{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Instructions for PEP","Cover Page (Auto Populates)","Summary Page","Multi-Year Budget Plan","1.0 Project Management","2.0 Site Assessment","3.0 GW Monitoring","4.0 Remedy Selection","5.0 Remediation Installation","6.0 Remedial System O&M","7.0 Post Remediation Closure","Valid Values"],"not_rendered":{"charts":0,"images":11,"macros":1,"external_links":1,"defined_names":85,"comments":3,"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":"Instructions for PEP","index":0,"n_rows":141,"n_cols":5,"rows_kept":141,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Password: ECAP 2016"]

{"sheet":"Cover Page (Auto Populates)","index":1,"n_rows":26,"n_cols":9,"rows_kept":26,"cut":false,"hidden":false,"merged":[[10,0,10,2],[17,0,17,1],[20,3,20,4],[22,3,22,4],[19,0,19,8],[20,0,20,2],[22,0,22,2],[21,3,21,4],[21,7,25,8],[20,7,20,8],[25,0,25,3],[23,0,24,3],[23,4,24,5],[25,4,25,5],[23,6,24,6],[5,6,5,8],[16,0,16,8],[15,0,15,3],[1,2,1,5],[2,2,2,5],[3,2,3,5],[4,0,4,5],[12,0,12,2],[12,3,12,5],[14,0,14,8],[6,3,6,5],[7,3,7,5],[11,3,11,5],[8,0,8,2],[8,3,8,5],[11,0,11,2],[3,7,3,8],[10,3,10,5],[9,0,9,2],[9,3,9,5],[0,0,0,5],[0,6,0,8],[6,0,6,2],[7,0,7,2],[1,0,1,1],[2,7,2,8],[4,7,4,8],[2,0,2,1],[3,0,3,1],[5,0,5,2],[5,3,5,5],[1,7,1,8]]}
["Project/Site Information",null,null,null,null,null,"Additional Site Information"]
["Claim No. (s):",null,{"$f":"IF('Summary Page'!F7=\"\", \" (auto-fill from Summary Page)\", 'Summary Page'!F7)","v":" (auto-fill from Summary Page)"},null,null,null,"Total Amount Reimbursed To Date:",{"$f":"IF('Summary Page'!I24=\"\", \"(auto-fill from Summary Page) \", 'Summary Page'!I24)","v":"(auto-fill from Summary Page) "}]
["Project or Site Name:",null,{"$f":"IF('Summary Page'!E6=\"\", \"(auto-fill from Summary Page) \", 'Summary Page'!E6)","v":"(auto-fill from Summary Page) "},null,null,null,"Total Submitted Costs (not reimbursed yet):",{"$f":"IF('Summary Page'!I25=\"\", \"(auto-fill from Summary Page) \", 'Summary Page'!I25)","v":"(auto-fill from Summary Page) "}]
["Project or Site Address:",null,{"$f":"IF('Summary Page'!T6=\"\", \"(auto-fill from Summary Page) \", 'Summary Page'!T6)","v":"(auto-fill from Summary Page) "},null,null,null,"Total Unsubmitted Costs:",{"$f":"IF('Summary Page'!I26=\"\", \"(auto-fill from Summary Page) \", 'Summary Page'!I26)","v":"(auto-fill from Summary Page) "}]
["Contact Information",null,null,null,null,null,"Claim within ECAP",{"$f":"IF('Summary Page'!H8=\"(Select from Pull-Down Menu)\", \"(auto-fill from Summary Page) \", 'Summary Page'!H8)","v":"(auto-fill from Summary Page) "}]
["Claimant/Grantee Name:",null,null,{"$f":"IF('Summary Page'!H9=\"\", \"(auto-fill from Summary Page) \", 'Summary Page'!H9)","v":"(auto-fill from Summary Page) "},null,null,"Budget Information"]
["Claimant/Grantee Contact Name:",null,null,{"$f":"IF('Summary Page'!W9=\"\", \"(auto-fill from Summary Page) \", 'Summary Page'!W9)","v":"(auto-fill from Summary Page) "},null,null,"Fiscal Year Start Date","Budget Category","Projected Cost for Fiscal Year"]
["Claimant/Grantee  Email Address:",null,null,{"$f":"IF('Summary Page'!W10=\"\", \"(auto-fill from Summary Page) \", 'Summary Page'!W10)","v":"(auto-fill from Summary Page) "},null,null,{"$f":"'Multi-Year Budget Plan'!D5","v":"2023-07-01"},{"$f":"IF('Multi-Year Budget Plan'!D7=\"(Select from Pull-Down)\", \"(auto-fill from Budget Plan) \", 'Multi-Year Budget Plan'!D7)","v":"(auto-fill from Budget Plan) "},{"$f":"'Multi-Year Budget Plan'!D48","v":0}]
["Claimant/Grantee  Phone Number:",null,null,{"$f":"IF('Summary Page'!H10=\"\", \"(auto-fill from Summary Page) \", 'Summary Page'!H10)","v":"(auto-fill from Summary Page) "},null,null,{"$f":"'Multi-Year Budget Plan'!F5","v":"2024-07-01"},{"$f":"IF('Multi-Year Budget Plan'!F7=\"(Select from Pull-Down)\", \"(auto-fill from Budget Plan) \", 'Multi-Year Budget Plan'!F7)","v":"(auto-fill from Budget Plan) "},{"$f":"'Multi-Year Budget Plan'!F48","v":0}]
["Fund Staff Name and Email Address:",null,null,{"$f":"IF('Summary Page'!H11=\"\", \"(auto-fill from Summary Page) \", 'Summary Page'!H11)","v":"(auto-fill from Summary Page) "}]
["Fund Supervisor Name and Email Address:",null,null,{"$f":"IF('Summary Page'!H13=\"\", \"(auto-fill from Summary Page) \", 'Summary Page'!H13)","v":"(auto-fill from Summary Page) "}]
["Regulator Staff Name and Email Address:",null,null,{"$f":"IF('Summary Page'!W11=\"\", \"(auto-fill from Summary Page) \", 'Summary Page'!W11)","v":"(auto-fill from Summary Page) "}]
["Regulator Supervisor Name and Email Address:",null,null,{"$f":"IF('Summary Page'!W13=\"\", \"(auto-fill from Summary Page) \", 'Summary Page'!W13)","v":"(auto-fill from Summary Page) "}]
[null,null,null,null,null,null,null,"Total PEP Projected Cost:",{"$f":"SUM(I8:I13)","v":0}]
["Proposed Scope of Work"]
["Summary of Project/Scope of Work (SOW): "]
[{"$f":"'Summary Page'!D17","v":"(Example: Finalize remediation system installation, perform system startup, prepare and submit system installation and startup report, and install three vapor extraction wells)"}]
["Date of Agreement:",null,{"$f":"IF('Summary Page'!AC3=\"\", \"DRAFT \", 'Summary Page'!AC3)","v":"DRAFT "}]
[]
["Revision Information"]
["Current FY Budget Amount:",null,null,{"$f":"IF('Summary Page'!F4=0, \"(auto-fill from Summary Page) \", 'Summary Page'!F4)","v":"(auto-fill from Summary Page) "},null,"Revision No.",{"$f":"IF('Summary Page'!AC4=\"(Select)\", \"(auto-fill from Summary Page) \", 'Summary Page'!AC4)","v":"(auto-fill from Summary Page) "},"If Cost Overages, briefly explain:"]
["Current FY Proposed Budget Amount:",null,null,{"$f":"IF(I8=0,\"(auto-fill from Budget Plan) \",I8)","v":"(auto-fill from Budget Plan) "},null,"Reason for Revision:","(Select from Pull-Down Menu)"]
["Current FY  Proposed Budget Category:",null,null,{"$f":"H8","v":"(auto-fill from Budget Plan) "}]
[]
[]
["Claimant Signature",null,null,null,"Claimant Name Printed",null,"Date"]

{"sheet":"Summary Page","index":2,"n_rows":71,"n_cols":29,"rows_kept":71,"cut":false,"hidden":false,"merged":[[25,19,25,22],[25,12,25,15],[25,16,25,18],[12,22,12,30],[13,22,13,30],[14,22,14,30],[16,3,16,30],[15,22,15,30],[15,16,15,21],[14,16,14,21],[13,16,13,21],[15,0,15,6],[15,7,15,15],[14,7,14,15],[14,0,14,6],[12,16,12,21],[2,24,2,27],[6,0,6,4],[6,5,6,7],[6,19,6,23],[11,22,11,30],[5,0,5,3],[8,0,8,6],[9,0,9,6],[8,16,8,21],[8,22,8,30],[9,22,9,30],[10,22,10,30],[9,16,9,21],[10,16,10,21],[10,7,10,15],[6,28,6,30],[6,8,6,11],[6,24,6,27],[3,11,3,15],[3,16,3,23],[6,12,6,15],[6,16,6,18],[5,4,5,13],[5,14,5,18],[5,19,5,30],[3,5,3,10],[9,7,9,15],[8,7,8,15],[13,0,13,6],[13,7,13,15],[12,0,12,6],[12,7,12,15],[11,0,11,6],[10,0,10,6],[11,7,11,15],[11,16,11,21],[16,0,16,2],[24,0,24,7],[25,23,25,30],[23,28,23,30],[24,28,24,30],[23,19,23,22],[24,19,24,22],[23,12,23,18],[24,12,24,18],[22,12,22,22],[23,0,23,7],[25,0,25,7],[22,0,22,11],[23,8,23,11],[24,8,24,11],[25,8,25,11],[7,0,7,6],[7,7,7,15],[7,16,7,30],[0,0,0,4],[0,5,0,9],[1,0,1,30],[2,11,2,13],[3,24,3,27],[2,14,2,23],[3,28,3,30],[2,0,2,2],[2,28,2,30],[3,0,3,4],[2,3,2,10],[4,0,4,30],[21,0,21,6],[21,7,21,15],[20,0,20,6],[20,7,20,15],[18,0,18,6],[18,7,18,15],[19,0,19,6],[19,7,19,15]]}
["Fiscal Year Start Date of PEP",null,null,null,null,"2023-07-01"]
["Section 1"]
["Reason for PEP",null,null,"(Select from Pull-Down Menu)",null,null,null,null,null,null,null,"Fund Program",null,null,"(Select from Pull-Down Menu)",null,null,null,null,null,null,null,null,null,"PEP Agreement Date"]
["Current FY Budget Amount",null,null,null,null,null,null,null,null,null,null,"Current FY Budget Category",null,null,null,null,"(Select from Pull-Down Menu)",null,null,null,null,null,null,null,"Revision No.",null,null,null,"(Select)"]
["Section 2"]
["Project or Site Name",null,null,null,null,null,null,null,null,null,null,null,null,null,"Project or Site Address"]
["Claim No.(s)",null,null,null,null,null,null,null," Global ID ",null,null,null,null,null,null,null,"Lead Agency",null,null,null,null,null,null,null,"Lead Agency Case No."]
