},{"$f":"V57-$Q57","v":0},null,null,{"$f":"(($F57+$K57+$O57+$T57+$Z57)+($G57+$L57+$P57+$U57+$AA57))*$E57","v":0},{"$f":"AB57-$J57","v":0},{"$f":"AB57-$M57","v":0},{"$f":"AB57-$Q57","v":0},{"$f":"AB57-$V57","v":0},null,null,{"$f":"(($F57+$K57+$O57+$T57+$Z57+$AG57)+($G57+$L57+$P57+$U57+$AA57+$AH57))*$E57","v":0},{"$f":"AI57-$J57","v":0},{"$f":"AI57-$M57","v":0},{"$f":"AI57-$Q57","v":0},{"$f":"AI57-$V57","v":0},{"$f":"AI57-$AB57","v":0},{"$f":"F57+K57+O57+T57+Z57+AG57","v":0},0,"N/A",{"$f":"AO57+AP57","v":0},{"$f":"(AR57)*E57","v":0},{"$f":"AS57-J57","v":0},{"$f":"AO57-F57","v":0},{"$f":"AP57-G57","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q58-$J58","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,{"$f":"AO58-F58","v":0},0]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V59-$Q59","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V60-$Q60","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI61-$M61","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS61-J61","v":0},0,0]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V62-$Q62","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI62-$M62","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS62-J62","v":0},0,0]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V63-$Q63","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI63-$M63","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS63-J63","v":0},0,0]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI64-$M64","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS64-J64","v":0},0,0]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q65-$J65","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":67},null,null,null,null,0,0,"N/A",0,{"$f":"(E67*I67)","v":0},null,null,{"$f":"(($F67+K67)+($G67+L67))*$E67","v":0},{"$f":"M67-$J67","v":0},null,null,0,{"$f":"Q67-$J67","v":0},{"$f":"Q67-$M67","v":0},null,null,{"$f":"(($F67+$K67+$O67+$T67)+($G67+$L67+$P67+$U67))*$E67","v":0},{"$f":"V67-$J67","v":0},{"$f":"V67-$M67","v":0},{"$f":"V67-$Q67","v":0},null,null,{"$f":"(($F67+$K67+$O67+$T67+$Z67)+($G67+$L67+$P67+$U67+$AA67))*$E67","v":0},{"$f":"AB67-$J67","v":0},{"$f":"AB67-$M67","v":0},{"$f":"AB67-$Q67","v":0},{"$f":"AB67-$V67","v":0},null,null,{"$f":"(($F67+$K67+$O67+$T67+$Z67+$AG67)+($G67+$L67+$P67+$U67+$AA67+$AH67))*$E67","v":0},{"$f":"AI67-$J67","v":0},{"$f":"AI67-$M67","v":0},{"$f":"AI67-$Q67","v":0},{"$f":"AI67-$V67","v":0},{"$f":"AI67-$AB67","v":0},{"$f":"F67+K67+O67+T67+Z67+AG67","v":0},0,"N/A",{"$f":"AO67+AP67","v":0},{"$f":"(AR67)*E67","v":0},{"$f":"AS67-J67","v":0},{"$f":"AO67-F67","v":0},0]
[{"$f":"ROW()","v":68},null,null,null,null,0,0,"N/A",0,{"$f":"(E68*I68)","v":0},null,null,{"$f":"(($F68+K68)+($G68+L68))*$E68","v":0},{"$f":"M68-$J68","v":0},null,null,0,{"$f":"P68-$J68","v":0},{"$f":"Q68-$M68","v":0},null,null,0,{"$f":"V68-$J68","v":0},{"$f":"V68-$M68","v":0},{"$f":"V68-$Q68","v":0},null,null,0,{"$f":"AB68-$J68","v":0},{"$f":"AB68-$M68","v":0},{"$f":"AB68-$Q68","v":0},{"$f":"AB68-$V68","v":0},null,null,0,{"$f":"AI68-$J68","v":0},{"$f":"AI68-$M68","v":0},{"$f":"AI68-$Q68","v":0},{"$f":"AI68-$V68","v":0},{"$f":"AI68-$AB68","v":0},0,0,"N/A",0,{"$f":"(AR68)*E68","v":0},{"$f":"AS68-J68","v":0},0,0]
[{"$f":"ROW()","v":69},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB69-$J69","v":0},0,0,0,null,null,0,0,{"$f":"AI69-$M69","v":0},0,{"$f":"AI69-$V69","v":0},0,0,0,"N/A",0,{"$f":"(AR69)*E69","v":0},{"$f":"AS69-J69","v":0},0,0]
[{"$f":"ROW()","v":70},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB70-$J70","v":0},0,0,0,null,null,0,0,{"$f":"AI70-$M70","v":0},{"$f":"AI70-$Q70","v":0},{"$f":"AI70-$V70","v":0},0,0,0,"N/A",0,{"$f":"(AR70)*E70","v":0},{"$f":"AS70-J70","v":0},0,0]
[{"$f":"ROW()","v":71},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,{"$f":"AB71-$Q71","v":0},0,null,null,0,{"$f":"AI71-$J71","v":0},0,{"$f":"AI71-$Q71","v":0},{"$f":"AI71-$V71","v":0},{"$f":"AI71-$AB71","v":0},0,0,"N/A",0,{"$f":"(AR71)*E71","v":0},{"$f":"AS71-J71","v":0},0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Equipment/Materials/Supplies Costs Requested",{"$f":"SUMPRODUCT(E56:E66,F56:F66)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Equipment/Materials/Supplies Costs Requested",{"$f":"SUMPRODUCT(E56:E66,G56:G66)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Equipment/Materials/Supplies Costs Requested",{"$f":"SUM(J56:J66)","v":0}]
[null,null,null,null,null,null,null,null,"Change Notice Equipment/Materials/Supplies Costs Requested",{"$f":"SUM($AT$56:$AT$72)","v":0},null,null,null,{"$f":"SUM(N56:N72)","v":0},null,null,null,{"$f":"SUM(R56:R72)","v":0},{"$f":"SUM(S56:S72)","v":0},null,null,null,{"$f":"SUM(W56:W72)","v":0},{"$f":"SUM(X56:X72)","v":0},{"$f":"SUM(Y56:Y72)","v":0},null,null,null,{"$f":"SUM(AC56:AC72)","v":0},{"$f":"SUM(AD56:AD72)","v":0},0,{"$f":"SUM(AF56:AF72)","v":0},null,null,null,{"$f":"SUM(AJ56:AJ72)","v":0},{"$f":"SUM(AK56:AK72)","v":0},0,0,0]
[]
[]
["SUBCONTRACTORS (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"SUBCONTRACTORS (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUBCONTRACTORS (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)","CN01 Markup","CN02 Markup","CN03 Markup","CN04 Markup","CN05 Markup"]
[{"$f":"ROW()","v":81},null,null,null,null,null,null,null,{"$f":"F81+G81","v":0},{"$f":"(E81*I81)+H81","v":0},null,null,{"$f":"$J81+(SUM(K81:L81)*$E81)+$AW81","v":0},{"$f":"M81-$J81","v":0},null,null,{"$f":"$J81+(SUM(O81:P81,K81:L81)*$E81)+SUM($AW81:$AX81)","v":0},{"$f":"Q81-$J81","v":0},{"$f":"Q81-$M81","v":0},null,null,{"$f":"$J81+(SUM(T81:U81,O81:P81,K81:L81)*$E81)+SUM($AW81:$AY81)","v":0},{"$f":"V81-$J81","v":0},{"$f":"V81-$M81","v":0},{"$f":"V81-$Q81","v":0},null,null,{"$f":"$J81+(SUM(Z81:AA81,T81:U81,O81:P81,K81:L81)*$E81)+SUM($AW81:$AZ81)","v":0},{"$f":"AB81-$J81","v":0},{"$f":"AB81-$M81","v":0},{"$f":"AB81-$Q81","v":0},{"$f":"AB81-$V81","v":0},null,null,{"$f":"$J81+(SUM(AG81:AH81,Z81:AA81,T81:U81,O81:P81,K81:L81)*$E81)+SUM($AW81:$BA81)","v":0},{"$f":"AI81-$J81","v":0},{"$f":"AI81-$M81","v":0},{"$f":"AI81-$Q81","v":0},{"$f":"AI81-$V81","v":0},{"$f":"AI81-$AB81","v":0},{"$f":"F81+K81+O81+T81+Z81+AG81","v":0},{"$f":"G81+L81+P81+U81+AA81+AH81","v":0},{"$f":"($J$110/100)*(SUM(AO81:AP81)*E81)","v":0},{"$f":"AO81+AP81","v":0},{"$f":"(AR81)*E81+AQ81","v":0},{"$f":"AS81-J81","v":0},{"$f":"AO81-F81","v":0},0,{"$f":"SUM(K81:L81)*E81*$J$110/100","v":0},{"$f":"SUM(O81:P81)*E81*$J$110/100","v":0},{"$f":"SUM(T81:U81)*E81*$J$110/100","v":0},{"$f":"SUM(Z81:AA81)*E81*$J$110/100","v":0},{"$f":"SUM(AG81:AH81)*E81*$J$110/100","v":0}]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,null,{"$f":"F82+G82","v":0},{"$f":"(E82*I82)+H82","v":0},null,null,{"$f":"$J82+(SUM(K82:L82)*$E82)+$AW82","v":0},{"$f":"M82-$J82","v":0},null,null,{"$f":"$J82+(SUM(O82:P82,K82:L82)*$E82)+SUM($AW82:$AX82)","v":0},{"$f":"Q82-$J82","v":0},{"$f":"Q82-$M82","v":0},null,null,{"$f":"$J82+(SUM(T82:U82,O82:P82,K82:L82)*$E82)+SUM($AW82:$AY82)","v":0},{"$f":"V82-$J82","v":0},{"$f":"V82-$M82","v":0},{"$f":"V82-$Q82","v":0},null,null,{"$f":"$J82+(SUM(Z82:AA82,T82:U82,O82:P82,K82:L82)*$E82)+SUM($AW82:$AZ82)","v":0},{"$f":"AB82-$J82","v":0},{"$f":"AB82-$M82","v":0},0,0,null,null,{"$f":"$J82+(SUM(AG82:AH82,Z82:AA82,T82:U82,O82:P82,K82:L82)*$E82)+SUM($AW82:$BA82)","v":0},{"$f":"AI82-$J82","v":0},{"$f":"AI82-$M82","v":0},0,{"$f":"AI82-$V82","v":0},{"$f":"AI82-$AB82","v":0},{"$f":"F82+K82+O82+T82+Z82+AG82","v":0},0,{"$f":"($J$110/100)*(SUM(AO82:AP82)*E82)","v":0},{"$f":"AO82+AP82","v":0},{"$f":"(AR82)*E82+AQ82","v":0},{"$f":"AS82-J82","v":0},0,0,{"$f":"SUM(K82:L82)*E82*$J$110/100","v":0},0,0,0,0]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,null,0,0,null,null,{"$f":"$J83+(SUM(K83:L83)*$E83)+$AW83","v":0},0,null,null,0,{"$f":"Q83-$J83","v":0},{"$f":"Q83-$M83","v":0},null,null,{"$f":"$J83+(SUM(T83:U83,O83:P83,K83:L83)*$E83)+SUM($AW83:$AY83)","v":0},0,0,0,null,null,0,0,0,0,0,null,null,0,{"$f":"AI83-$J83","v":0},0,0,0,0,0,0,{"$f":"($J$110/100)*(SUM(AO83:AP83)*E83)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":84},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,{"$f":"Q84-$J84","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":85},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":86},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":87},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":88},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":89},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":91},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":93},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":94},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,{"$f":"Q94-$M94","v":0},null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":95},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,{"$f":"Q95-$M95","v":0},null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":97},null,null,null,null,0,0,0,0,0,null,null,{"$f":"((($F97+K97)+($G97+L97))*$E97)+IF(SUM(K97:L97)=0,0,AW97)","v":0},{"$f":"M97-$J97","v":0},null,null,{"$f":"(($F97+$K97+$O97)+($G97+$L97+$P97))*$E97+IF(SUM(K97:L97,O97:P97)=0,0,SUM(AW97:AX97))","v":0},{"$f":"Q97-$J97","v":0},{"$f":"Q97-$M97","v":0},null,null,{"$f":"(($F97+$K97+$O97+$T97)+($G97+$L97+$P97+$U97))*$E97+IF(SUM(K97:L97,O97:P97,T97:U97)=0,0,SUM(AW97:AY97))","v":0},{"$f":"V97-$J97","v":0},{"$f":"V97-$M97","v":0},{"$f":"V97-$Q97","v":0},null,null,{"$f":"(($F97+$K97+$O97+$T97+$Z97)+($G97+$L97+$P97+$U97+$AA97))*$E97+IF(SUM(K97:L97,O97:P97,T97:U97,Z97:AA97)=0,0,SUM(AW97:AZ97))","v":0},{"$f":"AB97-$J97","v":0},{"$f":"AB97-$M97","v":0},{"$f":"AB97-$Q97","v":0},{"$f":"AB97-$V97","v":0},null,null,{"$f":"(($F97+$K97+$O97+$T97+$Z97+$AG97)+($G97+$L97+$P97+$U97+$AA97+$AH97))*$E97+IF(SUM(K97:L97,O97:P97,T97:U97,Z97:AA97,AG97:AH97)=0,0,SUM(AW97:BA97))","v":0},{"$f":"AI97-$J97","v":0},{"$f":"AI97-$M97","v":0},{"$f":"AI97-$Q97","v":0},{"$f":"AI97-$V97","v":0},{"$f":"AI97-$AB97","v":0},{"$f":"F97+K97+O97+T97+Z97+AG97","v":0},0,{"$f":"($J$110/100)*(SUM(AO97:AP97)*E97)","v":0},{"$f":"AO97+AP97","v":0},{"$f":"(AR97)*E97+AQ97","v":0},{"$f":"AS97-J97","v":0},{"$f":"AO97-F97","v":0},0,{"$f":"SUM(K97:L97)*E97*$J$110/100","v":0},{"$f":"SUM(O97:P97)*E97*$J$110/100","v":0},{"$f":"SUM(T97:U97)*E97*$J$110/100","v":0},{"$f":"SUM(Z97:AA97)*E97*$J$110/100","v":0},{"$f":"SUM(AG97:AH97)*E97*$J$110/100","v":0}]