["Claim is within ECAP (Yes or No)",null,null,null,null,null,null,"(Select from Pull-Down Menu)"]
["Claimant/Grantee Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Claimant/Grantee Contact Name"]
["Claimant/Grantee Contact Phone Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Claimant/Grantee  Email Address"]
["Fund Staff Name & Email",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Regulatory Staff Name & Email"]
["Fund Staff Phone",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Regulatory Staff Phone"]
["Fund Supervisor Name & Email",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Regulatory Supervisor Name & Email"]
["1. Consultant  Business Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Consultant  Business Name"]
["1. Consultant  Contact Name & Email",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Consultant  Contact Name & Email"]
["1. Consultant Contact Phone",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Consultant Contact Phone"]
["Scope of Work",null,null,"(Example: Finalize remediation system installation, perform system startup, prepare and submit system installation and startup report, and install three vapor extraction wells)"]
["Select Work Phase Below to Enter Detailed Budgets:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quick Links: "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023 Cost Guidelines ",null,null,null,null,null,null,null,null,"Leaking Undeground Fuel Tank (LUFT)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023 Remediation Cost Guidelines",null,null,null,null,null,null,null,null,"GeoTracker"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Threat Closure Policy (LTCP)"]
[]
["Historical Costs",null,null,null,null,null,null,null,null,null,null,null,"Estimated Costs to Closure"]
["Total Amount Reimbursed To Date:",null,null,null,null,null,null,null,null,null,null,null,"Total Project Costs To Date:",null,null,null,null,null,null,{"$f":"IF((I24+I25+I26)=0,\"(auto-fill equation) \",(I24+I25+I26))","v":"(auto-fill equation) "}]
["Total Submitted Costs (not reimbursed yet):",null,null,null,null,null,null,null,null,null,null,null,"Total PEP Costs:",null,null,null,null,null,null,{"$f":"IF('Multi-Year Budget Plan'!C48=0,\"(auto-fill equation) \",'Multi-Year Budget Plan'!C48)","v":"(auto-fill equation) "}]
["Total Unsubmitted Costs:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"YES"]
[null,null,null,null,"NO"]

{"sheet":"Multi-Year Budget Plan","index":3,"n_rows":49,"n_cols":23,"rows_kept":49,"cut":false,"hidden":false,"merged":[[5,0,6,0],[5,1,6,1],[5,3,5,6],[5,2,6,2],[4,3,4,4],[7,4,10,4],[4,5,4,6],[7,6,10,6],[2,14,2,20],[12,6,15,6],[12,4,15,4],[34,4,39,4],[34,6,39,6],[41,4,45,4],[41,6,45,6],[17,4,20,4],[17,6,20,6],[22,4,26,4],[22,6,26,6],[28,4,32,4],[28,6,32,6]]}
["          Project or Site Name:",{"$f":"IF('Summary Page'!E6=\"\", \"(auto-fill from Summary Page) \", 'Summary Page'!E6)","v":"(auto-fill from Summary Page) "},null,null,null,"Claim No(s) or Project No(s):",{"$f":"IF('Summary Page'!F7=\"\", \"(auto-fill from Summary Page)\", 'Summary Page'!F7)","v":"(auto-fill from Summary Page)"}]
["Amendment No.:",{"$f":"IF('Summary Page'!AC4=\"(select)\", \"(auto-fill from Summary Page)\", 'Summary Page'!AC4)","v":"(auto-fill from Summary Page)"},null,null,null,"Date Agreement Reached:",{"$f":"IF('Summary Page'!AC3=\"\", \"(auto-fill from Summary Page) \", 'Summary Page'!AC3)","v":"(auto-fill from Summary Page) "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter percent of work to be completed each quarter\nMust total across to 100%"]
[]
["Shaded Cells are Unlocked",null,"Fiscal Year ",{"$f":"'Summary Page'!F1","v":"2023-07-01"},null,{"$f":"DATE(YEAR(D5)+1,MONTH(D5),DAY(D5))","v":"2024-07-01"},null,null,null,null,null,null,null,"Totals $$","1st Quarter\n(percent of total)","2st  Quarter","3rd  Quarter","4th\nQuarter","5th\nQuarter","6th\nQuarter","7th Quarter","8th Quarter","Total %"]
["Work Phase","Task","Total Costs Through Closure ","Budget Category by Fiscal Year"]
[null,null,null,"(Select from Pull-Down)","Brief Scope of Work","(Select from Pull-Down)","Brief Scope of Work"]
["     1.0 Project Management",{"$f":"'1.0 Project Management'!B3","v":"1.1 Electronic Technical Account Costs (ETAC)"},{"$f":"SUM(D8:G8)","v":0},{"$f":"'1.0 Project Management'!F8","v":0},null,{"$f":"'1.0 Project Management'!L8","v":0},null,null,null,null,null,null,2.1,8888,null,null,30,70]
[null,{"$f":"'1.0 Project Management'!B10","v":"1.2 Regulatory Technical Assistance Costs (RTAC)"},0,{"$f":"'1.0 Project Management'!F15","v":0},null,{"$f":"'1.0 Project Management'!L15","v":0}]
[null,{"$f":"'1.0 Project Management'!B17","v":"1.3  PEP/BCR"},0,{"$f":"'1.0 Project Management'!F22","v":0},null,{"$f":"'1.0 Project Management'!L22","v":0}]
[null,{"$f":"'1.0 Project Management'!B24","v":"1.4  Project Coordination"},0,{"$f":"'1.0 Project Management'!F29","v":0},null,{"$f":"'1.0 Project Management'!L29","v":0}]
[null,"Subtotal",0,{"$f":"SUM(D8:D11)","v":0},null,{"$f":"SUM(F8:F11)","v":0}]
["    2.0   Site Assessment",{"$f":"'2.0 Site Assessment'!B3","v":"2.1 Work Plan Preparation & Approval"},0,{"$f":"'2.0 Site Assessment'!F12","v":0},null,{"$f":"'2.0 Site Assessment'!L12","v":0}]
[null,{"$f":"'2.0 Site Assessment'!B14","v":"2.2 Soil/Groundwater/Soil Gas Sampling & Well Installation"},0,{"$f":"'2.0 Site Assessment'!F55","v":0},null,{"$f":"'2.0 Site Assessment'!L55","v":0}]
[null,{"$f":"'2.0 Site Assessment'!B57","v":"2.3 Laboratory Analyses"},0,{"$f":"'2.0 Site Assessment'!F74","v":0},null,{"$f":"'2.0 Site Assessment'!L74","v":0}]
[null,{"$f":"'2.0 Site Assessment'!B76","v":"2.4 Site Assessment Reporting "},0,{"$f":"'2.0 Site Assessment'!F85","v":0},null,{"$f":"'2.0 Site Assessment'!L85","v":0}]
[null,"Subtotal",0,{"$f":"SUM(D13:D16)","v":0},null,{"$f":"SUM(F13:F16)","v":0}]
["    3.0   Groundwater Monitoring",{"$f":"'3.0 GW Monitoring'!B3","v":"3.1 Work Plan Preparation & Approval"},0,{"$f":"'3.0 GW Monitoring'!F12","v":0},null,{"$f":"'3.0 GW Monitoring'!L12","v":0}]