[{"$f":"ROW()","v":98},null,null,null,null,0,0,0,0,0,null,null,{"$f":"((($F98+K98)+($G98+L98))*$E98)+IF(SUM(K98:L98)=0,0,AW98)","v":0},{"$f":"M98-$J98","v":0},null,null,{"$f":"(($F98+$K98+$O98)+($G98+$L98+$P98))*$E98+IF(SUM(K98:L98,O98:P98)=0,0,SUM(AW98:AX98))","v":0},{"$f":"Q98-$J98","v":0},0,null,null,{"$f":"(($F98+$K98+$O98+$T98)+($G98+$L98+$P98+$U98))*$E98+IF(SUM(K98:L98,O98:P98,T98:U98)=0,0,SUM(AW98:AY98))","v":0},{"$f":"V98-$J98","v":0},{"$f":"V98-$M98","v":0},{"$f":"V98-$Q98","v":0},null,null,{"$f":"(($F98+$K98+$O98+$T98+$Z98)+($G98+$L98+$P98+$U98+$AA98))*$E98+IF(SUM(K98:L98,O98:P98,T98:U98,Z98:AA98)=0,0,SUM(AW98:AZ98))","v":0},{"$f":"AB98-$J98","v":0},{"$f":"AB98-$M98","v":0},{"$f":"AB98-$Q98","v":0},{"$f":"AB98-$V98","v":0},null,null,{"$f":"(($F98+$K98+$O98+$T98+$Z98+$AG98)+($G98+$L98+$P98+$U98+$AA98+$AH98))*$E98+IF(SUM(K98:L98,O98:P98,T98:U98,Z98:AA98,AG98:AH98)=0,0,SUM(AW98:BA98))","v":0},{"$f":"AI98-$J98","v":0},0,{"$f":"AI98-$Q98","v":0},{"$f":"AI98-$V98","v":0},{"$f":"AI98-$AB98","v":0},0,0,0,0,{"$f":"(AR98)*E98+AQ98","v":0},{"$f":"AS98-J98","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":99},null,null,null,null,0,0,0,0,{"$f":"(E99*I99)+H99","v":0},null,null,0,0,null,null,{"$f":"(($F99+$K99+$O99)+($G99+$L99+$P99))*$E99+IF(SUM(K99:L99,O99:P99)=0,0,SUM(AW99:AX99))","v":0},{"$f":"Q99-$J99","v":0},0,null,null,{"$f":"(($F99+$K99+$O99+$T99)+($G99+$L99+$P99+$U99))*$E99+IF(SUM(K99:L99,O99:P99,T99:U99)=0,0,SUM(AW99:AY99))","v":0},0,0,{"$f":"V99-$Q99","v":0},null,null,0,0,0,{"$f":"AB99-$Q99","v":0},{"$f":"AB99-$V99","v":0},null,null,0,0,0,{"$f":"AI99-$Q99","v":0},{"$f":"AI99-$V99","v":0},{"$f":"AI99-$AB99","v":0},0,0,0,0,0,{"$f":"AS99-J99","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":100},null,null,null,null,0,0,0,0,{"$f":"(E100*I100)+H100","v":0},null,null,0,0,null,null,{"$f":"(($F100+$K100+$O100)+($G100+$L100+$P100))*$E100+IF(SUM(K100:L100,O100:P100)=0,0,SUM(AW100:AX100))","v":0},0,0,null,null,{"$f":"(($F100+$K100+$O100+$T100)+($G100+$L100+$P100+$U100))*$E100+IF(SUM(K100:L100,O100:P100,T100:U100)=0,0,SUM(AW100:AY100))","v":0},{"$f":"V100-$J100","v":0},0,{"$f":"V100-$Q100","v":0},null,null,0,0,0,{"$f":"AB100-$Q100","v":0},{"$f":"AB100-$V100","v":0},null,null,0,0,0,{"$f":"AI100-$Q100","v":0},{"$f":"AI100-$V100","v":0},{"$f":"AI100-$AB100","v":0},0,0,0,0,0,{"$f":"AS100-J100","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":101},null,null,null,null,0,0,0,0,{"$f":"(E101*I101)+H101","v":0},null,null,0,0,null,null,0,0,0,null,null,{"$f":"(($F101+$K101+$O101+$T101)+($G101+$L101+$P101+$U101))*$E101+IF(SUM(K101:L101,O101:P101,T101:U101)=0,0,SUM(AW101:AY101))","v":0},0,0,{"$f":"V101-$Q101","v":0},null,null,0,0,0,{"$f":"AB101-$Q101","v":0},{"$f":"AB101-$V101","v":0},null,null,0,0,0,{"$f":"AI101-$Q101","v":0},{"$f":"AI101-$V101","v":0},{"$f":"AI101-$AB101","v":0},0,0,0,0,0,{"$f":"AS101-J101","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":102},null,null,null,null,0,0,0,0,{"$f":"(E102*I102)+H102","v":0},null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V102-$Q102","v":0},null,null,0,0,0,{"$f":"AB102-$Q102","v":0},{"$f":"AB102-$V102","v":0},null,null,0,0,0,{"$f":"AI102-$Q102","v":0},{"$f":"AI102-$V102","v":0},{"$f":"AI102-$AB102","v":0},0,0,0,0,0,{"$f":"AS102-J102","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":103},null,null,null,null,0,0,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":104},null,null,null,null,0,0,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":105},null,null,null,null,0,0,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":106},null,null,null,null,0,0,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI106-$M106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Subcontractors Costs Requested",{"$f":"SUMPRODUCT(E81:E96,F81:F96)+(SUMPRODUCT(E81:E96,F81:F96)*(J110/100))","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Subcontractors Costs Requested",{"$f":"SUMPRODUCT(E81:E96,G81:G96)+(SUMPRODUCT(E81:E96,G81:G96)*(J110/100))","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Subcontractors Costs Requested",{"$f":"SUM(J81:J96)","v":0}]
[null,null,null,null,null,null,null,null,"Subcontractor Markup (Same as Cost Sheet)",10]
[null,null,null,null,null,null,null,null,"Change Notice Subcontractors Costs Requested",{"$f":"SUM($AT$81:$AT$107)","v":0},null,null,null,{"$f":"SUM(N81:N107)","v":0},null,null,null,{"$f":"SUM(R81:R107)","v":0},0,null,null,null,{"$f":"SUM(W81:W107)","v":0},0,0,null,null,null,{"$f":"SUM(AC81:AC107)","v":0},0,0,0,null,null,null,{"$f":"SUM(AJ81:AJ107)","v":0},0,0,0,{"$f":"SUM(AN81:AN107)","v":0}]
[]
[]
["PERMITS/FEES (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"PERMITS/FEES (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PERMITS/FEES (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)"]
[{"$f":"ROW()","v":117},null,null,null,null,null,null,"N/A",{"$f":"F117+G117","v":0},{"$f":"(E117*I117)","v":0},null,null,{"$f":"(($F117+K117)+($G117+L117))*$E117","v":0},{"$f":"M117-$J117","v":0},null,null,{"$f":"(($F117+$K117+$O117)+($G117+$L117+$P117))*$E117","v":0},{"$f":"Q117-$J117","v":0},{"$f":"Q117-$M117","v":0},null,null,{"$f":"(($F117+$K117+$O117+$T117)+($G117+$L117+$P117+$U117))*$E117","v":0},{"$f":"V117-$J117","v":0},{"$f":"V117-$M117","v":0},{"$f":"V117-$Q117","v":0},null,null,{"$f":"(($F117+$K117+$O117+$T117+$Z117)+($G117+$L117+$P117+$U117+$AA117))*$E117","v":0},{"$f":"AB117-$J117","v":0},{"$f":"AB117-$M117","v":0},{"$f":"AB117-$Q117","v":0},{"$f":"AB117-$V117","v":0},null,null,{"$f":"(($F117+$K117+$O117+$T117+$Z117+$AG117)+($G117+$L117+$P117+$U117+$AA117+$AH117))*$E117","v":0},{"$f":"AI117-$J117","v":0},{"$f":"AI117-$M117","v":0},{"$f":"AI117-$Q117","v":0},{"$f":"AI117-$V117","v":0},{"$f":"AI117-$AB117","v":0},{"$f":"F117+K117+O117+T117+Z117+AG117","v":0},{"$f":"G117+L117+P117+U117+AA117+AH117","v":0},"N/A",{"$f":"AO117+AP117","v":0},{"$f":"(AR117)*E117","v":0},{"$f":"AS117-J117","v":0},{"$f":"AO117-F117","v":0},{"$f":"AP117-G117","v":0}]
[{"$f":"ROW()","v":118},null,null,null,null,null,null,"N/A",0,{"$f":"(E118*I118)","v":0},null,null,{"$f":"(($F118+K118)+($G118+L118))*$E118","v":0},{"$f":"M118-$J118","v":0},null,null,{"$f":"(($F118+$K118+$O118)+($G118+$L118+$P118))*$E118","v":0},{"$f":"Q118-$J118","v":0},{"$f":"Q118-$M118","v":0},null,null,{"$f":"(($F118+$K118+$O118+$T118)+($G118+$L118+$P118+$U118))*$E118","v":0},{"$f":"V118-$J118","v":0},{"$f":"V118-$M118","v":0},{"$f":"V118-$Q118","v":0},null,null,{"$f":"(($F118+$K118+$O118+$T118+$Z118)+($G118+$L118+$P118+$U118+$AA118))*$E118","v":0},{"$f":"AB118-$J118","v":0},{"$f":"AB118-$M118","v":0},{"$f":"AB118-$Q118","v":0},{"$f":"AB118-$V118","v":0},null,null,{"$f":"(($F118+$K118+$O118+$T118+$Z118+$AG118)+($G118+$L118+$P118+$U118+$AA118+$AH118))*$E118","v":0},{"$f":"AI118-$J118","v":0},{"$f":"AI118-$M118","v":0},{"$f":"AI118-$Q118","v":0},{"$f":"AI118-$V118","v":0},{"$f":"AI118-$AB118","v":0},{"$f":"F118+K118+O118+T118+Z118+AG118","v":0},0,"N/A",{"$f":"AO118+AP118","v":0},{"$f":"(AR118)*E118","v":0},{"$f":"AS118-J118","v":0},{"$f":"AO118-F118","v":0},{"$f":"AP118-G118","v":0}]
[{"$f":"ROW()","v":119},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q119-$J119","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,{"$f":"AO119-F119","v":0},0]
[{"$f":"ROW()","v":120},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V120-$Q120","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":121},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V121-$Q121","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":122},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI122-$M122","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS122-J122","v":0},0,0]
[{"$f":"ROW()","v":123},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V123-$Q123","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI123-$M123","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS123-J123","v":0},0,0]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V124-$Q124","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI124-$M124","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS124-J124","v":0},0,0]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI125-$M125","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS125-J125","v":0},0,0]
[{"$f":"ROW()","v":126},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q126-$J126","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":128},null,null,null,null,0,0,"N/A",{"$f":"F128+G128","v":0},{"$f":"(E128*I128)","v":0},null,null,{"$f":"(($F128+K128)+($G128+L128))*$E128","v":0},{"$f":"M128-$J128","v":0},null,null,0,{"$f":"Q128-$J128","v":0},{"$f":"Q128-$M128","v":0},null,null,{"$f":"(($F128+$K128+$O128+$T128)+($G128+$L128+$P128+$U128))*$E128","v":0},{"$f":"V128-$J128","v":0},{"$f":"V128-$M128","v":0},{"$f":"V128-$Q128","v":0},null,null,{"$f":"(($F128+$K128+$O128+$T128+$Z128)+($G128+$L128+$P128+$U128+$AA128))*$E128","v":0},{"$f":"AB128-$J128","v":0},{"$f":"AB128-$M128","v":0},{"$f":"AB128-$Q128","v":0},{"$f":"AB128-$V128","v":0},null,null,{"$f":"(($F128+$K128+$O128+$T128+$Z128+$AG128)+($G128+$L128+$P128+$U128+$AA128+$AH128))*$E128","v":0},{"$f":"AI128-$J128","v":0},{"$f":"AI128-$M128","v":0},{"$f":"AI128-$Q128","v":0},{"$f":"AI128-$V128","v":0},{"$f":"AI128-$AB128","v":0},{"$f":"F128+K128+O128+T128+Z128+AG128","v":0},0,"N/A",{"$f":"AO128+AP128","v":0},{"$f":"(AR128)*E128","v":0},{"$f":"AS128-J128","v":0},{"$f":"AO128-F128","v":0},0]
[{"$f":"ROW()","v":129},null,null,null,null,0,0,"N/A",0,0,null,null,{"$f":"(($F129+K129)+($G129+L129))*$E129","v":0},{"$f":"M129-$J129","v":0},null,null,0,{"$f":"P129-$J129","v":0},{"$f":"Q129-$M129","v":0},null,null,0,{"$f":"V129-$J129","v":0},{"$f":"V129-$M129","v":0},{"$f":"V129-$Q129","v":0},null,null,0,{"$f":"AB129-$J129","v":0},{"$f":"AB129-$M129","v":0},{"$f":"AB129-$Q129","v":0},{"$f":"AB129-$V129","v":0},null,null,0,{"$f":"AI129-$J129","v":0},{"$f":"AI129-$M129","v":0},{"$f":"AI129-$Q129","v":0},{"$f":"AI129-$V129","v":0},{"$f":"AI129-$AB129","v":0},0,0,"N/A",0,{"$f":"(AR129)*E129","v":0},{"$f":"AS129-J129","v":0},0,0]
[{"$f":"ROW()","v":130},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB130-$J130","v":0},0,0,0,null,null,0,0,{"$f":"AI130-$M130","v":0},0,{"$f":"AI130-$V130","v":0},0,0,0,"N/A",0,{"$f":"(AR130)*E130","v":0},{"$f":"AS130-J130","v":0},0,0]
[{"$f":"ROW()","v":131},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB131-$J131","v":0},0,0,0,null,null,0,0,{"$f":"AI131-$M131","v":0},{"$f":"AI131-$Q131","v":0},{"$f":"AI131-$V131","v":0},0,0,0,"N/A",0,{"$f":"(AR131)*E131","v":0},{"$f":"AS131-J131","v":0},0,0]
[{"$f":"ROW()","v":132},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,{"$f":"AB132-$Q132","v":0},0,null,null,0,{"$f":"AI132-$J132","v":0},0,{"$f":"AI132-$Q132","v":0},{"$f":"AI132-$V132","v":0},{"$f":"AI132-$AB132","v":0},0,0,"N/A",0,{"$f":"(AR132)*E132","v":0},{"$f":"AS132-J132","v":0},0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Permits/Fees Costs Requested",{"$f":"SUMPRODUCT(E117:E127,F117:F127)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Permits/Fees Costs Requested",{"$f":"SUMPRODUCT(E117:E127,G117:G127)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Permits/Fees Costs Requested",{"$f":"SUM(J117:J127)","v":0}]
[null,null,null,null,null,null,null,null,"Change Notice Permits/Fees Costs Requested",{"$f":"SUM($AT$117:$AT$133)","v":0},null,null,null,{"$f":"SUM(N117:N133)","v":0},null,null,null,{"$f":"SUM(R117:R133)","v":0},{"$f":"SUM(S117:S133)","v":0},null,null,null,{"$f":"SUM(W117:W133)","v":0},{"$f":"SUM(X117:X133)","v":0},{"$f":"SUM(Y117:Y133)","v":0},null,null,null,{"$f":"SUM(AC117:AC133)","v":0},{"$f":"SUM(AD117:AD133)","v":0},{"$f":"SUM(AE117:AE133)","v":0},{"$f":"SUM(AF117:AF133)","v":0},null,null,null,{"$f":"SUM(AJ117:AJ133)","v":0},{"$f":"SUM(AK117:AK133)","v":0},{"$f":"SUM(AL117:AL133)","v":0},{"$f":"SUM(AM117:AM133)","v":0},{"$f":"SUM(AN117:AN133)","v":0}]
[]
[]