[null,{"$f":"'3.0 GW Monitoring'!B14","v":"3.2 Groundwater Monitoring Event"},0,{"$f":"'3.0 GW Monitoring'!F48","v":0},null,{"$f":"'3.0 GW Monitoring'!L48","v":0}]
[null,{"$f":"'3.0 GW Monitoring'!B50","v":"3.3 Laboratory Analyses"},0,{"$f":"'3.0 GW Monitoring'!F67","v":0},null,{"$f":"'3.0 GW Monitoring'!L67","v":0}]
[null,{"$f":"'3.0 GW Monitoring'!B69","v":"3.4 Groundwater Monitoring Reporting"},0,{"$f":"'3.0 GW Monitoring'!F78","v":0},null,{"$f":"'3.0 GW Monitoring'!L78","v":0}]
[null,"Subtotal",0,{"$f":"SUM(D18:D21)","v":0},null,{"$f":"SUM(F18:F21)","v":0}]
["    4.0   Remedy Selection",{"$f":"'4.0 Remedy Selection'!B3","v":"4.1 Pilot Test/ Feasibility Study Work Plan"},0,{"$f":"'4.0 Remedy Selection'!F12","v":0},null,{"$f":"'4.0 Remedy Selection'!L12","v":0}]
[null,{"$f":"'4.0 Remedy Selection'!B14","v":"4.2 Bench or Pilot Testing/Feasibility Study  (Field Activities)"},0,{"$f":"'4.0 Remedy Selection'!F55","v":0},null,{"$f":"'4.0 Remedy Selection'!L55","v":0}]
[null,{"$f":"'4.0 Remedy Selection'!B57","v":"4.3 Laboratory Analyses"},0,{"$f":"'4.0 Remedy Selection'!F68","v":0},null,{"$f":"'4.0 Remedy Selection'!L68","v":0}]
[null,{"$f":"'4.0 Remedy Selection'!B70","v":"4.4 Corrective Action Plan/Feasibility Study Reporting"},0,{"$f":"'4.0 Remedy Selection'!F79","v":0},null,{"$f":"'4.0 Remedy Selection'!L79","v":0}]
[null,{"$f":"'4.0 Remedy Selection'!B81","v":"4.5 Remedial Action Plan/Design/Collect Bids"},0,{"$f":"'4.0 Remedy Selection'!F90","v":0},null,{"$f":"'4.0 Remedy Selection'!L90","v":0}]
[null,"Subtotal",0,{"$f":"SUM(D23:D27)","v":0},null,{"$f":"SUM(F23:F27)","v":0}]
["    5.0   Remediation Installation",{"$f":"'5.0 Remediation Installation'!B4","v":"5.1 System Installation/Construction/Permitting"},0,{"$f":"'5.0 Remediation Installation'!F52","v":0},null,{"$f":"'5.0 Remediation Installation'!L52","v":0}]
[null,{"$f":"'5.0 Remediation Installation'!B54","v":"5.2 Drilling Subcontractor"},0,{"$f":"'5.0 Remediation Installation'!F58","v":0},null,{"$f":"'5.0 Remediation Installation'!L58","v":0}]
[null,{"$f":"'5.0 Remediation Installation'!B60","v":"5.3 Waste Disposal"},0,{"$f":"'5.0 Remediation Installation'!F63","v":0},null,{"$f":"'5.0 Remediation Installation'!L63","v":0}]
[null,{"$f":"'5.0 Remediation Installation'!B65","v":"5.4 Laboratory Analyses"},0,{"$f":"'5.0 Remediation Installation'!F82","v":0},null,{"$f":"'5.0 Remediation Installation'!L82","v":0}]
[null,{"$f":"'5.0 Remediation Installation'!B84","v":"5.5 Remedial Implementation Reporting "},0,{"$f":"'5.0 Remediation Installation'!F93","v":0},null,{"$f":"'5.0 Remediation Installation'!L93","v":0}]
[null,"Subtotal",0,{"$f":"SUM(D29:D33)","v":0},null,{"$f":"SUM(F29:F33)","v":0}]
["   6.0   Remedial System O&M",{"$f":"'6.0 Remedial System O&M'!B3","v":"6.1  System Performance Monitoring & Repairs"},0,{"$f":"'6.0 Remedial System O&M'!F31","v":0},null,{"$f":"'6.0 Remedial System O&M'!L31","v":0}]
[null,{"$f":"'6.0 Remedial System O&M'!B33","v":"6.2  Permit Maintenance"},{"$f":"SUM(D36:G36)","v":0},{"$f":"'6.0 Remedial System O&M'!F46","v":0},null,{"$f":"'6.0 Remedial System O&M'!L46","v":0}]
[null,{"$f":"'6.0 Remedial System O&M'!B48","v":"6.3  Waste Disposal"},0,{"$f":"'6.0 Remedial System O&M'!F52","v":0},null,{"$f":"'6.0 Remedial System O&M'!L52","v":0}]
[null,{"$f":"'6.0 Remedial System O&M'!B54","v":"6.4  Utilities"},0,{"$f":"'6.0 Remedial System O&M'!F58","v":0},null,{"$f":"'6.0 Remedial System O&M'!L58","v":0}]
[null,{"$f":"'6.0 Remedial System O&M'!B60","v":"6.5 Laboratory Analyses"},0,{"$f":"'6.0 Remedial System O&M'!F70","v":0},null,{"$f":"'6.0 Remedial System O&M'!L70","v":0}]
[null,{"$f":"'6.0 Remedial System O&M'!B72","v":"6.6  System Performance Reporting"},0,{"$f":"'6.0 Remedial System O&M'!F81","v":0},null,{"$f":"'6.0 Remedial System O&M'!L81","v":0}]
[null,"Subtotal",0,{"$f":"SUM(D35:D40)","v":0},null,{"$f":"SUM(F35:F40)","v":0}]
["    7.0   Post Remediation Closure",{"$f":"'7.0 Post Remediation Closure'!B3","v":"7.1  LTCP Evaluation & Well Destruction Work Plan Preparation (if directed)"},0,{"$f":"'7.0 Post Remediation Closure'!F12","v":0},null,{"$f":"'7.0 Post Remediation Closure'!L12","v":0}]
[null,{"$f":"'7.0 Post Remediation Closure'!B14","v":"7.2  Well Abandonment & Site Restoration"},0,{"$f":"'7.0 Post Remediation Closure'!F38","v":0},null,{"$f":"'7.0 Post Remediation Closure'!L38","v":0}]
[null,{"$f":"'7.0 Post Remediation Closure'!B41","v":"7.3  Remediation System Demolition"},0,{"$f":"'7.0 Post Remediation Closure'!F68","v":0},null,{"$f":"'7.0 Post Remediation Closure'!L68","v":0}]
[null,{"$f":"'7.0 Post Remediation Closure'!B70","v":"7.4 Laboratory Analyses/Waste Profile"},0,{"$f":"'7.0 Post Remediation Closure'!F77","v":0},null,{"$f":"'7.0 Post Remediation Closure'!L77","v":0}]
[null,{"$f":"'7.0 Post Remediation Closure'!B79","v":"7.5  Post Remediation/Closure Reporting"},0,{"$f":"'7.0 Post Remediation Closure'!F88","v":0},null,{"$f":"'7.0 Post Remediation Closure'!L88","v":0}]
[null,"Subtotal",0,{"$f":"SUM(D42:D46)","v":0},null,{"$f":"SUM(F42:F46)","v":0}]
[null,"Total Estimated Cost for FYs",{"$f":"C47+C41+C34+C28+C22+C17+C12","v":0},{"$f":"D47+D41+D34+D28+D22+D17+D12","v":0},null,{"$f":"F47+F41+F34+F28+F22+F17+F12","v":0}]
[" "]

{"sheet":"1.0 Project Management","index":4,"n_rows":31,"n_cols":12,"rows_kept":31,"cut":false,"hidden":true,"merged":[[30,2,30,3],[30,8,30,9]]}
["FY",{"$f":"'Multi-Year Budget Plan'!D5","v":"2023-07-01"},null,null,null,null,null,{"$f":"'Multi-Year Budget Plan'!F5","v":"2024-07-01"}]
[]
[null,"1.1 Electronic Technical Account Costs (ETAC)",null,null,null,null,null,"1.1 Electronic Technical Account Costs (ETAC)"]
[null,"Staff Title/Classification ","Qty","Units","Rate","Total ",null,"Staff Title/Classification ","Qty","Units","Rate","Total "]
[null,"Project Manager",null,"hours",185,{"$f":"C5*E5","v":0},null,"Project Manager",null,"hours",185,{"$f":"I5*K5","v":0}]
[null,"Reimbursement Specialist",null,"hours",85,{"$f":"C6*E6","v":0},null,"Reimbursement Specialist",null,"hours",85,0]
[null,"Clerical",null,"hours",79,0,null,"Clerical",null,"hours",79,{"$f":"I7*K7","v":0}]
[null,"Totals",{"$f":"SUM(C5:C7)","v":0},null,null,{"$f":"SUM(F5:F7)","v":0},null,"Totals",{"$f":"SUM(I5:I7)","v":0},null,null,{"$f":"SUM(L5:L7)","v":0}]
[]
[null,"1.2 Regulatory Technical Assistance Costs (RTAC)",null,null,null,null,null,"1.2 Regulatory Technical Assistance Costs (RTAC)"]
[null,"Staff Title/Classification ","Qty","Units","Rate","Total ",null,"Staff Title/Classification ","Qty","Units","Rate","Total "]
[null,"Project Manager",null,"hours",185,{"$f":"C12*E12","v":0},null,"Project Manager",null,"hours",185,{"$f":"I12*K12","v":0}]
[null,"Reimbursement Specialist",null,"hours",85,0,null,"Reimbursement Specialist",null,"hours",85,0]
[null,"Clerical",null,"hours",79,0,null,"Clerical",null,"hours",79,0]
[null,"Totals",{"$f":"SUM(C12:C14)","v":0},null,null,{"$f":"SUM(F12:F14)","v":0},null,"Totals",{"$f":"SUM(I12:I14)","v":0},null,null,{"$f":"SUM(L12:L14)","v":0}]
[]
[null,"1.3  PEP/BCR",null,null,null,null,null,"1.3  PEP/BCR"]
[null,"Staff Title/Classification ","Qty","Units","Rate","Total ",null,"Staff Title/Classification ","Qty","Units","Rate","Total "]
[null,"Principal Engineer/Geologist",null,"hours",222,{"$f":"C19*E19","v":0},null,"Principal Engineer/Geologist",null,"hours",222,{"$f":"I19*K19","v":0}]
[null,"Project Manager",null,"hours",185,{"$f":"C20*E20","v":0},null,"Project Manager",null,"hours",185,{"$f":"I20*K20","v":0}]
[null,"Staff Engineer/Geologist",null,"hours",133,0,null,"Staff Engineer/Geologist",null,"hours",133,0]
[null,"Totals",{"$f":"SUM(C19:C21)","v":0},null,null,{"$f":"SUM(F19:F21)","v":0},null,"Totals",{"$f":"SUM(I19:I21)","v":0},null,null,{"$f":"SUM(L19:L21)","v":0}]
[]
[null,"1.4  Project Coordination",null,null,null,null,null,"1.4  Project Coordination"]
[null,"Staff Title/Classification ","Qty","Units","Rate","Total ",null,"Staff Title/Classification ","Qty","Units","Rate","Total "]
[null,"Principal Engineer/Geologist",null,"hours",222,{"$f":"C26*E26","v":0},null,"Principal Engineer/Geologist",null,"hours",222,{"$f":"I26*K26","v":0}]
[null,"Project Manager",null,"hours",185,{"$f":"C27*E27","v":0},null,"Project Manager",null,"hours",185,{"$f":"I27*K27","v":0}]
[null,"Senior Engineer/Geologist",null,"hours",185,0,null,"Senior Engineer/Geologist",null,"hours",185,0]
[null,"Totals",{"$f":"SUM(C26:C28)","v":0},null,null,{"$f":"SUM(F26:F28)","v":0},null,"Totals",{"$f":"SUM(I26:I28)","v":0},null,null,{"$f":"SUM(L26:L28)","v":0}]
[]
[null,"1.0 Project Management",{"$f":"B1","v":"2023-07-01"},null,null,{"$f":"F29+F22+F15+F8","v":0},null,"1.0 Project Management",{"$f":"H1","v":"2024-07-01"},null,null,{"$f":"L29+L22+L15+L8","v":0}]

{"sheet":"2.0 Site Assessment","index":5,"n_rows":87,"n_cols":12,"rows_kept":87,"cut":false,"hidden":true,"merged":[[86,2,86,3],[86,8,86,9]]}
["FY",{"$f":"'Multi-Year Budget Plan'!D5","v":"2023-07-01"},null,null,null,null,null,{"$f":"'Multi-Year Budget Plan'!F5","v":"2024-07-01"}]
[]
[null,"2.1 Work Plan Preparation & Approval",null,null,null,null,null,"2.1 Work Plan Preparation & Approval"]
[null,"Staff Title/Classification ","Qty","Units","Rate","Total ",null,"Staff Title/Classification ","Qty","Units","Rate","Total "]
[null,"Principal Engineer/Geologist",null,"hours",222,{"$f":"C5*E5","v":0},null,"Principal Engineer/Geologist",null,"hours",222,{"$f":"I5*K5","v":0}]
[null,"Project Manager",null,"hours",185,{"$f":"C6*E6","v":0},null,"Project Manager",null,"hours",185,{"$f":"I6*K6","v":0}]
[null,"Senior Engineer/Geologist",null,"hours",185,0,null,"Senior Engineer/Geologist",null,"hours",185,0]
[null,"Project/Assoc Engineer/Geologist",null,"hours",160,0,null,"Project/Assoc Engineer/Geologist",null,"hours",160,0]
[null,"Staff Engineer/Geologist",null,"hours",133,0,null,"Staff Engineer/Geologist",null,"hours",133,0]
[null,"Drafts Person",null,"hours",97,0,null,"Drafts Person",null,"hours",97,0]
[null,"Clerical",null,"hours",79,0,null,"Clerical",null,"hours",79,0]
[null,"Totals",{"$f":"SUM(C5:C11)","v":0},null,null,{"$f":"SUM(F5:F11)","v":0},null,"Totals",{"$f":"SUM(I5:I11)","v":0},null,null,{"$f":"SUM(L5:L11)","v":0}]
[]
[null,"2.2 Soil/Groundwater/Soil Gas Sampling & Well Installation",null,null,null,null,null,"2.2 Soil/Groundwater/Soil Gas Sampling & Well Installation"]
[null,"Staff Title/Classification ","Qty","Units","Rate","Total ",null,"Staff Title/Classification ","Qty","Units","Rate","Total "]
[null,"Project Manager",null,"hours",185,{"$f":"C16*E16","v":0},null,"Project Manager",null,"hours",185,{"$f":"I16*K16","v":0}]
[null,"Staff Engineer/Geologist",null,"hours",133,0,null,"Staff Engineer/Geologist",null,"hours",133,0]
[null,"Senior Technician",null,"hours",124,0,null,"Senior Technician",null,"hours",124,0]
[null,"Technician",null,"hours",106,0,null,"Technician",null,"hours",106,0]
[null,"Clerical",null,"hours",79,0,null,"Clerical",null,"hours",79,0]
[null,"Subtotal",{"$f":"SUM(C16:C20)","v":0},null,null,{"$f":"SUM(F16:F20)","v":0},null,"Subtotal",{"$f":"SUM(I16:I20)","v":0},null,null,{"$f":"SUM(L16:L20)","v":0}]
[]
[null,"Other Direct Costs (ODCs) ","Qty","Units","Unit Cost","Total",null,"Other Direct Costs (ODCs) ","Qty","Units","Unit Cost","Total"]
[null,"Mileage",null,"mile",0.65500000000000003,{"$f":"C24*E24","v":0},null,"Mileage",null,"mile",0.65500000000000003,{"$f":"I24*K24","v":0}]
[null,"Per Diem",null,"day",171,0,null,"Per Diem",null,"day",171,0]
[null,"Disposable Bailer",null,"each",15,0,null,"Disposable Bailer",null,"each",15,0]
[null,"55-gallon drum",null,"each",71,0,null,"55-gallon drum",null,"each",71,0]
[null,"Tedlar Bags",null,"each",20,0,null,"Tedlar Bags",null,"each",20,0]
[null,"Miscellaneous Items",null,"each",44,0,null,"Miscellaneous Items",null,"each",44,0]
[null,"Shipping",null,"each",30,0,null,"Shipping",null,"each",30,0]
[null,"Other",null,null,0,0,null,"Other",null,null,0,0]
[null,"Subtotal",null,null,null,{"$f":"SUM(F24:F31)","v":0},null,"Subtotal",null,null,null,{"$f":"SUM(L24:L31)","v":0}]
[]