["MISCELLANEOUS (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"MISCELLANEOUS (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MISCELLANEOUS (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)"]
[{"$f":"ROW()","v":142},null,null,null,null,null,null,"N/A",{"$f":"F142+G142","v":0},{"$f":"(E142*I142)","v":0},null,null,{"$f":"(($F142+K142)+($G142+L142))*$E142","v":0},{"$f":"M142-$J142","v":0},null,null,{"$f":"(($F142+$K142+$O142)+($G142+$L142+$P142))*$E142","v":0},{"$f":"Q142-$J142","v":0},{"$f":"Q142-$M142","v":0},null,null,{"$f":"(($F142+$K142+$O142+$T142)+($G142+$L142+$P142+$U142))*$E142","v":0},{"$f":"V142-$J142","v":0},{"$f":"V142-$M142","v":0},{"$f":"V142-$Q142","v":0},null,null,{"$f":"(($F142+$K142+$O142+$T142+$Z142)+($G142+$L142+$P142+$U142+$AA142))*$E142","v":0},{"$f":"AB142-$J142","v":0},{"$f":"AB142-$M142","v":0},{"$f":"AB142-$Q142","v":0},{"$f":"AB142-$V142","v":0},null,null,{"$f":"(($F142+$K142+$O142+$T142+$Z142+$AG142)+($G142+$L142+$P142+$U142+$AA142+$AH142))*$E142","v":0},{"$f":"AI142-$J142","v":0},{"$f":"AI142-$M142","v":0},{"$f":"AI142-$Q142","v":0},{"$f":"AI142-$V142","v":0},{"$f":"AI142-$AB142","v":0},{"$f":"F142+K142+O142+T142+Z142+AG142","v":0},{"$f":"G142+L142+P142+U142+AA142+AH142","v":0},"N/A",{"$f":"AO142+AP142","v":0},{"$f":"(AR142)*E142","v":0},{"$f":"AS142-J142","v":0},{"$f":"AO142-F142","v":0},{"$f":"AP142-G142","v":0}]
[{"$f":"ROW()","v":143},null,null,null,null,null,null,"N/A",0,0,null,null,{"$f":"(($F143+K143)+($G143+L143))*$E143","v":0},{"$f":"M143-$J143","v":0},null,null,{"$f":"(($F143+$K143+$O143)+($G143+$L143+$P143))*$E143","v":0},{"$f":"Q143-$J143","v":0},{"$f":"Q143-$M143","v":0},null,null,{"$f":"(($F143+$K143+$O143+$T143)+($G143+$L143+$P143+$U143))*$E143","v":0},{"$f":"V143-$J143","v":0},{"$f":"V143-$M143","v":0},{"$f":"V143-$Q143","v":0},null,null,{"$f":"(($F143+$K143+$O143+$T143+$Z143)+($G143+$L143+$P143+$U143+$AA143))*$E143","v":0},{"$f":"AB143-$J143","v":0},{"$f":"AB143-$M143","v":0},{"$f":"AB143-$Q143","v":0},{"$f":"AB143-$V143","v":0},null,null,{"$f":"(($F143+$K143+$O143+$T143+$Z143+$AG143)+($G143+$L143+$P143+$U143+$AA143+$AH143))*$E143","v":0},{"$f":"AI143-$J143","v":0},{"$f":"AI143-$M143","v":0},{"$f":"AI143-$Q143","v":0},{"$f":"AI143-$V143","v":0},{"$f":"AI143-$AB143","v":0},{"$f":"F143+K143+O143+T143+Z143+AG143","v":0},0,"N/A",{"$f":"AO143+AP143","v":0},{"$f":"(AR143)*E143","v":0},{"$f":"AS143-J143","v":0},{"$f":"AO143-F143","v":0},{"$f":"AP143-G143","v":0}]
[{"$f":"ROW()","v":144},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q144-$J144","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,{"$f":"AO144-F144","v":0},0]
[{"$f":"ROW()","v":145},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V145-$Q145","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":146},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V146-$Q146","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":147},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI147-$M147","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS147-J147","v":0},0,0]
[{"$f":"ROW()","v":148},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V148-$Q148","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI148-$M148","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS148-J148","v":0},0,0]
[{"$f":"ROW()","v":149},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V149-$Q149","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI149-$M149","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS149-J149","v":0},0,0]
[{"$f":"ROW()","v":150},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI150-$M150","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS150-J150","v":0},0,0]
[{"$f":"ROW()","v":151},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q151-$J151","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":153},null,null,null,null,0,0,"N/A",0,0,null,null,{"$f":"(($F153+K153)+($G153+L153))*$E153","v":0},{"$f":"M153-$J153","v":0},null,null,0,{"$f":"Q153-$J153","v":0},{"$f":"Q153-$M153","v":0},null,null,{"$f":"(($F153+$K153+$O153+$T153)+($G153+$L153+$P153+$U153))*$E153","v":0},{"$f":"V153-$J153","v":0},{"$f":"V153-$M153","v":0},{"$f":"V153-$Q153","v":0},null,null,{"$f":"(($F153+$K153+$O153+$T153+$Z153)+($G153+$L153+$P153+$U153+$AA153))*$E153","v":0},{"$f":"AB153-$J153","v":0},{"$f":"AB153-$M153","v":0},{"$f":"AB153-$Q153","v":0},{"$f":"AB153-$V153","v":0},null,null,{"$f":"(($F153+$K153+$O153+$T153+$Z153+$AG153)+($G153+$L153+$P153+$U153+$AA153+$AH153))*$E153","v":0},{"$f":"AI153-$J153","v":0},{"$f":"AI153-$M153","v":0},{"$f":"AI153-$Q153","v":0},{"$f":"AI153-$V153","v":0},{"$f":"AI153-$AB153","v":0},{"$f":"F153+K153+O153+T153+Z153+AG153","v":0},0,"N/A",{"$f":"AO153+AP153","v":0},{"$f":"(AR153)*E153","v":0},{"$f":"AS153-J153","v":0},{"$f":"AO153-F153","v":0},0]
[{"$f":"ROW()","v":154},null,null,null,null,0,0,"N/A",0,0,null,null,{"$f":"(($F154+K154)+($G154+L154))*$E154","v":0},{"$f":"M154-$J154","v":0},null,null,0,{"$f":"P154-$J154","v":0},{"$f":"Q154-$M154","v":0},null,null,0,{"$f":"V154-$J154","v":0},{"$f":"V154-$M154","v":0},{"$f":"V154-$Q154","v":0},null,null,0,{"$f":"AB154-$J154","v":0},{"$f":"AB154-$M154","v":0},{"$f":"AB154-$Q154","v":0},{"$f":"AB154-$V154","v":0},null,null,0,{"$f":"AI154-$J154","v":0},{"$f":"AI154-$M154","v":0},{"$f":"AI154-$Q154","v":0},{"$f":"AI154-$V154","v":0},{"$f":"AI154-$AB154","v":0},0,0,"N/A",0,{"$f":"(AR154)*E154","v":0},{"$f":"AS154-J154","v":0},0,0]
[{"$f":"ROW()","v":155},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB155-$J155","v":0},0,0,0,null,null,0,0,{"$f":"AI155-$M155","v":0},0,{"$f":"AI155-$V155","v":0},0,0,0,"N/A",0,{"$f":"(AR155)*E155","v":0},{"$f":"AS155-J155","v":0},0,0]
[{"$f":"ROW()","v":156},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB156-$J156","v":0},0,0,0,null,null,0,0,{"$f":"AI156-$M156","v":0},{"$f":"AI156-$Q156","v":0},{"$f":"AI156-$V156","v":0},0,0,0,"N/A",0,{"$f":"(AR156)*E156","v":0},{"$f":"AS156-J156","v":0},0,0]
[{"$f":"ROW()","v":157},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,{"$f":"AB157-$Q157","v":0},0,null,null,0,{"$f":"AI157-$J157","v":0},0,{"$f":"AI157-$Q157","v":0},{"$f":"AI157-$V157","v":0},{"$f":"AI157-$AB157","v":0},0,0,"N/A",0,{"$f":"(AR157)*E157","v":0},{"$f":"AS157-J157","v":0},0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Miscellaneous Costs Requested",{"$f":"SUMPRODUCT(E142:E152,F142:F152)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Miscellaneous Costs Requested",{"$f":"SUMPRODUCT(E142:E152,G142:G152)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Miscellaneous Costs Requested",{"$f":"SUM(J142:J152)","v":0}]
[null,null,null,null,null,null,null,null,"Change Notice Miscellaneous Costs Requested",{"$f":"SUM($AT$142:$AT$158)","v":0},null,null,null,{"$f":"SUM(N142:N158)","v":0},null,null,null,{"$f":"SUM(R142:R158)","v":0},{"$f":"SUM(S142:S158)","v":0},null,null,null,{"$f":"SUM(W142:W158)","v":0},{"$f":"SUM(X142:X158)","v":0},{"$f":"SUM(Y142:Y158)","v":0},null,null,null,{"$f":"SUM(AC142:AC158)","v":0},{"$f":"SUM(AD142:AD158)","v":0},{"$f":"SUM(AE142:AE158)","v":0},{"$f":"SUM(AF142:AF158)","v":0},null,null,null,{"$f":"SUM(AJ142:AJ158)","v":0},{"$f":"SUM(AK142:AK158)","v":0},{"$f":"SUM(AL142:AL158)","v":0},{"$f":"SUM(AM142:AM158)","v":0},{"$f":"SUM(AN142:AN158)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,"Total Base Amount Requested for Subtask",{"$f":"SUM(J47,J72,J107,J133,J158)","v":0}]
[null,null,null,null,null,null,null,null,"Total Contingency Amount Requested for Subtask",{"$f":"SUM(J48,J73,J108,J134,J159)","v":0}]
[null,null,null,null,null,null,null,null,"Total Amount Requested for Subtask",{"$f":"SUM(J49,J74,J109,J135,J160)","v":0}]
[null,null,null,null,null,null,null,null,"Total Change Notice Amount for Subtask",{"$f":"SUM(J50,J75,J111,J136,J161)","v":0},null,null,null,{"$f":"SUM(N50,N75,N111,N136,N161)","v":0},null,null,null,null,{"$f":"SUM(S50,S75,S111,S136,S161)","v":0},null,null,null,null,null,{"$f":"SUM(Y50,Y75,Y111,Y136,Y161)","v":0},null,null,null,null,null,null,{"$f":"SUM(AF50,AF75,AF111,AF136,AF161)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AN50,AN75,AN111,AN136,AN161)","v":0}]

{"sheet":"Decom & Abandon","index":15,"n_rows":167,"n_cols":53,"rows_kept":167,"cut":false,"hidden":false,"merged":[[114,40,114,47],[139,0,139,9],[139,10,139,13],[139,14,139,18],[139,19,139,24],[139,25,139,31],[139,32,139,39],[139,40,139,47],[114,0,114,9],[114,10,114,13],[114,14,114,18],[114,19,114,24],[114,25,114,31],[114,32,114,39],[78,32,78,39],[28,32,28,39],[28,40,28,47],[53,0,53,9],[53,10,53,13],[53,14,53,18],[53,19,53,24],[53,25,53,31],[53,32,53,39],[53,40,53,47],[28,25,28,31],[78,0,78,9],[78,10,78,13],[78,14,78,18],[78,19,78,24],[78,25,78,31],[23,4,25,6],[28,0,28,9],[28,10,28,13],[28,14,28,18],[28,19,28,24],[21,8,25,8],[21,9,25,9],[21,10,25,10],[21,11,25,11],[23,1,25,2],[13,1,14,6],[15,8,20,8],[15,9,20,9],[15,10,20,10],[15,11,20,11],[9,8,14,8],[9,9,14,9],[9,10,14,10],[9,11,14,11],[1,8,1,11],[3,8,8,8],[3,9,8,9],[3,10,8,10],[3,11,8,11]]}
[]
[null,null,"Preapproval Change Notice",null,null,null,null,null,"Cost Sheet Support Documentation (such as bids)\nSupport documents may be attached to the submittal email or you may be embedded\nin the table below. The PDF file below contains instructions for embedding PDFs."]
[null,null,null,null,null,null,null,null,"Description","Uploaded PDF","Description","Uploaded PDF"]
[null,null,null,null,null,null,null,null,"Example: Driller bid"]
[null,"- Email the completed Change Notice Form and Implementation Schedule (if project schedule has changed) to: ustpreapproval@azdeq.gov. "]
[]
[null,"- Save the completed Excel file using the following naming convention:"]
[null,"YYYY.MM.DD_XXXX_CXX_CNXX_Change Notice"]
[null,"Year, Month, Date_four digit LUST number (include leading zero)_Cost Sheet Number_Change Notice Number for the Corresponding Cost Sheets_'Change Notice'"]
[]
[null,"- For each Line (Work Item), enter the appropriate information based on the change to the cost sheet (add or subtract units as appropriate)"]
[null,"- Updated number of units are added to the corresponding CN0X section within the corresponding line item (row)"]
[null,"- New line items and changes in unit rates shall be added as new lines beneath the new line indicating row"]
[null,"- For Example: If 8 additional hours are needed to complete a task, put 8 in the corresponding labor row within the correct CN column.\nIf these 8 hours are used by a different labor class than within the original cost sheet (or the unit rate is different), a new line is added where indicated."]
[]
[]
[null,"- To Add rows to the form, follow these instructions:"]
[null,"- Click the button labeled \"ADD NEW ROWS\""]
[null,"- Follow prompts of the macro, entering whole number integers"]
[null,"- Select row numbers so that copied information stays within the same section"]
[null,"(i.e., copy row 90 and paste below row 96)"]
[null,"- If the above was not performed correctly, ADEQ cannot guarantee the spreadsheet will function appropriately with the new rows"]
[]
[null,"Decommissioning and Abandonment Subtask",null,null,"- Gray cells contain formulas, do not change these cells, unless indicated by instructions."]