[null,"Equipment Rental/Supplies","Qty","Units","Unit Cost","Total",null,"Equipment Rental/Supplies","Qty","Units","Unit Cost","Total"]
[null,"PID/FID",null,"day",177,{"$f":"C35*E35","v":0},null,"PID/FID",null,"day",177,{"$f":"I35*K35","v":0}]
[null,"pH/Conductivity/Temperature Meter",null,"day",71,0,null,"pH/Conductivity/Temperature Meter",null,"day",71,0]
[null,"Dissovled Oxygen Meter",null,"day",71,0,null,"Dissovled Oxygen Meter",null,"day",71,0]
[null,"Water Level Indicator/Interface Probe",null,"day",44,0,null,"Water Level Indicator/Interface Probe",null,"day",44,0]
[null,"Pump ($/day)",null,"day",79,0,null,"Pump ($/day)",null,"day",79,0]
[null,"Other",null,null,0,0,null,"Other",null,null,0,0]
[null,"Subtotal",null,null,null,{"$f":"SUM(F35:F40)","v":0},null,"Subtotal",null,null,null,{"$f":"SUM(L35:L40)","v":0}]
[]
[null,"Subcontractors and Fees","Qty","Units","Unit Cost","Total",null,"Subcontractors and Fees","Qty","Units","Unit Cost","Total"]
[null,"Drilling Subcontractor",null,"lump sum",0,{"$f":"C44*E44","v":0},null,"Drilling Subcontractor",null,"lump sum",0,{"$f":"I44*K44","v":0}]
[null,"Waste Disposal",null,"lump sum",0,{"$f":"C45*E45","v":0},null,"Waste Disposal",null,"lump sum",0,0]
[null,"Surveyor",null,"lump sum",0,{"$f":"C46*E46","v":0},null,"Surveyor",null,"lump sum",0,0]
[null,"Traffic Control",null,"lump sum",0,0,null,"Traffic Control",null,"lump sum",0,0]
[null,"Private Utility Locator",null,"lump sum",0,0,null,"Private Utility Locator",null,"lump sum",0,0]
[null,"Other Subcontractor",null,"lump sum",0,0,null,"Other Subcontractor",null,"lump sum",0,0]
[null,"Well Drilling Permits/Fees",null,"lump sum",0,{"$f":"C50*E50","v":0},null,"Well Drilling Permits/Fees",null,"lump sum",0,0]
[null,"Encroachment Permits/Fees",null,"lump sum",0,{"$f":"C51*E51","v":0},null,"Encroachment Permits/Fees",null,"lump sum",0,0]
[null,"Other Fees",null,"lump sum",0,0,null,"Other Fees",null,"lump sum",0,0]
[null,"Subtotal",null,null,null,{"$f":"SUM(F44:F52)","v":0},null,"Subtotal",null,null,null,{"$f":"SUM(L44:L52)","v":0}]
[]
[null,"Totals",null,null,null,{"$f":"F53+F41+F32+F21","v":0},null,"Totals",null,null,null,{"$f":"L53+L41+L32+L21","v":0}]
[]
[null,"2.3 Laboratory Analyses",null,null,null,null,null,"2.3 Laboratory Analyses"]
[null,"Analysis - Soil","Qty","Units","Unit Cost","Total",null,"Analysis - Soil","Qty","Units","Unit Cost","Total"]
[null,"EPA Method 8015 Total Petroleum Hydrocarbons as diesel (TPH-d)/motor oil (TPH-m)",null,"sample",0,{"$f":"C59*E59","v":0},null,"EPA Method 8015 Total Petroleum Hydrocarbons as diesel (TPH-d)/motor oil (TPH-m)",null,"sample",0,{"$f":"I59*K59","v":0}]
[null,"EPA Method 8260  volatile organic compounds (VOCs), gasoline and oxygenates",null,"sample",0,{"$f":"C60*E60","v":0},null,"EPA Method 8260  volatile organic compounds (VOCs), gasoline and oxygenates",null,"sample",0,{"$f":"I60*K60","v":0}]
[null,"EPA Method  8270 polynuclear aromatic hydrocarbons (PAHs)",null,"sample",0,{"$f":"C61*E61","v":0},null,"EPA Method  8270 polynuclear aromatic hydrocarbons (PAHs)",null,"sample",0,0]
[null,"Other",null,"sample",0,{"$f":"C62*E62","v":0},null,"Other",null,"sample",0,0]
[null,"Subtotals",{"$f":"SUM(C59:C62)","v":0},null,null,{"$f":"SUM(F59:F62)","v":0},null,"Subtotals",{"$f":"SUM(I59:I62)","v":0},null,null,{"$f":"SUM(L59:L62)","v":0}]
[null,"Analysis - Groundwater","Qty","Units","Unit Cost","Total",null,"Analysis - Groundwater","Qty","Units","Unit Cost","Total"]
[null,"EPA Method 8015 Total Petroleum Hydrocarbons as diesel (TPH-d)/motor oil (TPH-m)",null,"sample",0,{"$f":"C65*E65","v":0},null,"EPA Method 8015 Total Petroleum Hydrocarbons as diesel (TPH-d)/motor oil (TPH-m)",null,"sample",0,{"$f":"I65*K65","v":0}]
[null,"EPA Method 8260  volatile organic compounds (VOCs), gasoline and oxygenates",null,"sample",0,0,null,"EPA Method 8260  volatile organic compounds (VOCs), gasoline and oxygenates",null,"sample",0,0]
[null,"Other",null,"sample",0,0,null,"Other",null,"sample",0,0]
[null,"Subtotals",{"$f":"SUM(C65:C67)","v":0},null,null,{"$f":"SUM(F65:F67)","v":0},null,"Subtotals",{"$f":"SUM(I65:I67)","v":0},null,null,{"$f":"SUM(L65:L67)","v":0}]
[null,"Analyses - Soil Gas","Qty","Units","Unit Cost","Total",null,"Analyses - Soil Gas","Qty","Units","Unit Cost","Total"]
[null,"EPA Method TO-15 (VOCs by GC/MS)",null,"sample",0,{"$f":"C70*E70","v":0},null,"EPA Method TO-15 (VOCs by GC/MS)",null,"sample",0,{"$f":"I70*K70","v":0}]
[null,"EPA Method 8260B  (VOCs, gasoline and oxygenates by GC/MS)",null,"sample",0,0,null,"EPA Method 8260B  (VOCs, gasoline and oxygenates by GC/MS)",null,"sample",0,0]
[null,"Other",null,"sample",0,0,null,"Other",null,"sample",0,0]
[null,"Subtotals",{"$f":"SUM(C70:C72)","v":0},null,null,{"$f":"SUM(F70:F72)","v":0},null,"Subtotals",{"$f":"SUM(I70:I72)","v":0},null,null,{"$f":"SUM(L70:L72)","v":0}]
[null,"Totals",null,null,null,{"$f":"F73+F68+F63","v":0},null,"Totals",null,null,null,{"$f":"L73+L68+L63","v":0}]
[]
[null,"2.4 Site Assessment Reporting ",null,null,null,null,null,"2.4 Site Assessment Reporting "]
[null,"Staff Title/Classification ","Qty","Units","Rate","Total ",null,"Staff Title/Classification ","Qty","Units","Rate","Total "]
[null,"Principal Engineer/Geologist",null,"hours",222,{"$f":"C78*E78","v":0},null,"Principal Engineer/Geologist",null,"hours",222,{"$f":"I78*K78","v":0}]
[null,"Project Manager",null,"hours",185,0,null,"Project Manager",null,"hours",185,0]
[null,"Senior Engineer/Geologist ",null,"hours",185,0,null,"Senior Engineer/Geologist ",null,"hours",185,0]
[null,"Project/Assoc Engineer/Geologist",null,"hours",160,0,null,"Project/Assoc Engineer/Geologist",null,"hours",160,0]
[null,"Staff Engineer/Geologist",null,"hours",133,0,null,"Staff Engineer/Geologist",null,"hours",133,0]
[null,"Drafts Person",null,"hours",97,0,null,"Drafts Person",null,"hours",97,0]
[null,"Clerical",null,"hours",79,0,null,"Clerical",null,"hours",79,0]
[null,"Totals",{"$f":"SUM(C78:C84)","v":0},null,null,{"$f":"SUM(F78:F84)","v":0},null,"Totals",{"$f":"SUM(I78:I84)","v":0},null,null,{"$f":"SUM(L78:L84)","v":0}]