[]
[]
[]
["LABOR (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"LABOR (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LABOR (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)"]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,"N/A",{"$f":"F31+G31","v":0},{"$f":"(E31*I31)","v":0},null,null,{"$f":"(($F31+K31)+($G31+L31))*$E31","v":0},{"$f":"M31-$J31","v":0},null,null,{"$f":"(($F31+$K31+$O31)+($G31+$L31+$P31))*$E31","v":0},{"$f":"Q31-$J31","v":0},{"$f":"Q31-$M31","v":0},null,null,{"$f":"(($F31+$K31+$O31+$T31)+($G31+$L31+$P31+$U31))*$E31","v":0},{"$f":"V31-$J31","v":0},{"$f":"V31-$M31","v":0},{"$f":"V31-$Q31","v":0},null,null,{"$f":"(($F31+$K31+$O31+$T31+$Z31)+($G31+$L31+$P31+$U31+$AA31))*$E31","v":0},{"$f":"AB31-$J31","v":0},{"$f":"AB31-$M31","v":0},{"$f":"AB31-$Q31","v":0},{"$f":"AB31-$V31","v":0},null,null,{"$f":"(($F31+$K31+$O31+$T31+$Z31+$AG31)+($G31+$L31+$P31+$U31+$AA31+$AH31))*$E31","v":0},{"$f":"AI31-$J31","v":0},{"$f":"AI31-$M31","v":0},{"$f":"AI31-$Q31","v":0},{"$f":"AI31-$V31","v":0},{"$f":"AI31-$AB31","v":0},{"$f":"F31+K31+O31+T31+Z31+AG31","v":0},{"$f":"G31+L31+P31+U31+AA31+AH31","v":0},"N/A",{"$f":"AO31+AP31","v":0},{"$f":"(AR31)*E31","v":0},{"$f":"AS31-J31","v":0},{"$f":"AO31-F31","v":0},{"$f":"AP31-G31","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,"N/A",{"$f":"F32+G32","v":0},{"$f":"(E32*I32)","v":0},null,null,{"$f":"(($F32+K32)+($G32+L32))*$E32","v":0},{"$f":"M32-$J32","v":0},null,null,{"$f":"(($F32+$K32+$O32)+($G32+$L32+$P32))*$E32","v":0},{"$f":"Q32-$J32","v":0},{"$f":"Q32-$M32","v":0},null,null,{"$f":"(($F32+$K32+$O32+$T32)+($G32+$L32+$P32+$U32))*$E32","v":0},{"$f":"V32-$J32","v":0},{"$f":"V32-$M32","v":0},{"$f":"V32-$Q32","v":0},null,null,{"$f":"(($F32+$K32+$O32+$T32+$Z32)+($G32+$L32+$P32+$U32+$AA32))*$E32","v":0},{"$f":"AB32-$J32","v":0},{"$f":"AB32-$M32","v":0},{"$f":"AB32-$Q32","v":0},{"$f":"AB32-$V32","v":0},null,null,{"$f":"(($F32+$K32+$O32+$T32+$Z32+$AG32)+($G32+$L32+$P32+$U32+$AA32+$AH32))*$E32","v":0},{"$f":"AI32-$J32","v":0},{"$f":"AI32-$M32","v":0},{"$f":"AI32-$Q32","v":0},{"$f":"AI32-$V32","v":0},{"$f":"AI32-$AB32","v":0},{"$f":"F32+K32+O32+T32+Z32+AG32","v":0},0,"N/A",{"$f":"AO32+AP32","v":0},{"$f":"(AR32)*E32","v":0},{"$f":"AS32-J32","v":0},{"$f":"AO32-F32","v":0},{"$f":"AP32-G32","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,"N/A",0,{"$f":"(E33*I33)","v":0},null,null,0,0,null,null,0,{"$f":"Q33-$J33","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,{"$f":"AO33-F33","v":0},0]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,"N/A",0,{"$f":"(E34*I34)","v":0},null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V34-$Q34","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,"N/A",0,{"$f":"(E35*I35)","v":0},null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI36-$M36","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS36-J36","v":0},0,0]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V37-$Q37","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI38-$M38","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS38-J38","v":0},0,0]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q40-$J40","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":42},null,null,null,null,0,0,"N/A",{"$f":"F42+G42","v":0},{"$f":"(E42*I42)","v":0},null,null,{"$f":"(($F42+K42)+($G42+L42))*$E42","v":0},{"$f":"M42-$J42","v":0},null,null,0,{"$f":"Q42-$J42","v":0},{"$f":"Q42-$M42","v":0},null,null,{"$f":"(($F42+$K42+$O42+$T42)+($G42+$L42+$P42+$U42))*$E42","v":0},{"$f":"V42-$J42","v":0},{"$f":"V42-$M42","v":0},{"$f":"V42-$Q42","v":0},null,null,{"$f":"(($F42+$K42+$O42+$T42+$Z42)+($G42+$L42+$P42+$U42+$AA42))*$E42","v":0},{"$f":"AB42-$J42","v":0},{"$f":"AB42-$M42","v":0},{"$f":"AB42-$Q42","v":0},{"$f":"AB42-$V42","v":0},null,null,{"$f":"(($F42+$K42+$O42+$T42+$Z42+$AG42)+($G42+$L42+$P42+$U42+$AA42+$AH42))*$E42","v":0},{"$f":"AI42-$J42","v":0},{"$f":"AI42-$M42","v":0},{"$f":"AI42-$Q42","v":0},{"$f":"AI42-$V42","v":0},{"$f":"AI42-$AB42","v":0},{"$f":"F42+K42+O42+T42+Z42+AG42","v":0},0,"N/A",0,{"$f":"(AR42)*E42","v":0},{"$f":"AS42-J42","v":0},0,0]
[{"$f":"ROW()","v":43},null,null,null,null,0,0,"N/A",0,{"$f":"(E43*I43)","v":0},null,null,{"$f":"(($F43+K43)+($G43+L43))*$E43","v":0},0,null,null,0,{"$f":"P43-$J43","v":0},{"$f":"Q43-$M43","v":0},null,null,0,{"$f":"V43-$J43","v":0},{"$f":"V43-$M43","v":0},0,null,null,0,{"$f":"AB43-$J43","v":0},{"$f":"AB43-$M43","v":0},0,0,null,null,0,{"$f":"AI43-$J43","v":0},{"$f":"AI43-$M43","v":0},0,0,0,0,0,"N/A",0,{"$f":"(AR43)*E43","v":0},{"$f":"AS43-J43","v":0},0,0]
[{"$f":"ROW()","v":44},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB44-$J44","v":0},0,0,0,null,null,0,0,{"$f":"AI44-$M44","v":0},0,{"$f":"AI44-$V44","v":0},0,0,0,"N/A",0,{"$f":"(AR44)*E44","v":0},{"$f":"AS44-J44","v":0},0,0]
[{"$f":"ROW()","v":45},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,{"$f":"AI45-$Q45","v":0},{"$f":"AI45-$V45","v":0},0,0,0,"N/A",0,{"$f":"(AR45)*E45","v":0},{"$f":"AS45-J45","v":0},0,0]
[{"$f":"ROW()","v":46},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,{"$f":"AB46-$Q46","v":0},0,null,null,0,{"$f":"AI46-$J46","v":0},0,0,0,{"$f":"AI46-$AB46","v":0},0,0,"N/A",0,{"$f":"(AR46)*E46","v":0},{"$f":"AS46-J46","v":0},0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Labor Costs Requested",{"$f":"SUMPRODUCT(E31:E41,F31:F41)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Labor Costs Requested",{"$f":"SUMPRODUCT(E31:E41,G31:G41)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Labor Costs Requested",{"$f":"SUM(J31:J41)","v":0}]
[null,null,null,null,null,null,null,null,"Change Notice Labor Costs Requested",{"$f":"SUM($AT$31:$AT$47)","v":0},null,null,null,{"$f":"SUM(N31:N47)","v":0},null,null,null,{"$f":"SUM(R31:R47)","v":0},{"$f":"SUM(S31:S47)","v":0},null,null,null,{"$f":"SUM(W31:W47)","v":0},{"$f":"SUM(X31:X47)","v":0},{"$f":"SUM(Y31:Y47)","v":0},null,null,null,{"$f":"SUM(AC31:AC47)","v":0},{"$f":"SUM(AD31:AD47)","v":0},0,{"$f":"SUM(AF31:AF47)","v":0},null,null,null,{"$f":"SUM(AJ31:AJ47)","v":0},{"$f":"SUM(AK31:AK47)","v":0},0,0,0]
[]
[]
["EQUIPMENT/MATERIALS/SUPPLIES (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"EQUIPMENT/MATERIALS/SUPPLIES (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EQUIPMENT/MATERIALS/SUPPLIES (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)"]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,"N/A",{"$f":"F56+G56","v":0},{"$f":"(E56*I56)","v":0},null,null,{"$f":"(($F56+K56)+($G56+L56))*$E56","v":0},{"$f":"M56-$J56","v":0},null,null,{"$f":"(($F56+$K56+$O56)+($G56+$L56+$P56))*$E56","v":0},{"$f":"Q56-$J56","v":0},{"$f":"Q56-$M56","v":0},null,null,{"$f":"(($F56+$K56+$O56+$T56)+($G56+$L56+$P56+$U56))*$E56","v":0},{"$f":"V56-$J56","v":0},{"$f":"V56-$M56","v":0},{"$f":"V56-$Q56","v":0},null,null,{"$f":"(($F56+$K56+$O56+$T56+$Z56)+($G56+$L56+$P56+$U56+$AA56))*$E56","v":0},{"$f":"AB56-$J56","v":0},{"$f":"AB56-$M56","v":0},{"$f":"AB56-$Q56","v":0},{"$f":"AB56-$V56","v":0},null,null,{"$f":"(($F56+$K56+$O56+$T56+$Z56+$AG56)+($G56+$L56+$P56+$U56+$AA56+$AH56))*$E56","v":0},{"$f":"AI56-$J56","v":0},{"$f":"AI56-$M56","v":0},{"$f":"AI56-$Q56","v":0},{"$f":"AI56-$V56","v":0},{"$f":"AI56-$AB56","v":0},{"$f":"F56+K56+O56+T56+Z56+AG56","v":0},{"$f":"G56+L56+P56+U56+AA56+AH56","v":0},"N/A",{"$f":"AO56+AP56","v":0},{"$f":"(AR56)*E56","v":0},{"$f":"AS56-J56","v":0},{"$f":"AO56-F56","v":0},{"$f":"AP56-G56","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,"N/A",0,{"$f":"(E57*I57)","v":0},null,null,{"$f":"(($F57+K57)+($G57+L57))*$E57","v":0},{"$f":"M57-$J57","v":0},null,null,{"$f":"(($F57+$K57+$O57)+($G57+$L57+$P57))*$E57","v":0},{"$f":"Q57-$J57","v":0},{"$f":"Q57-$M57","v":0},null,null,{"$f":"(($F57+$K57+$O57+$T57)+($G57+$L57+$P57+$U57))*$E57","v":0},{"$f":"V57-$J57","v":0},{"$f":"V57-$M57","v":0},{"$f":"V57-$Q57","v":0},null,null,{"$f":"(($F57+$K57+$O57+$T57+$Z57)+($G57+$L57+$P57+$U57+$AA57))*$E57","v":0},{"$f":"AB57-$J57","v":0},{"$f":"AB57-$M57","v":0},{"$f":"AB57-$Q57","v":0},{"$f":"AB57-$V57","v":0},null,null,{"$f":"(($F57+$K57+$O57+$T57+$Z57+$AG57)+($G57+$L57+$P57+$U57+$AA57+$AH57))*$E57","v":0},{"$f":"AI57-$J57","v":0},{"$f":"AI57-$M57","v":0},{"$f":"AI57-$Q57","v":0},{"$f":"AI57-$V57","v":0},{"$f":"AI57-$AB57","v":0},{"$f":"F57+K57+O57+T57+Z57+AG57","v":0},0,"N/A",{"$f":"AO57+AP57","v":0},{"$f":"(AR57)*E57","v":0},{"$f":"AS57-J57","v":0},{"$f":"AO57-F57","v":0},{"$f":"AP57-G57","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q58-$J58","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,{"$f":"AO58-F58","v":0},0]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V59-$Q59","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V60-$Q60","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI61-$M61","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS61-J61","v":0},0,0]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V62-$Q62","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI62-$M62","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS62-J62","v":0},0,0]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V63-$Q63","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI63-$M63","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS63-J63","v":0},0,0]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI64-$M64","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS64-J64","v":0},0,0]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q65-$J65","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":67},null,null,null,null,0,0,"N/A",0,{"$f":"(E67*I67)","v":0},null,null,{"$f":"(($F67+K67)+($G67+L67))*$E67","v":0},{"$f":"M67-$J67","v":0},null,null,0,{"$f":"Q67-$J67","v":0},{"$f":"Q67-$M67","v":0},null,null,{"$f":"(($F67+$K67+$O67+$T67)+($G67+$L67+$P67+$U67))*$E67","v":0},{"$f":"V67-$J67","v":0},{"$f":"V67-$M67","v":0},{"$f":"V67-$Q67","v":0},null,null,{"$f":"(($F67+$K67+$O67+$T67+$Z67)+($G67+$L67+$P67+$U67+$AA67))*$E67","v":0},{"$f":"AB67-$J67","v":0},{"$f":"AB67-$M67","v":0},{"$f":"AB67-$Q67","v":0},{"$f":"AB67-$V67","v":0},null,null,{"$f":"(($F67+$K67+$O67+$T67+$Z67+$AG67)+($G67+$L67+$P67+$U67+$AA67+$AH67))*$E67","v":0},{"$f":"AI67-$J67","v":0},{"$f":"AI67-$M67","v":0},{"$f":"AI67-$Q67","v":0},{"$f":"AI67-$V67","v":0},{"$f":"AI67-$AB67","v":0},{"$f":"F67+K67+O67+T67+Z67+AG67","v":0},0,"N/A",{"$f":"AO67+AP67","v":0},{"$f":"(AR67)*E67","v":0},{"$f":"AS67-J67","v":0},{"$f":"AO67-F67","v":0},0]
[{"$f":"ROW()","v":68},null,null,null,null,0,0,"N/A",0,{"$f":"(E68*I68)","v":0},null,null,{"$f":"(($F68+K68)+($G68+L68))*$E68","v":0},{"$f":"M68-$J68","v":0},null,null,0,{"$f":"P68-$J68","v":0},{"$f":"Q68-$M68","v":0},null,null,0,{"$f":"V68-$J68","v":0},{"$f":"V68-$M68","v":0},{"$f":"V68-$Q68","v":0},null,null,0,{"$f":"AB68-$J68","v":0},{"$f":"AB68-$M68","v":0},{"$f":"AB68-$Q68","v":0},{"$f":"AB68-$V68","v":0},null,null,0,{"$f":"AI68-$J68","v":0},{"$f":"AI68-$M68","v":0},{"$f":"AI68-$Q68","v":0},{"$f":"AI68-$V68","v":0},{"$f":"AI68-$AB68","v":0},0,0,"N/A",0,{"$f":"(AR68)*E68","v":0},{"$f":"AS68-J68","v":0},0,0]
[{"$f":"ROW()","v":69},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB69-$J69","v":0},0,0,0,null,null,0,0,{"$f":"AI69-$M69","v":0},0,{"$f":"AI69-$V69","v":0},0,0,0,"N/A",0,{"$f":"(AR69)*E69","v":0},{"$f":"AS69-J69","v":0},0,0]
[{"$f":"ROW()","v":70},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB70-$J70","v":0},0,0,0,null,null,0,0,{"$f":"AI70-$M70","v":0},{"$f":"AI70-$Q70","v":0},{"$f":"AI70-$V70","v":0},0,0,0,"N/A",0,{"$f":"(AR70)*E70","v":0},{"$f":"AS70-J70","v":0},0,0]
[{"$f":"ROW()","v":71},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,{"$f":"AB71-$Q71","v":0},0,null,null,0,{"$f":"AI71-$J71","v":0},0,{"$f":"AI71-$Q71","v":0},{"$f":"AI71-$V71","v":0},{"$f":"AI71-$AB71","v":0},0,0,"N/A",0,{"$f":"(AR71)*E71","v":0},{"$f":"AS71-J71","v":0},0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Equipment/Materials/Supplies Costs Requested",{"$f":"SUMPRODUCT(E56:E66,F56:F66)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Equipment/Materials/Supplies Costs Requested",{"$f":"SUMPRODUCT(E56:E66,G56:G66)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Equipment/Materials/Supplies Costs Requested",{"$f":"SUM(J56:J66)","v":0}]
[null,null,null,null,null,null,null,null,"Change Notice Equipment/Materials/Supplies Costs Requested",{"$f":"SUM($AT$56:$AT$72)","v":0},null,null,null,{"$f":"SUM(N56:N72)","v":0},null,null,null,{"$f":"SUM(R56:R72)","v":0},{"$f":"SUM(S56:S72)","v":0},null,null,null,{"$f":"SUM(W56:W72)","v":0},{"$f":"SUM(X56:X72)","v":0},{"$f":"SUM(Y56:Y72)","v":0},null,null,null,{"$f":"SUM(AC56:AC72)","v":0},{"$f":"SUM(AD56:AD72)","v":0},0,{"$f":"SUM(AF56:AF72)","v":0},null,null,null,{"$f":"SUM(AJ56:AJ72)","v":0},{"$f":"SUM(AK56:AK72)","v":0},0,0,0]
[]
[]
["SUBCONTRACTORS (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"SUBCONTRACTORS (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUBCONTRACTORS (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)","CN01 Markup","CN02 Markup","CN03 Markup","CN04 Markup","CN05 Markup"]
[{"$f":"ROW()","v":81},null,null,null,null,null,null,null,{"$f":"F81+G81","v":0},{"$f":"(E81*I81)+H81","v":0},null,null,{"$f":"$J81+(SUM(K81:L81)*$E81)+$AW81","v":0},{"$f":"M81-$J81","v":0},null,null,{"$f":"$J81+(SUM(O81:P81,K81:L81)*$E81)+SUM($AW81:$AX81)","v":0},{"$f":"Q81-$J81","v":0},{"$f":"Q81-$M81","v":0},null,null,{"$f":"$J81+(SUM(T81:U81,O81:P81,K81:L81)*$E81)+SUM($AW81:$AY81)","v":0},{"$f":"V81-$J81","v":0},{"$f":"V81-$M81","v":0},{"$f":"V81-$Q81","v":0},null,null,{"$f":"$J81+(SUM(Z81:AA81,T81:U81,O81:P81,K81:L81)*$E81)+SUM($AW81:$AZ81)","v":0},{"$f":"AB81-$J81","v":0},{"$f":"AB81-$M81","v":0},{"$f":"AB81-$Q81","v":0},{"$f":"AB81-$V81","v":0},null,null,{"$f":"$J81+(SUM(AG81:AH81,Z81:AA81,T81:U81,O81:P81,K81:L81)*$E81)+SUM($AW81:$BA81)","v":0},{"$f":"AI81-$J81","v":0},{"$f":"AI81-$M81","v":0},{"$f":"AI81-$Q81","v":0},{"$f":"AI81-$V81","v":0},{"$f":"AI81-$AB81","v":0},{"$f":"F81+K81+O81+T81+Z81+AG81","v":0},{"$f":"G81+L81+P81+U81+AA81+AH81","v":0},{"$f":"($J$110/100)*(SUM(AO81:AP81)*E81)","v":0},{"$f":"AO81+AP81","v":0},{"$f":"(AR81)*E81+AQ81","v":0},{"$f":"AS81-J81","v":0},{"$f":"AO81-F81","v":0},0,{"$f":"SUM(K81:L81)*E81*$J$110/100","v":0},{"$f":"SUM(O81:P81)*E81*$J$110/100","v":0},{"$f":"SUM(T81:U81)*E81*$J$110/100","v":0},{"$f":"SUM(Z81:AA81)*E81*$J$110/100","v":0},{"$f":"SUM(AG81:AH81)*E81*$J$110/100","v":0}]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,null,{"$f":"F82+G82","v":0},{"$f":"(E82*I82)+H82","v":0},null,null,{"$f":"$J82+(SUM(K82:L82)*$E82)+$AW82","v":0},{"$f":"M82-$J82","v":0},null,null,{"$f":"$J82+(SUM(O82:P82,K82:L82)*$E82)+SUM($AW82:$AX82)","v":0},{"$f":"Q82-$J82","v":0},{"$f":"Q82-$M82","v":0},null,null,{"$f":"$J82+(SUM(T82:U82,O82:P82,K82:L82)*$E82)+SUM($AW82:$AY82)","v":0},{"$f":"V82-$J82","v":0},{"$f":"V82-$M82","v":0},{"$f":"V82-$Q82","v":0},null,null,{"$f":"$J82+(SUM(Z82:AA82,T82:U82,O82:P82,K82:L82)*$E82)+SUM($AW82:$AZ82)","v":0},{"$f":"AB82-$J82","v":0},{"$f":"AB82-$M82","v":0},0,0,null,null,{"$f":"$J82+(SUM(AG82:AH82,Z82:AA82,T82:U82,O82:P82,K82:L82)*$E82)+SUM($AW82:$BA82)","v":0},{"$f":"AI82-$J82","v":0},{"$f":"AI82-$M82","v":0},0,{"$f":"AI82-$V82","v":0},{"$f":"AI82-$AB82","v":0},{"$f":"F82+K82+O82+T82+Z82+AG82","v":0},0,{"$f":"($J$110/100)*(SUM(AO82:AP82)*E82)","v":0},{"$f":"AO82+AP82","v":0},{"$f":"(AR82)*E82+AQ82","v":0},{"$f":"AS82-J82","v":0},0,0,{"$f":"SUM(K82:L82)*E82*$J$110/100","v":0},0,0,0,0]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,null,0,0,null,null,{"$f":"$J83+(SUM(K83:L83)*$E83)+$AW83","v":0},0,null,null,0,{"$f":"Q83-$J83","v":0},{"$f":"Q83-$M83","v":0},null,null,{"$f":"$J83+(SUM(T83:U83,O83:P83,K83:L83)*$E83)+SUM($AW83:$AY83)","v":0},0,0,0,null,null,0,0,0,0,0,null,null,0,{"$f":"AI83-$J83","v":0},0,0,0,0,0,0,{"$f":"($J$110/100)*(SUM(AO83:AP83)*E83)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":84},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,{"$f":"Q84-$J84","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":85},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":86},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":87},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":88},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":89},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":91},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":93},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":94},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,{"$f":"Q94-$M94","v":0},null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":95},null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,{"$f":"Q95-$M95","v":0},null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":97},null,null,null,null,0,0,0,0,0,null,null,{"$f":"((($F97+K97)+($G97+L97))*$E97)+IF(SUM(K97:L97)=0,0,AW97)","v":0},{"$f":"M97-$J97","v":0},null,null,{"$f":"(($F97+$K97+$O97)+($G97+$L97+$P97))*$E97+IF(SUM(K97:L97,O97:P97)=0,0,SUM(AW97:AX97))","v":0},{"$f":"Q97-$J97","v":0},{"$f":"Q97-$M97","v":0},null,null,{"$f":"(($F97+$K97+$O97+$T97)+($G97+$L97+$P97+$U97))*$E97+IF(SUM(K97:L97,O97:P97,T97:U97)=0,0,SUM(AW97:AY97))","v":0},{"$f":"V97-$J97","v":0},{"$f":"V97-$M97","v":0},{"$f":"V97-$Q97","v":0},null,null,{"$f":"(($F97+$K97+$O97+$T97+$Z97)+($G97+$L97+$P97+$U97+$AA97))*$E97+IF(SUM(K97:L97,O97:P97,T97:U97,Z97:AA97)=0,0,SUM(AW97:AZ97))","v":0},{"$f":"AB97-$J97","v":0},{"$f":"AB97-$M97","v":0},{"$f":"AB97-$Q97","v":0},{"$f":"AB97-$V97","v":0},null,null,{"$f":"(($F97+$K97+$O97+$T97+$Z97+$AG97)+($G97+$L97+$P97+$U97+$AA97+$AH97))*$E97+IF(SUM(K97:L97,O97:P97,T97:U97,Z97:AA97,AG97:AH97)=0,0,SUM(AW97:BA97))","v":0},{"$f":"AI97-$J97","v":0},{"$f":"AI97-$M97","v":0},{"$f":"AI97-$Q97","v":0},{"$f":"AI97-$V97","v":0},{"$f":"AI97-$AB97","v":0},{"$f":"F97+K97+O97+T97+Z97+AG97","v":0},0,{"$f":"($J$110/100)*(SUM(AO97:AP97)*E97)","v":0},{"$f":"AO97+AP97","v":0},{"$f":"(AR97)*E97+AQ97","v":0},{"$f":"AS97-J97","v":0},{"$f":"AO97-F97","v":0},0,{"$f":"SUM(K97:L97)*E97*$J$110/100","v":0},{"$f":"SUM(O97:P97)*E97*$J$110/100","v":0},{"$f":"SUM(T97:U97)*E97*$J$110/100","v":0},{"$f":"SUM(Z97:AA97)*E97*$J$110/100","v":0},{"$f":"SUM(AG97:AH97)*E97*$J$110/100","v":0}]
[{"$f":"ROW()","v":98},null,null,null,null,0,0,0,0,0,null,null,{"$f":"((($F98+K98)+($G98+L98))*$E98)+IF(SUM(K98:L98)=0,0,AW98)","v":0},{"$f":"M98-$J98","v":0},null,null,{"$f":"(($F98+$K98+$O98)+($G98+$L98+$P98))*$E98+IF(SUM(K98:L98,O98:P98)=0,0,SUM(AW98:AX98))","v":0},{"$f":"Q98-$J98","v":0},0,null,null,{"$f":"(($F98+$K98+$O98+$T98)+($G98+$L98+$P98+$U98))*$E98+IF(SUM(K98:L98,O98:P98,T98:U98)=0,0,SUM(AW98:AY98))","v":0},{"$f":"V98-$J98","v":0},{"$f":"V98-$M98","v":0},{"$f":"V98-$Q98","v":0},null,null,{"$f":"(($F98+$K98+$O98+$T98+$Z98)+($G98+$L98+$P98+$U98+$AA98))*$E98+IF(SUM(K98:L98,O98:P98,T98:U98,Z98:AA98)=0,0,SUM(AW98:AZ98))","v":0},{"$f":"AB98-$J98","v":0},{"$f":"AB98-$M98","v":0},{"$f":"AB98-$Q98","v":0},{"$f":"AB98-$V98","v":0},null,null,{"$f":"(($F98+$K98+$O98+$T98+$Z98+$AG98)+($G98+$L98+$P98+$U98+$AA98+$AH98))*$E98+IF(SUM(K98:L98,O98:P98,T98:U98,Z98:AA98,AG98:AH98)=0,0,SUM(AW98:BA98))","v":0},{"$f":"AI98-$J98","v":0},0,{"$f":"AI98-$Q98","v":0},{"$f":"AI98-$V98","v":0},{"$f":"AI98-$AB98","v":0},0,0,0,0,{"$f":"(AR98)*E98+AQ98","v":0},{"$f":"AS98-J98","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":99},null,null,null,null,0,0,0,0,{"$f":"(E99*I99)+H99","v":0},null,null,0,0,null,null,{"$f":"(($F99+$K99+$O99)+($G99+$L99+$P99))*$E99+IF(SUM(K99:L99,O99:P99)=0,0,SUM(AW99:AX99))","v":0},{"$f":"Q99-$J99","v":0},0,null,null,{"$f":"(($F99+$K99+$O99+$T99)+($G99+$L99+$P99+$U99))*$E99+IF(SUM(K99:L99,O99:P99,T99:U99)=0,0,SUM(AW99:AY99))","v":0},0,0,{"$f":"V99-$Q99","v":0},null,null,0,0,0,{"$f":"AB99-$Q99","v":0},{"$f":"AB99-$V99","v":0},null,null,0,0,0,{"$f":"AI99-$Q99","v":0},{"$f":"AI99-$V99","v":0},{"$f":"AI99-$AB99","v":0},0,0,0,0,0,{"$f":"AS99-J99","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":100},null,null,null,null,0,0,0,0,{"$f":"(E100*I100)+H100","v":0},null,null,0,0,null,null,{"$f":"(($F100+$K100+$O100)+($G100+$L100+$P100))*$E100+IF(SUM(K100:L100,O100:P100)=0,0,SUM(AW100:AX100))","v":0},0,0,null,null,{"$f":"(($F100+$K100+$O100+$T100)+($G100+$L100+$P100+$U100))*$E100+IF(SUM(K100:L100,O100:P100,T100:U100)=0,0,SUM(AW100:AY100))","v":0},{"$f":"V100-$J100","v":0},0,{"$f":"V100-$Q100","v":0},null,null,0,0,0,{"$f":"AB100-$Q100","v":0},{"$f":"AB100-$V100","v":0},null,null,0,0,0,{"$f":"AI100-$Q100","v":0},{"$f":"AI100-$V100","v":0},{"$f":"AI100-$AB100","v":0},0,0,0,0,0,{"$f":"AS100-J100","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":101},null,null,null,null,0,0,0,0,{"$f":"(E101*I101)+H101","v":0},null,null,0,0,null,null,0,0,0,null,null,{"$f":"(($F101+$K101+$O101+$T101)+($G101+$L101+$P101+$U101))*$E101+IF(SUM(K101:L101,O101:P101,T101:U101)=0,0,SUM(AW101:AY101))","v":0},0,0,{"$f":"V101-$Q101","v":0},null,null,0,0,0,{"$f":"AB101-$Q101","v":0},{"$f":"AB101-$V101","v":0},null,null,0,0,0,{"$f":"AI101-$Q101","v":0},{"$f":"AI101-$V101","v":0},{"$f":"AI101-$AB101","v":0},0,0,0,0,0,{"$f":"AS101-J101","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":102},null,null,null,null,0,0,0,0,{"$f":"(E102*I102)+H102","v":0},null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V102-$Q102","v":0},null,null,0,0,0,{"$f":"AB102-$Q102","v":0},{"$f":"AB102-$V102","v":0},null,null,0,0,0,{"$f":"AI102-$Q102","v":0},{"$f":"AI102-$V102","v":0},{"$f":"AI102-$AB102","v":0},0,0,0,0,0,{"$f":"AS102-J102","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":103},null,null,null,null,0,0,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":104},null,null,null,null,0,0,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":105},null,null,null,null,0,0,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":106},null,null,null,null,0,0,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI106-$M106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Subcontractors Costs Requested",{"$f":"SUMPRODUCT(E81:E96,F81:F96)+(SUMPRODUCT(E81:E96,F81:F96)*(J110/100))","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Subcontractors Costs Requested",{"$f":"SUMPRODUCT(E81:E96,G81:G96)+(SUMPRODUCT(E81:E96,G81:G96)*(J110/100))","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Subcontractors Costs Requested",{"$f":"SUM(J81:J96)","v":0}]
[null,null,null,null,null,null,null,null,"Subcontractor Markup (Same as Cost Sheet)",10]
[null,null,null,null,null,null,null,null,"Change Notice Subcontractors Costs Requested",{"$f":"SUM($AT$81:$AT$107)","v":0},null,null,null,{"$f":"SUM(N81:N107)","v":0},null,null,null,{"$f":"SUM(R81:R107)","v":0},0,null,null,null,{"$f":"SUM(W81:W107)","v":0},0,0,null,null,null,{"$f":"SUM(AC81:AC107)","v":0},0,0,0,null,null,null,{"$f":"SUM(AJ81:AJ107)","v":0},0,0,0,{"$f":"SUM(AN81:AN107)","v":0}]