[]
[null,"2.0  Site Assessment",{"$f":"B1","v":"2023-07-01"},null,null,{"$f":"F85+F74+F55+F12","v":0},null,"2.0  Site Assessment",{"$f":"H1","v":"2024-07-01"},null,null,{"$f":"L85+L74+L55+L12","v":0}]

{"sheet":"3.0 GW Monitoring","index":6,"n_rows":80,"n_cols":12,"rows_kept":80,"cut":false,"hidden":true,"merged":[[79,2,79,3],[79,8,79,9]]}
["FY",{"$f":"'Multi-Year Budget Plan'!D5","v":"2023-07-01"},null,null,null,null,null,{"$f":"'Multi-Year Budget Plan'!F5","v":"2024-07-01"}]
[]
[null,"3.1 Work Plan Preparation & Approval",null,null,null,null,null,"3.1 Work Plan Preparation & Approval"]
[null,"Staff Title/Classification ","Qty","Units","Rate","Total ",null,"Staff Title/Classification ","Qty","Units","Rate","Total "]
[null,"Principal Engineer/Geologist",null,"hours",222,{"$f":"C5*E5","v":0},null,"Principal Engineer/Geologist",null,"hours",222,{"$f":"I5*K5","v":0}]
[null,"Project Manager",null,"hours",185,{"$f":"C6*E6","v":0},null,"Project Manager",null,"hours",185,{"$f":"I6*K6","v":0}]
[null,"Senior Engineer/Geologist",null,"hours",185,0,null,"Senior Engineer/Geologist",null,"hours",185,0]
[null,"Project/Assoc Engineer/Geologist",null,"hours",160,0,null,"Project/Assoc Engineer/Geologist",null,"hours",160,0]
[null,"Staff Engineer/Geologist",null,"hours",133,0,null,"Staff Engineer/Geologist",null,"hours",133,0]
[null,"Drafts Person",null,"hours",97,0,null,"Drafts Person",null,"hours",97,0]
[null,"Clerical",null,"hours",79,0,null,"Clerical",null,"hours",79,0]
[null,"Totals",{"$f":"SUM(C5:C11)","v":0},null,null,{"$f":"SUM(F5:F11)","v":0},null,"Totals",{"$f":"SUM(I5:I11)","v":0},null,null,{"$f":"SUM(L5:L11)","v":0}]
[]
[null,"3.2 Groundwater Monitoring Event",null,null,null,null,null,"3.2 Groundwater Monitoring Event"]
[null,"Staff Title/Classification ","Qty","Units","Rate","Total ",null,"Staff Title/Classification ","Qty","Units","Rate","Total "]
[null,"Project Manager",null,"hours",185,{"$f":"C16*E16","v":0},null,"Project Manager",null,"hours",185,{"$f":"I16*K16","v":0}]
[null,"Staff Engineer/Geologist",null,"hours",133,{"$f":"C17*E17","v":0},null,"Staff Engineer/Geologist",null,"hours",133,0]
[null,"Senior Technician",null,"hours",124,{"$f":"C18*E18","v":0},null,"Senior Technician",null,"hours",124,0]
[null,"Technician",null,"hours",106,0,null,"Technician",null,"hours",106,0]
[null,"Clerical",null,"hours",79,0,null,"Clerical",null,"hours",79,0]
[null,"Subtotal",{"$f":"SUM(C16:C20)","v":0},null,null,{"$f":"SUM(F16:F20)","v":0},null,"Subtotal",{"$f":"SUM(I16:I20)","v":0},null,null,{"$f":"SUM(L16:L20)","v":0}]
[]
[null,"Other Direct Costs (ODCs) ","Qty","Units","Unit Cost","Total",null,"Other Direct Costs (ODCs) ","Qty","Units","Unit Cost","Total"]
[null,"Mileage",null,"mile",0.65500000000000003,{"$f":"C24*E24","v":0},null,"Mileage",null,"mile",0.65500000000000003,{"$f":"I24*K24","v":0}]
[null,"Per Diem",null,"day",171,0,null,"Per Diem",null,"day",171,0]
[null,"Disposable Bailer",null,"each",15,{"$f":"C26*E26","v":0},null,"Disposable Bailer",null,"each",15,{"$f":"I26*K26","v":0}]
[null,"55-gallon drum",null,"each",71,0,null,"55-gallon drum",null,"each",71,{"$f":"I27*K27","v":0}]
[null,"Miscellaneous Items",null,"each",44,0,null,"Miscellaneous Items",null,"each",44,0]
[null,"Shipping",null,"each",30,0,null,"Shipping",null,"each",30,0]
[null,"Other",null,"day",0,0,null,"Other",null,"day",0,0]
[null,"Subtotal",null,null,null,{"$f":"SUM(F24:F30)","v":0},null,"Subtotal",null,null,null,{"$f":"SUM(L24:L30)","v":0}]
[]
[null,"Equipment Rental/Supplies","Qty","Units","Unit Cost","Total",null,"Equipment Rental/Supplies","Qty","Units","Unit Cost","Total"]
[null,"pH/Conductivity/Temperature Meter",null,"day",71,{"$f":"E34*C34","v":0},null,"pH/Conductivity/Temperature Meter",null,"day",71,{"$f":"K34*I34","v":0}]
[null,"Dissovled Oxygen Meter",null,"day",71,0,null,"Dissovled Oxygen Meter",null,"day",71,0]
[null,"Water Level Indicator/Interface Probe",null,"day",44,0,null,"Water Level Indicator/Interface Probe",null,"day",44,0]
[null,"Pump ($/day)",null,"each",79,0,null,"Pump ($/day)",null,"each",79,0]
[null,"Other",null,"day",0,{"$f":"E38*C38","v":0},null,"Other",null,"day",0,{"$f":"K38*I38","v":0}]
[null,"Subtotal",null,null,null,{"$f":"SUM(F34:F38)","v":0},null,"Subtotal",null,null,null,{"$f":"SUM(L34:L38)","v":0}]
[]
[null,"Subcontractors and Fees","Qty","Units","Unit Cost","Total",null,"Subcontractors and Fees","Qty","Units","Unit Cost","Total"]
[null,"Waste Disposal",null,"lump sum",0,{"$f":"E42*C42","v":0},null,"Waste Disposal",null,"lump sum",0,{"$f":"K42*I42","v":0}]
[null,"Traffic Control",null,"lump sum",0,{"$f":"E43*C43","v":0},null,"Traffic Control",null,"lump sum",0,{"$f":"K43*I43","v":0}]
[null,"Other Subcontractor",null,"lump sum",0,0,null,"Other Subcontractor",null,"lump sum",0,0]
[null,"Permit/Fee",null,"lump sum",0,{"$f":"E45*C45","v":0},null,"Permit/Fee",null,"lump sum",0,{"$f":"K45*I45","v":0}]
[null,"Subtotal",null,null,null,{"$f":"SUM(F42:F45)","v":0},null,"Subtotal",null,null,null,{"$f":"SUM(L42:L45)","v":0}]
[]
[null,"Totals",null,null,null,{"$f":"SUM(F21+F31+F39+F46)","v":0},null,"Totals",null,null,null,{"$f":"SUM(L21+L31+L39+L46)","v":0}]
[]
[null,"3.3 Laboratory Analyses",null,null,null,null,null,"3.3 Laboratory Analyses"]
[null,"Analysis - Soil","Qty","Units","Unit Cost","Total",null,"Analysis - Soil","Qty","Units","Unit Cost","Total"]
[null,"EPA Method 8015 Total Petroleum Hydrocarbons as diesel (TPH-d)/motor oil (TPH-m)",null,"sample",0,{"$f":"C52*E52","v":0},null,"EPA Method 8015 Total Petroleum Hydrocarbons as diesel (TPH-d)/motor oil (TPH-m)",null,"sample",0,{"$f":"I52*K52","v":0}]
[null,"EPA Method 8260  volatile organic compounds (VOCs), gasoline and oxygenates",null,"sample",0,0,null,"EPA Method 8260  volatile organic compounds (VOCs), gasoline and oxygenates",null,"sample",0,0]
[null,"EPA Method  8270 polynuclear aromatic hydrocarbons (PAHs)",null,"sample",0,0,null,"EPA Method  8270 polynuclear aromatic hydrocarbons (PAHs)",null,"sample",0,0]