[]
[]
["PERMITS/FEES (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"PERMITS/FEES (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PERMITS/FEES (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)"]
[{"$f":"ROW()","v":117},null,null,null,null,null,null,"N/A",{"$f":"F117+G117","v":0},{"$f":"(E117*I117)","v":0},null,null,{"$f":"(($F117+K117)+($G117+L117))*$E117","v":0},{"$f":"M117-$J117","v":0},null,null,{"$f":"(($F117+$K117+$O117)+($G117+$L117+$P117))*$E117","v":0},{"$f":"Q117-$J117","v":0},{"$f":"Q117-$M117","v":0},null,null,{"$f":"(($F117+$K117+$O117+$T117)+($G117+$L117+$P117+$U117))*$E117","v":0},{"$f":"V117-$J117","v":0},{"$f":"V117-$M117","v":0},{"$f":"V117-$Q117","v":0},null,null,{"$f":"(($F117+$K117+$O117+$T117+$Z117)+($G117+$L117+$P117+$U117+$AA117))*$E117","v":0},{"$f":"AB117-$J117","v":0},{"$f":"AB117-$M117","v":0},{"$f":"AB117-$Q117","v":0},{"$f":"AB117-$V117","v":0},null,null,{"$f":"(($F117+$K117+$O117+$T117+$Z117+$AG117)+($G117+$L117+$P117+$U117+$AA117+$AH117))*$E117","v":0},{"$f":"AI117-$J117","v":0},{"$f":"AI117-$M117","v":0},{"$f":"AI117-$Q117","v":0},{"$f":"AI117-$V117","v":0},{"$f":"AI117-$AB117","v":0},{"$f":"F117+K117+O117+T117+Z117+AG117","v":0},{"$f":"G117+L117+P117+U117+AA117+AH117","v":0},"N/A",{"$f":"AO117+AP117","v":0},{"$f":"(AR117)*E117","v":0},{"$f":"AS117-J117","v":0},{"$f":"AO117-F117","v":0},{"$f":"AP117-G117","v":0}]
[{"$f":"ROW()","v":118},null,null,null,null,null,null,"N/A",0,{"$f":"(E118*I118)","v":0},null,null,{"$f":"(($F118+K118)+($G118+L118))*$E118","v":0},{"$f":"M118-$J118","v":0},null,null,{"$f":"(($F118+$K118+$O118)+($G118+$L118+$P118))*$E118","v":0},{"$f":"Q118-$J118","v":0},{"$f":"Q118-$M118","v":0},null,null,{"$f":"(($F118+$K118+$O118+$T118)+($G118+$L118+$P118+$U118))*$E118","v":0},{"$f":"V118-$J118","v":0},{"$f":"V118-$M118","v":0},{"$f":"V118-$Q118","v":0},null,null,{"$f":"(($F118+$K118+$O118+$T118+$Z118)+($G118+$L118+$P118+$U118+$AA118))*$E118","v":0},{"$f":"AB118-$J118","v":0},{"$f":"AB118-$M118","v":0},{"$f":"AB118-$Q118","v":0},{"$f":"AB118-$V118","v":0},null,null,{"$f":"(($F118+$K118+$O118+$T118+$Z118+$AG118)+($G118+$L118+$P118+$U118+$AA118+$AH118))*$E118","v":0},{"$f":"AI118-$J118","v":0},{"$f":"AI118-$M118","v":0},{"$f":"AI118-$Q118","v":0},{"$f":"AI118-$V118","v":0},{"$f":"AI118-$AB118","v":0},{"$f":"F118+K118+O118+T118+Z118+AG118","v":0},0,"N/A",{"$f":"AO118+AP118","v":0},{"$f":"(AR118)*E118","v":0},{"$f":"AS118-J118","v":0},{"$f":"AO118-F118","v":0},{"$f":"AP118-G118","v":0}]
[{"$f":"ROW()","v":119},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q119-$J119","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,{"$f":"AO119-F119","v":0},0]
[{"$f":"ROW()","v":120},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V120-$Q120","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":121},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V121-$Q121","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":122},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI122-$M122","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS122-J122","v":0},0,0]
[{"$f":"ROW()","v":123},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V123-$Q123","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI123-$M123","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS123-J123","v":0},0,0]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V124-$Q124","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI124-$M124","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS124-J124","v":0},0,0]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI125-$M125","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS125-J125","v":0},0,0]
[{"$f":"ROW()","v":126},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q126-$J126","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":128},null,null,null,null,0,0,"N/A",{"$f":"F128+G128","v":0},{"$f":"(E128*I128)","v":0},null,null,{"$f":"(($F128+K128)+($G128+L128))*$E128","v":0},{"$f":"M128-$J128","v":0},null,null,0,{"$f":"Q128-$J128","v":0},{"$f":"Q128-$M128","v":0},null,null,{"$f":"(($F128+$K128+$O128+$T128)+($G128+$L128+$P128+$U128))*$E128","v":0},{"$f":"V128-$J128","v":0},{"$f":"V128-$M128","v":0},{"$f":"V128-$Q128","v":0},null,null,{"$f":"(($F128+$K128+$O128+$T128+$Z128)+($G128+$L128+$P128+$U128+$AA128))*$E128","v":0},{"$f":"AB128-$J128","v":0},{"$f":"AB128-$M128","v":0},{"$f":"AB128-$Q128","v":0},{"$f":"AB128-$V128","v":0},null,null,{"$f":"(($F128+$K128+$O128+$T128+$Z128+$AG128)+($G128+$L128+$P128+$U128+$AA128+$AH128))*$E128","v":0},{"$f":"AI128-$J128","v":0},{"$f":"AI128-$M128","v":0},{"$f":"AI128-$Q128","v":0},{"$f":"AI128-$V128","v":0},{"$f":"AI128-$AB128","v":0},{"$f":"F128+K128+O128+T128+Z128+AG128","v":0},0,"N/A",{"$f":"AO128+AP128","v":0},{"$f":"(AR128)*E128","v":0},{"$f":"AS128-J128","v":0},{"$f":"AO128-F128","v":0},0]
[{"$f":"ROW()","v":129},null,null,null,null,0,0,"N/A",0,0,null,null,{"$f":"(($F129+K129)+($G129+L129))*$E129","v":0},{"$f":"M129-$J129","v":0},null,null,0,{"$f":"P129-$J129","v":0},{"$f":"Q129-$M129","v":0},null,null,0,{"$f":"V129-$J129","v":0},{"$f":"V129-$M129","v":0},{"$f":"V129-$Q129","v":0},null,null,0,{"$f":"AB129-$J129","v":0},{"$f":"AB129-$M129","v":0},{"$f":"AB129-$Q129","v":0},{"$f":"AB129-$V129","v":0},null,null,0,{"$f":"AI129-$J129","v":0},{"$f":"AI129-$M129","v":0},{"$f":"AI129-$Q129","v":0},{"$f":"AI129-$V129","v":0},{"$f":"AI129-$AB129","v":0},0,0,"N/A",0,{"$f":"(AR129)*E129","v":0},{"$f":"AS129-J129","v":0},0,0]
[{"$f":"ROW()","v":130},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB130-$J130","v":0},0,0,0,null,null,0,0,{"$f":"AI130-$M130","v":0},0,{"$f":"AI130-$V130","v":0},0,0,0,"N/A",0,{"$f":"(AR130)*E130","v":0},{"$f":"AS130-J130","v":0},0,0]
[{"$f":"ROW()","v":131},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB131-$J131","v":0},0,0,0,null,null,0,0,{"$f":"AI131-$M131","v":0},{"$f":"AI131-$Q131","v":0},{"$f":"AI131-$V131","v":0},0,0,0,"N/A",0,{"$f":"(AR131)*E131","v":0},{"$f":"AS131-J131","v":0},0,0]
[{"$f":"ROW()","v":132},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,{"$f":"AB132-$Q132","v":0},0,null,null,0,{"$f":"AI132-$J132","v":0},0,{"$f":"AI132-$Q132","v":0},{"$f":"AI132-$V132","v":0},{"$f":"AI132-$AB132","v":0},0,0,"N/A",0,{"$f":"(AR132)*E132","v":0},{"$f":"AS132-J132","v":0},0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Permits/Fees Costs Requested",{"$f":"SUMPRODUCT(E117:E127,F117:F127)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Permits/Fees Costs Requested",{"$f":"SUMPRODUCT(E117:E127,G117:G127)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Permits/Fees Costs Requested",{"$f":"SUM(J117:J127)","v":0}]
[null,null,null,null,null,null,null,null,"Change Notice Permits/Fees Costs Requested",{"$f":"SUM($AT$117:$AT$133)","v":0},null,null,null,{"$f":"SUM(N117:N133)","v":0},null,null,null,{"$f":"SUM(R117:R133)","v":0},{"$f":"SUM(S117:S133)","v":0},null,null,null,{"$f":"SUM(W117:W133)","v":0},{"$f":"SUM(X117:X133)","v":0},{"$f":"SUM(Y117:Y133)","v":0},null,null,null,{"$f":"SUM(AC117:AC133)","v":0},{"$f":"SUM(AD117:AD133)","v":0},{"$f":"SUM(AE117:AE133)","v":0},{"$f":"SUM(AF117:AF133)","v":0},null,null,null,{"$f":"SUM(AJ117:AJ133)","v":0},{"$f":"SUM(AK117:AK133)","v":0},{"$f":"SUM(AL117:AL133)","v":0},{"$f":"SUM(AM117:AM133)","v":0},{"$f":"SUM(AN117:AN133)","v":0}]
[]
[]
["MISCELLANEOUS (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"MISCELLANEOUS (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MISCELLANEOUS (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)"]
[{"$f":"ROW()","v":142},null,null,null,null,null,null,"N/A",{"$f":"F142+G142","v":0},{"$f":"(E142*I142)","v":0},null,null,{"$f":"(($F142+K142)+($G142+L142))*$E142","v":0},{"$f":"M142-$J142","v":0},null,null,{"$f":"(($F142+$K142+$O142)+($G142+$L142+$P142))*$E142","v":0},{"$f":"Q142-$J142","v":0},{"$f":"Q142-$M142","v":0},null,null,{"$f":"(($F142+$K142+$O142+$T142)+($G142+$L142+$P142+$U142))*$E142","v":0},{"$f":"V142-$J142","v":0},{"$f":"V142-$M142","v":0},{"$f":"V142-$Q142","v":0},null,null,{"$f":"(($F142+$K142+$O142+$T142+$Z142)+($G142+$L142+$P142+$U142+$AA142))*$E142","v":0},{"$f":"AB142-$J142","v":0},{"$f":"AB142-$M142","v":0},{"$f":"AB142-$Q142","v":0},{"$f":"AB142-$V142","v":0},null,null,{"$f":"(($F142+$K142+$O142+$T142+$Z142+$AG142)+($G142+$L142+$P142+$U142+$AA142+$AH142))*$E142","v":0},{"$f":"AI142-$J142","v":0},{"$f":"AI142-$M142","v":0},{"$f":"AI142-$Q142","v":0},{"$f":"AI142-$V142","v":0},{"$f":"AI142-$AB142","v":0},{"$f":"F142+K142+O142+T142+Z142+AG142","v":0},{"$f":"G142+L142+P142+U142+AA142+AH142","v":0},"N/A",{"$f":"AO142+AP142","v":0},{"$f":"(AR142)*E142","v":0},{"$f":"AS142-J142","v":0},{"$f":"AO142-F142","v":0},{"$f":"AP142-G142","v":0}]
[{"$f":"ROW()","v":143},null,null,null,null,null,null,"N/A",0,0,null,null,{"$f":"(($F143+K143)+($G143+L143))*$E143","v":0},{"$f":"M143-$J143","v":0},null,null,{"$f":"(($F143+$K143+$O143)+($G143+$L143+$P143))*$E143","v":0},{"$f":"Q143-$J143","v":0},{"$f":"Q143-$M143","v":0},null,null,{"$f":"(($F143+$K143+$O143+$T143)+($G143+$L143+$P143+$U143))*$E143","v":0},{"$f":"V143-$J143","v":0},{"$f":"V143-$M143","v":0},{"$f":"V143-$Q143","v":0},null,null,{"$f":"(($F143+$K143+$O143+$T143+$Z143)+($G143+$L143+$P143+$U143+$AA143))*$E143","v":0},{"$f":"AB143-$J143","v":0},{"$f":"AB143-$M143","v":0},{"$f":"AB143-$Q143","v":0},{"$f":"AB143-$V143","v":0},null,null,{"$f":"(($F143+$K143+$O143+$T143+$Z143+$AG143)+($G143+$L143+$P143+$U143+$AA143+$AH143))*$E143","v":0},{"$f":"AI143-$J143","v":0},{"$f":"AI143-$M143","v":0},{"$f":"AI143-$Q143","v":0},{"$f":"AI143-$V143","v":0},{"$f":"AI143-$AB143","v":0},{"$f":"F143+K143+O143+T143+Z143+AG143","v":0},0,"N/A",{"$f":"AO143+AP143","v":0},{"$f":"(AR143)*E143","v":0},{"$f":"AS143-J143","v":0},{"$f":"AO143-F143","v":0},{"$f":"AP143-G143","v":0}]
[{"$f":"ROW()","v":144},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q144-$J144","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,{"$f":"AO144-F144","v":0},0]
[{"$f":"ROW()","v":145},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V145-$Q145","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":146},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V146-$Q146","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":147},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI147-$M147","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS147-J147","v":0},0,0]
[{"$f":"ROW()","v":148},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V148-$Q148","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI148-$M148","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS148-J148","v":0},0,0]
[{"$f":"ROW()","v":149},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V149-$Q149","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI149-$M149","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS149-J149","v":0},0,0]
[{"$f":"ROW()","v":150},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI150-$M150","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS150-J150","v":0},0,0]