[null,"Other",null,"sample",0,0,null,"Other",null,"sample",0,0]
[null,"Subtotals",{"$f":"SUM(C52:C55)","v":0},null,null,{"$f":"SUM(F52:F55)","v":0},null,"Subtotals",{"$f":"SUM(I52:I55)","v":0},null,null,{"$f":"SUM(L52:L55)","v":0}]
[null,"Analysis - Groundwater","Qty","Units","Unit Cost","Total",null,"Analysis - Groundwater","Qty","Units","Unit Cost","Total"]
[null,"EPA Method 8015 Total Petroleum Hydrocarbons as diesel (TPH-d)/motor oil (TPH-m)",null,"sample",0,{"$f":"C58*E58","v":0},null,"EPA Method 8015 Total Petroleum Hydrocarbons as diesel (TPH-d)/motor oil (TPH-m)",null,"sample",0,{"$f":"I58*K58","v":0}]
[null,"EPA Method 8260  volatile organic compounds (VOCs), gasoline and oxygenates",null,"sample",0,0,null,"EPA Method 8260  volatile organic compounds (VOCs), gasoline and oxygenates",null,"sample",0,0]
[null,"Other",null,"sample",0,0,null,"Other",null,"sample",0,0]
[null,"Subtotals",{"$f":"SUM(C58:C60)","v":0},null,null,{"$f":"SUM(F58:F60)","v":0},null,"Subtotals",{"$f":"SUM(I58:I60)","v":0},null,null,{"$f":"SUM(L58:L60)","v":0}]
[null,"Analyses - Soil Gas","Qty","Units","Unit Cost","Total",null,"Analyses - Soil Gas","Qty","Units","Unit Cost","Total"]
[null,"EPA Method TO-15 (VOCs by GC/MS)",null,"sample",0,{"$f":"C63*E63","v":0},null,"EPA Method TO-15 (VOCs by GC/MS)",null,"sample",0,{"$f":"I63*K63","v":0}]
[null,"EPA Method 8260B  (VOCs, gasoline and oxygenates by GC/MS)",null,"sample",0,0,null,"EPA Method 8260B  (VOCs, gasoline and oxygenates by GC/MS)",null,"sample",0,0]
[null,"Other",null,"sample",0,0,null,"Other",null,"sample",0,0]
[null,"Subtotals",{"$f":"SUM(C63:C65)","v":0},null,null,{"$f":"SUM(F63:F65)","v":0},null,"Subtotals",{"$f":"SUM(I63:I65)","v":0},null,null,{"$f":"SUM(L63:L65)","v":0}]
[null,"Totals",null,null,null,{"$f":"F66+F61+F56","v":0},null,"Totals",null,null,null,{"$f":"L66+L61+L56","v":0}]
[]
[null,"3.4 Groundwater Monitoring Reporting",null,null,null,null,null,"3.4 Groundwater Monitoring Reporting"]
[null,"Staff Title/Classification ","Qty","Units","Rate","Total ",null,"Staff Title/Classification ","Qty","Units","Rate","Total "]
[null,"Principal Engineer/Geologist",null,"hours",222,{"$f":"C71*E71","v":0},null,"Principal Engineer/Geologist",null,"hours",222,{"$f":"I71*K71","v":0}]
[null,"Project Manager",null,"hours",185,{"$f":"C72*E72","v":0},null,"Project Manager",null,"hours",185,{"$f":"I72*K72","v":0}]
[null,"Senior Engineer/Geologist",null,"hours",185,0,null,"Senior Engineer/Geologist",null,"hours",185,0]
[null,"Project/Assoc Engineer/Geologist",null,"hours",160,0,null,"Project/Assoc Engineer/Geologist",null,"hours",160,0]
[null,"Staff Engineer/Geologist",null,"hours",133,0,null,"Staff Engineer/Geologist",null,"hours",133,0]
[null,"Drafts Person",null,"hours",97,0,null,"Drafts Person",null,"hours",97,0]
[null,"Clerical",null,"hours",79,0,null,"Clerical",null,"hours",79,0]
[null,"Totals",{"$f":"SUM(C71:C77)","v":0},null,null,{"$f":"SUM(F71:F77)","v":0},null,"Totals",{"$f":"SUM(I71:I77)","v":0},null,null,{"$f":"SUM(L71:L77)","v":0}]
[]
[null,"3.0  GW Monitoring",{"$f":"B1","v":"2023-07-01"},null,null,{"$f":"F78+F48+F12+F67","v":0},null,"3.0  GW Monitoring",{"$f":"H1","v":"2024-07-01"},null,null,{"$f":"L78+L48+L12+L67","v":0}]

{"sheet":"4.0 Remedy Selection","index":7,"n_rows":92,"n_cols":12,"rows_kept":92,"cut":false,"hidden":true,"merged":[[91,2,91,3],[91,8,91,9]]}
["FY",{"$f":"'Multi-Year Budget Plan'!D5","v":"2023-07-01"},null,null,null,null,null,{"$f":"'Multi-Year Budget Plan'!F5","v":"2024-07-01"}]
[]
[null,"4.1 Pilot Test/ Feasibility Study Work Plan",null,null,null,null,null,"4.1 Pilot Test/ Feasibility Study Work Plan"]
[null,"Staff Title/Classification ","Qty","Units","Rate","Total ",null,"Staff Title/Classification ","Qty","Units","Rate","Total "]
[null,"Principal Engineer/Geologist",null,"hours",222,{"$f":"C5*E5","v":0},null,"Principal Engineer/Geologist",null,"hours",222,{"$f":"I5*K5","v":0}]
[null,"Project Manager",null,"hours",185,{"$f":"C6*E6","v":0},null,"Project Manager",null,"hours",185,{"$f":"I6*K6","v":0}]
[null,"Senior Engineer/Geologist",null,"hours",185,0,null,"Senior Engineer/Geologist",null,"hours",185,0]
[null,"Project/Assoc Engineer/Geologist",null,"hours",160,0,null,"Project/Assoc Engineer/Geologist",null,"hours",160,0]
[null,"Staff Engineer/Geologist",null,"hours",133,0,null,"Staff Engineer/Geologist",null,"hours",133,0]
[null,"Drafts Person",null,"hours",97,0,null,"Drafts Person",null,"hours",97,0]
[null,"Clerical",null,"hours",79,0,null,"Clerical",null,"hours",79,0]
[null,"Totals",{"$f":"SUM(C5:C11)","v":0},null,null,{"$f":"SUM(F5:F11)","v":0},null,"Totals",{"$f":"SUM(I5:I11)","v":0},null,null,{"$f":"SUM(L5:L11)","v":0}]
[]
[null,"4.2 Bench or Pilot Testing/Feasibility Study  (Field Activities)",null,null,null,null,null,"4.2 Bench or Pilot Testing/Feasibility Study  (Field Activities)"]
[null,"Staff Title/Classification ","Qty","Units","Rate","Total ",null,"Staff Title/Classification ","Qty","Units","Rate","Total "]
[null,"Principal Engineer/Geologist",null,"hours",222,{"$f":"C16*E16","v":0},null,"Principal Engineer/Geologist",null,"hours",222,{"$f":"I16*K16","v":0}]
[null,"Project Manager",null,"hours",185,{"$f":"C17*E17","v":0},null,"Project Manager",null,"hours",185,{"$f":"I17*K17","v":0}]
[null,"Senior Engineer/Geologist",null,"hours",185,0,null,"Senior Engineer/Geologist",null,"hours",185,0]
[null,"Project/Assoc Engineer/Geologist",null,"hours",160,0,null,"Project/Assoc Engineer/Geologist",null,"hours",160,0]
[null,"Staff Engineer/Geologist",null,"hours",133,0,null,"Staff Engineer/Geologist",null,"hours",133,0]
[null,"Senior Technician",null,"hours",124,0,null,"Senior Technician",null,"hours",124,0]
[null,"Technician",null,"hours",106,0,null,"Technician",null,"hours",106,0]
[null,"Drafts Person",null,"hours",97,0,null,"Drafts Person",null,"hours",97,0]
[null,"Clerical",null,"hours",79,0,null,"Clerical",null,"hours",79,0]
[null,"Subtotal",{"$f":"SUM(C16:C24)","v":0},null,null,{"$f":"SUM(F16:F24)","v":0},null,"Subtotal",{"$f":"SUM(I16:I24)","v":0},null,null,{"$f":"SUM(L16:L24)","v":0}]