[{"$f":"ROW()","v":151},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q151-$J151","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":153},null,null,null,null,0,0,"N/A",0,0,null,null,{"$f":"(($F153+K153)+($G153+L153))*$E153","v":0},{"$f":"M153-$J153","v":0},null,null,0,{"$f":"Q153-$J153","v":0},{"$f":"Q153-$M153","v":0},null,null,{"$f":"(($F153+$K153+$O153+$T153)+($G153+$L153+$P153+$U153))*$E153","v":0},{"$f":"V153-$J153","v":0},{"$f":"V153-$M153","v":0},{"$f":"V153-$Q153","v":0},null,null,{"$f":"(($F153+$K153+$O153+$T153+$Z153)+($G153+$L153+$P153+$U153+$AA153))*$E153","v":0},{"$f":"AB153-$J153","v":0},{"$f":"AB153-$M153","v":0},{"$f":"AB153-$Q153","v":0},{"$f":"AB153-$V153","v":0},null,null,{"$f":"(($F153+$K153+$O153+$T153+$Z153+$AG153)+($G153+$L153+$P153+$U153+$AA153+$AH153))*$E153","v":0},{"$f":"AI153-$J153","v":0},{"$f":"AI153-$M153","v":0},{"$f":"AI153-$Q153","v":0},{"$f":"AI153-$V153","v":0},{"$f":"AI153-$AB153","v":0},{"$f":"F153+K153+O153+T153+Z153+AG153","v":0},0,"N/A",{"$f":"AO153+AP153","v":0},{"$f":"(AR153)*E153","v":0},{"$f":"AS153-J153","v":0},{"$f":"AO153-F153","v":0},0]
[{"$f":"ROW()","v":154},null,null,null,null,0,0,"N/A",0,0,null,null,{"$f":"(($F154+K154)+($G154+L154))*$E154","v":0},{"$f":"M154-$J154","v":0},null,null,0,{"$f":"P154-$J154","v":0},{"$f":"Q154-$M154","v":0},null,null,0,{"$f":"V154-$J154","v":0},{"$f":"V154-$M154","v":0},{"$f":"V154-$Q154","v":0},null,null,0,{"$f":"AB154-$J154","v":0},{"$f":"AB154-$M154","v":0},{"$f":"AB154-$Q154","v":0},{"$f":"AB154-$V154","v":0},null,null,0,{"$f":"AI154-$J154","v":0},{"$f":"AI154-$M154","v":0},{"$f":"AI154-$Q154","v":0},{"$f":"AI154-$V154","v":0},{"$f":"AI154-$AB154","v":0},0,0,"N/A",0,{"$f":"(AR154)*E154","v":0},{"$f":"AS154-J154","v":0},0,0]
[{"$f":"ROW()","v":155},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB155-$J155","v":0},0,0,0,null,null,0,0,{"$f":"AI155-$M155","v":0},0,{"$f":"AI155-$V155","v":0},0,0,0,"N/A",0,{"$f":"(AR155)*E155","v":0},{"$f":"AS155-J155","v":0},0,0]
[{"$f":"ROW()","v":156},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB156-$J156","v":0},0,0,0,null,null,0,0,{"$f":"AI156-$M156","v":0},{"$f":"AI156-$Q156","v":0},{"$f":"AI156-$V156","v":0},0,0,0,"N/A",0,{"$f":"(AR156)*E156","v":0},{"$f":"AS156-J156","v":0},0,0]
[{"$f":"ROW()","v":157},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,{"$f":"AB157-$Q157","v":0},0,null,null,0,{"$f":"AI157-$J157","v":0},0,{"$f":"AI157-$Q157","v":0},{"$f":"AI157-$V157","v":0},{"$f":"AI157-$AB157","v":0},0,0,"N/A",0,{"$f":"(AR157)*E157","v":0},{"$f":"AS157-J157","v":0},0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Miscellaneous Costs Requested",{"$f":"SUMPRODUCT(E142:E152,F142:F152)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Miscellaneous Costs Requested",{"$f":"SUMPRODUCT(E142:E152,G142:G152)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Miscellaneous Costs Requested",{"$f":"SUM(J142:J152)","v":0}]
[null,null,null,null,null,null,null,null,"Change Notice Miscellaneous Costs Requested",{"$f":"SUM($AT$142:$AT$158)","v":0},null,null,null,{"$f":"SUM(N142:N158)","v":0},null,null,null,{"$f":"SUM(R142:R158)","v":0},{"$f":"SUM(S142:S158)","v":0},null,null,null,{"$f":"SUM(W142:W158)","v":0},{"$f":"SUM(X142:X158)","v":0},{"$f":"SUM(Y142:Y158)","v":0},null,null,null,{"$f":"SUM(AC142:AC158)","v":0},{"$f":"SUM(AD142:AD158)","v":0},{"$f":"SUM(AE142:AE158)","v":0},{"$f":"SUM(AF142:AF158)","v":0},null,null,null,{"$f":"SUM(AJ142:AJ158)","v":0},{"$f":"SUM(AK142:AK158)","v":0},{"$f":"SUM(AL142:AL158)","v":0},{"$f":"SUM(AM142:AM158)","v":0},{"$f":"SUM(AN142:AN158)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,"Total Base Amount Requested for Subtask",{"$f":"SUM(J47,J72,J107,J133,J158)","v":0}]
[null,null,null,null,null,null,null,null,"Total Contingency Amount Requested for Subtask",{"$f":"SUM(J48,J73,J108,J134,J159)","v":0}]
[null,null,null,null,null,null,null,null,"Total Amount Requested for Subtask",{"$f":"SUM(J49,J74,J109,J135,J160)","v":0}]
[null,null,null,null,null,null,null,null,"Total Change Notice Amount for Subtask",{"$f":"SUM(J50,J75,J111,J136,J161)","v":0},null,null,null,{"$f":"SUM(N50,N75,N111,N136,N161)","v":0},null,null,null,null,{"$f":"SUM(S50,S75,S111,S136,S161)","v":0},null,null,null,null,null,{"$f":"SUM(Y50,Y75,Y111,Y136,Y161)","v":0},null,null,null,null,null,null,{"$f":"SUM(AF50,AF75,AF111,AF136,AF161)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AN50,AN75,AN111,AN136,AN161)","v":0}]

{"sheet":"Rpt CSM Fac Mtg","index":16,"n_rows":81,"n_cols":48,"rows_kept":81,"cut":false,"hidden":false,"merged":[[28,32,28,39],[28,40,28,47],[28,25,28,31],[53,0,53,9],[53,10,53,13],[53,14,53,18],[53,19,53,24],[53,25,53,31],[53,32,53,39],[53,40,53,47],[23,4,25,6],[28,0,28,9],[28,10,28,13],[28,14,28,18],[28,19,28,24],[21,8,25,8],[21,9,25,9],[21,10,25,10],[21,11,25,11],[23,1,25,2],[13,1,14,6],[15,8,20,8],[15,9,20,9],[15,10,20,10],[15,11,20,11],[9,8,14,8],[9,9,14,9],[9,10,14,10],[9,11,14,11],[1,8,1,11],[3,8,8,8],[3,9,8,9],[3,10,8,10],[3,11,8,11]]}
[]
[null,null,"Preapproval Change Notice",null,null,null,null,null,"Cost Sheet Support Documentation (such as bids)\nSupport documents may be attached to the submittal email or you may be embedded\nin the table below. The PDF file below contains instructions for embedding PDFs."]
[null,null,null,null,null,null,null,null,"Description","Uploaded PDF","Description","Uploaded PDF"]
[null,null,null,null,null,null,null,null,"Example: Driller bid"]
[null,"- Email the completed Change Notice Form and Implementation Schedule (if project schedule has changed) to: ustpreapproval@azdeq.gov. "]
[]
[null,"- Save the completed Excel file using the following naming convention:"]
[null,"YYYY.MM.DD_XXXX_CXX_CNXX_Change Notice"]
[null,"Year, Month, Date_four digit LUST number (include leading zero)_Cost Sheet Number_Change Notice Number for the Corresponding Cost Sheets_'Change Notice'"]
[]
[null,"- For each Line (Work Item), enter the appropriate information based on the change to the cost sheet (add or subtract units as appropriate)"]
[null,"- Updated number of units are added to the corresponding CN0X section within the corresponding line item (row)"]
[null,"- New line items and changes in unit rates shall be added as new lines beneath the new line indicating row"]
[null,"- For Example: If 8 additional hours are needed to complete a task, put 8 in the corresponding labor row within the correct CN column.\nIf these 8 hours are used by a different labor class than within the original cost sheet (or the unit rate is different), a new line is added where indicated."]
[]
[]
[null,"- To Add rows to the form, follow these instructions:"]
[null,"- Click the button labeled \"ADD NEW ROWS\""]
[null,"- Follow prompts of the macro, entering whole number integers"]
[null,"- Select row numbers so that copied information stays within the same section"]
[null,"(i.e., copy row 90 and paste below row 96)"]
[null,"- If the above was not performed correctly, ADEQ cannot guarantee the spreadsheet will function appropriately with the new rows"]
[]
[null,"Reporting, CSM, and Facility Meetings Subtask",null,null,"- Gray cells contain formulas, do not change these cells, unless indicated by instructions."]
[]
[]
[]
["LABOR (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"LABOR (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LABOR (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)"]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,"N/A",{"$f":"F31+G31","v":0},{"$f":"(E31*I31)","v":0},null,null,{"$f":"(($F31+K31)+($G31+L31))*$E31","v":0},{"$f":"M31-$J31","v":0},null,null,{"$f":"(($F31+$K31+$O31)+($G31+$L31+$P31))*$E31","v":0},{"$f":"Q31-$J31","v":0},{"$f":"Q31-$M31","v":0},null,null,{"$f":"(($F31+$K31+$O31+$T31)+($G31+$L31+$P31+$U31))*$E31","v":0},{"$f":"V31-$J31","v":0},{"$f":"V31-$M31","v":0},{"$f":"V31-$Q31","v":0},null,null,{"$f":"(($F31+$K31+$O31+$T31+$Z31)+($G31+$L31+$P31+$U31+$AA31))*$E31","v":0},{"$f":"AB31-$J31","v":0},{"$f":"AB31-$M31","v":0},{"$f":"AB31-$Q31","v":0},{"$f":"AB31-$V31","v":0},null,null,{"$f":"(($F31+$K31+$O31+$T31+$Z31+$AG31)+($G31+$L31+$P31+$U31+$AA31+$AH31))*$E31","v":0},{"$f":"AI31-$J31","v":0},{"$f":"AI31-$M31","v":0},{"$f":"AI31-$Q31","v":0},{"$f":"AI31-$V31","v":0},{"$f":"AI31-$AB31","v":0},{"$f":"F31+K31+O31+T31+Z31+AG31","v":0},{"$f":"G31+L31+P31+U31+AA31+AH31","v":0},"N/A",{"$f":"AO31+AP31","v":0},{"$f":"(AR31)*E31","v":0},{"$f":"AS31-J31","v":0},{"$f":"AO31-F31","v":0},{"$f":"AP31-G31","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,"N/A",{"$f":"F32+G32","v":0},{"$f":"(E32*I32)","v":0},null,null,{"$f":"(($F32+K32)+($G32+L32))*$E32","v":0},{"$f":"M32-$J32","v":0},null,null,{"$f":"(($F32+$K32+$O32)+($G32+$L32+$P32))*$E32","v":0},{"$f":"Q32-$J32","v":0},{"$f":"Q32-$M32","v":0},null,null,{"$f":"(($F32+$K32+$O32+$T32)+($G32+$L32+$P32+$U32))*$E32","v":0},{"$f":"V32-$J32","v":0},{"$f":"V32-$M32","v":0},{"$f":"V32-$Q32","v":0},null,null,{"$f":"(($F32+$K32+$O32+$T32+$Z32)+($G32+$L32+$P32+$U32+$AA32))*$E32","v":0},{"$f":"AB32-$J32","v":0},{"$f":"AB32-$M32","v":0},{"$f":"AB32-$Q32","v":0},{"$f":"AB32-$V32","v":0},null,null,{"$f":"(($F32+$K32+$O32+$T32+$Z32+$AG32)+($G32+$L32+$P32+$U32+$AA32+$AH32))*$E32","v":0},{"$f":"AI32-$J32","v":0},{"$f":"AI32-$M32","v":0},{"$f":"AI32-$Q32","v":0},{"$f":"AI32-$V32","v":0},{"$f":"AI32-$AB32","v":0},{"$f":"F32+K32+O32+T32+Z32+AG32","v":0},0,"N/A",{"$f":"AO32+AP32","v":0},{"$f":"(AR32)*E32","v":0},{"$f":"AS32-J32","v":0},{"$f":"AO32-F32","v":0},{"$f":"AP32-G32","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,"N/A",0,{"$f":"(E33*I33)","v":0},null,null,0,0,null,null,0,{"$f":"Q33-$J33","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,{"$f":"AO33-F33","v":0},0]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,"N/A",0,{"$f":"(E34*I34)","v":0},null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V34-$Q34","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,"N/A",0,{"$f":"(E35*I35)","v":0},null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI36-$M36","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS36-J36","v":0},0,0]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V37-$Q37","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI38-$M38","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS38-J38","v":0},0,0]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q40-$J40","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":42},null,null,null,null,0,0,"N/A",{"$f":"F42+G42","v":0},{"$f":"(E42*I42)","v":0},null,null,{"$f":"(($F42+K42)+($G42+L42))*$E42","v":0},{"$f":"M42-$J42","v":0},null,null,0,{"$f":"Q42-$J42","v":0},{"$f":"Q42-$M42","v":0},null,null,{"$f":"(($F42+$K42+$O42+$T42)+($G42+$L42+$P42+$U42))*$E42","v":0},{"$f":"V42-$J42","v":0},{"$f":"V42-$M42","v":0},{"$f":"V42-$Q42","v":0},null,null,{"$f":"(($F42+$K42+$O42+$T42+$Z42)+($G42+$L42+$P42+$U42+$AA42))*$E42","v":0},{"$f":"AB42-$J42","v":0},{"$f":"AB42-$M42","v":0},{"$f":"AB42-$Q42","v":0},{"$f":"AB42-$V42","v":0},null,null,{"$f":"(($F42+$K42+$O42+$T42+$Z42+$AG42)+($G42+$L42+$P42+$U42+$AA42+$AH42))*$E42","v":0},{"$f":"AI42-$J42","v":0},{"$f":"AI42-$M42","v":0},{"$f":"AI42-$Q42","v":0},{"$f":"AI42-$V42","v":0},{"$f":"AI42-$AB42","v":0},{"$f":"F42+K42+O42+T42+Z42+AG42","v":0},0,"N/A",0,{"$f":"(AR42)*E42","v":0},{"$f":"AS42-J42","v":0},0,0]
[{"$f":"ROW()","v":43},null,null,null,null,0,0,"N/A",0,{"$f":"(E43*I43)","v":0},null,null,{"$f":"(($F43+K43)+($G43+L43))*$E43","v":0},0,null,null,0,{"$f":"P43-$J43","v":0},{"$f":"Q43-$M43","v":0},null,null,0,{"$f":"V43-$J43","v":0},{"$f":"V43-$M43","v":0},0,null,null,0,{"$f":"AB43-$J43","v":0},{"$f":"AB43-$M43","v":0},0,0,null,null,0,{"$f":"AI43-$J43","v":0},{"$f":"AI43-$M43","v":0},0,0,0,0,0,"N/A",0,{"$f":"(AR43)*E43","v":0},{"$f":"AS43-J43","v":0},0,0]
[{"$f":"ROW()","v":44},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB44-$J44","v":0},0,0,0,null,null,0,0,{"$f":"AI44-$M44","v":0},0,{"$f":"AI44-$V44","v":0},0,0,0,"N/A",0,{"$f":"(AR44)*E44","v":0},{"$f":"AS44-J44","v":0},0,0]
[{"$f":"ROW()","v":45},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,{"$f":"AI45-$Q45","v":0},{"$f":"AI45-$V45","v":0},0,0,0,"N/A",0,{"$f":"(AR45)*E45","v":0},{"$f":"AS45-J45","v":0},0,0]
[{"$f":"ROW()","v":46},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,{"$f":"AB46-$Q46","v":0},0,null,null,0,{"$f":"AI46-$J46","v":0},0,0,0,{"$f":"AI46-$AB46","v":0},0,0,"N/A",0,{"$f":"(AR46)*E46","v":0},{"$f":"AS46-J46","v":0},0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Labor Costs Requested",{"$f":"SUMPRODUCT(E31:E41,F31:F41)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Labor Costs Requested",{"$f":"SUMPRODUCT(E31:E41,G31:G41)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Labor Costs Requested",{"$f":"SUM(J31:J41)","v":0}]
[null,null,null,null,null,null,null,null,"Change Notice Labor Costs Requested",{"$f":"SUM($AT$31:$AT$47)","v":0},null,null,null,{"$f":"SUM(N31:N47)","v":0},null,null,null,{"$f":"SUM(R31:R47)","v":0},{"$f":"SUM(S31:S47)","v":0},null,null,null,{"$f":"SUM(W31:W47)","v":0},{"$f":"SUM(X31:X47)","v":0},{"$f":"SUM(Y31:Y47)","v":0},null,null,null,{"$f":"SUM(AC31:AC47)","v":0},{"$f":"SUM(AD31:AD47)","v":0},{"$f":"SUM(AE31:AE47)","v":0},{"$f":"SUM(AF31:AF47)","v":0},null,null,null,{"$f":"SUM(AJ31:AJ47)","v":0},{"$f":"SUM(AK31:AK47)","v":0},{"$f":"SUM(AL31:AL47)","v":0},{"$f":"SUM(AM31:AM47)","v":0},{"$f":"SUM(AN31:AN47)","v":0}]
[]
[]
["MISCELLANEOUS (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,"MISCELLANEOUS (Add additional rows as necessary)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MISCELLANEOUS (Add additional rows as necessary)"]
["Original Cost Sheet",null,null,null,null,null,null,null,null,null,"CN01",null,null,null,"CN02",null,null,null,null,"CN03",null,null,null,null,null,"CN04",null,null,null,null,null,null,"CN05",null,null,null,null,null,null,null,"Updated Values"]
["Line","Work Item\n(select Work Item)","Work Description\n(limit 480 characters)","Unit  \n(select Unit) ","Unit Rate\n($ per unit)","Units Requested \n(Base)","Units Requested\n(Contingency)","Total Markup\n($)","Total Units Requested\n(Base + Contingency)","Total Amount Requested\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN01\n($)","CN01 Change\nAmount Difference From OCS\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN02\n($)","CN02 Change\nAmount Difference From OCS\n($)","CN02 Change\nAmount Difference From CN01\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN03\n($)","CN03 Change\nAmount Difference From OCS\n($)","CN03 Change\nAmount Difference From CN01\n($)","CN03 Change\nAmount Difference From CN02\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN04\n($)","CN04 Change\nAmount Difference From OCS\n($)","CN04 Change\nAmount Difference From CN01\n($)","CN04 Change\nAmount Difference From CN02\n($)","CN04 Change\nAmount Difference From CN03\n($)","Change in Units\n(Base)","Change in Units\n(Contingency)","Total Amount Requested as of CN05\n($)","CN05 Change\nAmount Difference From OCS\n($)","CN05 Change\nAmount Difference From CN01\n($)","CN05 Change\nAmount Difference From CN02\n($)","CN05 Change\nAmount Difference From CN03\n($)","CN05 Change\nAmount Difference From CN04\n($)","Total Updated Units Requested\n(Base)","Total Updated Units Requested\n(Contingency)","Updated Total Markup\n($)","Updated Total Units Requested\n(Base + Contingency)","Updated Total Amount Requested\n($)","Total Overall Change\nAmount Difference\n($)","Total Overall Change In Units\n(Base)","Total Overall Change In Units\n(Contingency)"]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,"N/A",{"$f":"F56+G56","v":0},{"$f":"(E56*I56)","v":0},null,null,{"$f":"(($F56+K56)+($G56+L56))*$E56","v":0},{"$f":"M56-$J56","v":0},null,null,{"$f":"(($F56+$K56+$O56)+($G56+$L56+$P56))*$E56","v":0},{"$f":"Q56-$J56","v":0},{"$f":"Q56-$M56","v":0},null,null,{"$f":"(($F56+$K56+$O56+$T56)+($G56+$L56+$P56+$U56))*$E56","v":0},{"$f":"V56-$J56","v":0},{"$f":"V56-$M56","v":0},{"$f":"V56-$Q56","v":0},null,null,{"$f":"(($F56+$K56+$O56+$T56+$Z56)+($G56+$L56+$P56+$U56+$AA56))*$E56","v":0},{"$f":"AB56-$J56","v":0},{"$f":"AB56-$M56","v":0},{"$f":"AB56-$Q56","v":0},{"$f":"AB56-$V56","v":0},null,null,{"$f":"(($F56+$K56+$O56+$T56+$Z56+$AG56)+($G56+$L56+$P56+$U56+$AA56+$AH56))*$E56","v":0},{"$f":"AI56-$J56","v":0},{"$f":"AI56-$M56","v":0},{"$f":"AI56-$Q56","v":0},{"$f":"AI56-$V56","v":0},{"$f":"AI56-$AB56","v":0},{"$f":"F56+K56+O56+T56+Z56+AG56","v":0},{"$f":"G56+L56+P56+U56+AA56+AH56","v":0},"N/A",{"$f":"AO56+AP56","v":0},{"$f":"(AR56)*E56","v":0},{"$f":"AS56-J56","v":0},{"$f":"AO56-F56","v":0},{"$f":"AP56-G56","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,"N/A",0,0,null,null,{"$f":"(($F57+K57)+($G57+L57))*$E57","v":0},{"$f":"M57-$J57","v":0},null,null,{"$f":"(($F57+$K57+$O57)+($G57+$L57+$P57))*$E57","v":0},{"$f":"Q57-$J57","v":0},{"$f":"Q57-$M57","v":0},null,null,{"$f":"(($F57+$K57+$O57+$T57)+($G57+$L57+$P57+$U57))*$E57","v":0},{"$f":"V57-$J57","v":0},{"$f":"V57-$M57","v":0},{"$f":"V57-$Q57","v":0},null,null,{"$f":"(($F57+$K57+$O57+$T57+$Z57)+($G57+$L57+$P57+$U57+$AA57))*$E57","v":0},{"$f":"AB57-$J57","v":0},{"$f":"AB57-$M57","v":0},{"$f":"AB57-$Q57","v":0},{"$f":"AB57-$V57","v":0},null,null,{"$f":"(($F57+$K57+$O57+$T57+$Z57+$AG57)+($G57+$L57+$P57+$U57+$AA57+$AH57))*$E57","v":0},{"$f":"AI57-$J57","v":0},{"$f":"AI57-$M57","v":0},{"$f":"AI57-$Q57","v":0},{"$f":"AI57-$V57","v":0},{"$f":"AI57-$AB57","v":0},{"$f":"F57+K57+O57+T57+Z57+AG57","v":0},0,"N/A",{"$f":"AO57+AP57","v":0},{"$f":"(AR57)*E57","v":0},{"$f":"AS57-J57","v":0},{"$f":"AO57-F57","v":0},{"$f":"AP57-G57","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q58-$J58","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,{"$f":"AO58-F58","v":0},0]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V59-$Q59","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V60-$Q60","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI61-$M61","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS61-J61","v":0},0,0]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V62-$Q62","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI62-$M62","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS62-J62","v":0},0,0]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"V63-$Q63","v":0},null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI63-$M63","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS63-J63","v":0},0,0]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AI64-$M64","v":0},0,0,0,0,0,"N/A",0,0,{"$f":"AS64-J64","v":0},0,0]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,"N/A",0,0,null,null,0,0,null,null,0,{"$f":"Q65-$J65","v":0},0,null,null,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0]
["New Line Items",null,null,null,null,null,null,null,null,null,"New Line Items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Line Items"]
[{"$f":"ROW()","v":67},null,null,null,null,0,0,"N/A",0,0,null,null,{"$f":"(($F67+K67)+($G67+L67))*$E67","v":0},{"$f":"M67-$J67","v":0},null,null,0,{"$f":"Q67-$J67","v":0},{"$f":"Q67-$M67","v":0},null,null,{"$f":"(($F67+$K67+$O67+$T67)+($G67+$L67+$P67+$U67))*$E67","v":0},{"$f":"V67-$J67","v":0},{"$f":"V67-$M67","v":0},{"$f":"V67-$Q67","v":0},null,null,{"$f":"(($F67+$K67+$O67+$T67+$Z67)+($G67+$L67+$P67+$U67+$AA67))*$E67","v":0},{"$f":"AB67-$J67","v":0},{"$f":"AB67-$M67","v":0},{"$f":"AB67-$Q67","v":0},{"$f":"AB67-$V67","v":0},null,null,{"$f":"(($F67+$K67+$O67+$T67+$Z67+$AG67)+($G67+$L67+$P67+$U67+$AA67+$AH67))*$E67","v":0},{"$f":"AI67-$J67","v":0},{"$f":"AI67-$M67","v":0},{"$f":"AI67-$Q67","v":0},{"$f":"AI67-$V67","v":0},{"$f":"AI67-$AB67","v":0},{"$f":"F67+K67+O67+T67+Z67+AG67","v":0},0,"N/A",{"$f":"AO67+AP67","v":0},{"$f":"(AR67)*E67","v":0},{"$f":"AS67-J67","v":0},{"$f":"AO67-F67","v":0},0]
[{"$f":"ROW()","v":68},null,null,null,null,0,0,"N/A",0,0,null,null,{"$f":"(($F68+K68)+($G68+L68))*$E68","v":0},{"$f":"M68-$J68","v":0},null,null,0,{"$f":"P68-$J68","v":0},{"$f":"Q68-$M68","v":0},null,null,0,{"$f":"V68-$J68","v":0},{"$f":"V68-$M68","v":0},{"$f":"V68-$Q68","v":0},null,null,0,{"$f":"AB68-$J68","v":0},{"$f":"AB68-$M68","v":0},{"$f":"AB68-$Q68","v":0},{"$f":"AB68-$V68","v":0},null,null,0,{"$f":"AI68-$J68","v":0},{"$f":"AI68-$M68","v":0},{"$f":"AI68-$Q68","v":0},{"$f":"AI68-$V68","v":0},{"$f":"AI68-$AB68","v":0},0,0,"N/A",0,{"$f":"(AR68)*E68","v":0},{"$f":"AS68-J68","v":0},0,0]
[{"$f":"ROW()","v":69},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB69-$J69","v":0},0,0,0,null,null,0,0,{"$f":"AI69-$M69","v":0},0,{"$f":"AI69-$V69","v":0},0,0,0,"N/A",0,{"$f":"(AR69)*E69","v":0},{"$f":"AS69-J69","v":0},0,0]
[{"$f":"ROW()","v":70},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,{"$f":"AB70-$J70","v":0},0,0,0,null,null,0,0,{"$f":"AI70-$M70","v":0},{"$f":"AI70-$Q70","v":0},{"$f":"AI70-$V70","v":0},0,0,0,"N/A",0,{"$f":"(AR70)*E70","v":0},{"$f":"AS70-J70","v":0},0,0]
[{"$f":"ROW()","v":71},null,null,null,null,0,0,"N/A",0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,null,null,0,0,0,{"$f":"AB71-$Q71","v":0},0,null,null,0,{"$f":"AI71-$J71","v":0},0,{"$f":"AI71-$Q71","v":0},{"$f":"AI71-$V71","v":0},{"$f":"AI71-$AB71","v":0},0,0,"N/A",0,{"$f":"(AR71)*E71","v":0},{"$f":"AS71-J71","v":0},0,0]
[null,null,null,null,null,null,null,null,"Subtotal Base Miscellaneous Costs Requested",{"$f":"SUMPRODUCT(E56:E66,F56:F66)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Contingency Miscellaneous Costs Requested",{"$f":"SUMPRODUCT(E56:E66,G56:G66)","v":0}]
[null,null,null,null,null,null,null,null,"Subtotal Miscellaneous Costs Requested",{"$f":"SUM(J56:J66)","v":0}]
[null,null,null,null,null,null,null,null,"Change Notice Miscellaneous Costs Requested",{"$f":"SUM($AT$56:$AT$72)","v":0},null,null,null,{"$f":"SUM(N56:N72)","v":0},null,null,null,{"$f":"SUM(R56:R72)","v":0},{"$f":"SUM(S56:S72)","v":0},null,null,null,{"$f":"SUM(W56:W72)","v":0},{"$f":"SUM(X56:X72)","v":0},{"$f":"SUM(Y56:Y72)","v":0},null,null,null,{"$f":"SUM(AC56:AC72)","v":0},{"$f":"SUM(AD56:AD72)","v":0},{"$f":"SUM(AE56:AE72)","v":0},{"$f":"SUM(AF56:AF72)","v":0},null,null,null,{"$f":"SUM(AJ56:AJ72)","v":0},{"$f":"SUM(AK56:AK72)","v":0},{"$f":"SUM(AL56:AL72)","v":0},{"$f":"SUM(AM56:AM72)","v":0},{"$f":"SUM(AN56:AN72)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,"Total Base Amount Requested for Subtask",{"$f":"SUM(J47,J72)","v":0}]
[null,null,null,null,null,null,null,null,"Total Contingency Amount Requested for Subtask",{"$f":"SUM(J48,J73)","v":0}]
[null,null,null,null,null,null,null,null,"Total Amount Requested for Subtask",{"$f":"SUM(J49,J74)","v":0}]
[null,null,null,null,null,null,null,null,"Total Change Notice Amount for Subtask",{"$f":"SUM(J50,J75)","v":0},null,null,null,{"$f":"SUM(N50,N75)","v":0},null,null,null,null,{"$f":"SUM(S50,S75)","v":0},null,null,null,null,null,{"$f":"SUM(Y50,Y75)","v":0},null,null,null,null,null,null,{"$f":"SUM(AF50,AF75)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AN50,AN75)","v":0}]