[]
[null,"Other Direct Costs (ODCs) ","Qty","Units","Unit Cost","Total",null,"Other Direct Costs (ODCs) ","Qty","Units","Unit Cost","Total"]
[null,"Mileage",null,"mile",0.65500000000000003,{"$f":"C28*E28","v":0},null,"Mileage",null,"mile",0.65500000000000003,{"$f":"I28*K28","v":0}]
[null,"Per Diem",null,"day",171,0,null,"Per Diem",null,"day",171,0]
[null,"55-gallon drum",null,"each",71,0,null,"55-gallon drum",null,"each",71,{"$f":"I30*K30","v":0}]
[null,"Miscellaneous Items",null,"each",44,0,null,"Miscellaneous Items",null,"each",44,0]
[null,"Shipping",null,"each",30,0,null,"Shipping",null,"each",30,0]
[null,"Other",null,"day",0,0,null,"Other",null,"day",0,0]
[null,"Subtotal",null,null,null,{"$f":"SUM(F28:F33)","v":0},null,"Subtotal",null,null,null,{"$f":"SUM(L28:L33)","v":0}]
[]
[null,"Equipment Rental/Supplies","Qty","Units","Unit Cost","Total",null,"Equipment Rental/Supplies","Qty","Units","Unit Cost","Total"]
[null,"PID/FID",null,"day",177,{"$f":"E37*C37","v":0},null,"PID/FID",null,"day",177,{"$f":"K37*I37","v":0}]
[null,"pH/Conductivity/Temperature Meter",null,"day",71,0,null,"pH/Conductivity/Temperature Meter",null,"day",71,0]
[null,"Dissovled Oxygen Meter",null,"day",71,0,null,"Dissovled Oxygen Meter",null,"day",71,0]
[null,"Water Level Indicator/Interface Probe",null,"day",44,0,null,"Water Level Indicator/Interface Probe",null,"day",44,0]
[null,"Pump ($/day)",null,"day",79,{"$f":"E41*C41","v":0},null,"Pump ($/day)",null,"day",79,{"$f":"K41*I41","v":0}]
[null,"Baker Tank",null,"daily or weekly",0,{"$f":"E42*C42","v":0},null,"Baker Tank",null,"weekly",0,{"$f":"K42*I42","v":0}]
[null,"Remediation Equipment",null,"daily or weekly",0,{"$f":"E43*C43","v":0},null,"Remediation Equipment",null,"daily or weekly",0,{"$f":"K43*I43","v":0}]
[null,"Chemical Amendments",null,"lbs or gal",0,{"$f":"E44*C44","v":0},null,"Chemical Amendments",null,"lbs or gal",0,{"$f":"K44*I44","v":0}]
[null,"Other",null,"day",0,{"$f":"E45*C45","v":0},null,"Other",null,"day",0,{"$f":"K45*I45","v":0}]
[null,"Subtotal",null,null,null,{"$f":"SUM(F37:F45)","v":0},null,"Subtotal",null,null,null,{"$f":"SUM(L37:L45)","v":0}]
[]
[null,"Subcontractors and Fees","Qty","Units","Unit Cost","Total",null,"Subcontractors and Fees","Qty","Units","Unit Cost","Total"]
[null,"Traffic Control",null,"lump sum",0,{"$f":"E49*C49","v":0},null,"Traffic Control",null,"lump sum",0,{"$f":"K49*I49","v":0}]
[null,"Bench Scale Laboratory Testing",null,"lump sum",0,{"$f":"E50*C50","v":0},null,"Bench Scale Laboratory Testing",null,"lump sum",0,0]
[null,"Other Subcontractor",null,"lump sum",0,0,null,"Other Subcontractor",null,"lump sum",0,0]
[null,"Waste Disposal",null,"lump sum",0,0,null,"Waste Disposal",null,"lump sum",0,0]
[null,"Permit/Fee",null,"lump sum",0,{"$f":"E53*C53","v":0},null,"Permit/Fee",null,"lump sum",0,{"$f":"K53*I53","v":0}]
[null,"Subtotal",null,null,null,{"$f":"SUM(F49:F53)","v":0},null,"Subtotal",null,null,null,{"$f":"SUM(L49:L53)","v":0}]
[null,"Total",null,null,null,{"$f":"F54+F46+F34+F25","v":0},null,"Total",null,null,null,{"$f":"L54+L46+L34+L25","v":0}]
[]
[null,"4.3 Laboratory Analyses",null,null,null,null,null,"4.3 Laboratory Analyses"]
[null,"Analysis - Groundwater","Qty","Units","Unit Cost","Total",null,"Analysis - Groundwater","Qty","Units","Unit Cost","Total"]
[null,"EPA Method 8015 Total Petroleum Hydrocarbons as diesel (TPH-d)/motor oil (TPH-m)",null,"sample",0,{"$f":"C59*E59","v":0},null,"EPA Method 8015 Total Petroleum Hydrocarbons as diesel (TPH-d)/motor oil (TPH-m)",null,"sample",0,{"$f":"I59*K59","v":0}]
[null,"EPA Method 8260  volatile organic compounds (VOCs), gasoline and oxygenates",null,"sample",0,0,null,"EPA Method 8260  volatile organic compounds (VOCs), gasoline and oxygenates",null,"sample",0,0]
[null,"Other",null,"sample",0,0,null,"Other",null,"sample",0,0]
[null,"Subtotals",{"$f":"SUM(C59:C61)","v":0},null,null,{"$f":"SUM(F59:F61)","v":0},null,"Subtotals",{"$f":"SUM(I59:I61)","v":0},null,null,{"$f":"SUM(L59:L61)","v":0}]
[null,"Analyses - Soil Gas","Qty","Units","Unit Cost","Total",null,"Analyses - Soil Gas","Qty","Units","Unit Cost","Total"]
[null,"EPA Method TO-15 (VOCs by GC/MS)",null,"sample",0,{"$f":"C64*E64","v":0},null,"EPA Method TO-15 (VOCs by GC/MS)",null,"sample",0,{"$f":"I64*K64","v":0}]
[null,"EPA Method 8260B  (VOCs, gasoline and oxygenates by GC/MS)",null,"sample",0,0,null,"EPA Method 8260B  (VOCs, gasoline and oxygenates by GC/MS)",null,"sample",0,0]
[null,"Other",null,"sample",0,0,null,"Other",null,"sample",0,0]
[null,"Subtotals",{"$f":"SUM(C64:C66)","v":0},null,null,{"$f":"SUM(F64:F66)","v":0},null,"Subtotals",{"$f":"SUM(I64:I66)","v":0},null,null,{"$f":"SUM(L64:L66)","v":0}]
[null,"Totals",null,null,null,{"$f":"F67+F62","v":0},null,"Totals",null,null,null,{"$f":"L67+L62","v":0}]
[]
[null,"4.4 Corrective Action Plan/Feasibility Study Reporting",null,null,null,null,null,"4.4 Corrective Action Plan/Feasibility Study Reporting"]
[null,"Staff Title/Classification ","Hours","Units","Rate","Total ",null,"Staff Title/Classification ","Hours","Units","Rate","Total "]
[null,"Principal Engineer/Geologist",null,"hours",222,{"$f":"C72*E72","v":0},null,"Principal Engineer/Geologist",null,"hours",222,{"$f":"I72*K72","v":0}]
[null,"Project Manager",null,"hours",185,{"$f":"C73*E73","v":0},null,"Project Manager",null,"hours",185,{"$f":"I73*K73","v":0}]
[null,"Senior Engineer/Geologist",null,"hours",185,0,null,"Senior Engineer/Geologist",null,"hours",185,0]
[null,"Project/Assoc Engineer/Geologist",null,"hours",160,0,null,"Project/Assoc Engineer/Geologist",null,"hours",160,0]
[null,"Staff Engineer/Geologist",null,"hours",133,0,null,"Staff Engineer/Geologist",null,"hours",133,0]
[null,"Drafts Person",null,"hours",97,0,null,"Drafts Person",null,"hours",97,0]
[null,"Clerical",null,"hours",79,0,null,"Clerical",null,"hours",79,0]
[null,"Totals",{"$f":"SUM(C72:C78)","v":0},null,null,{"$f":"SUM(F72:F78)","v":0},null,"Totals",{"$f":"SUM(I72:I78)","v":0},null,null,{"$f":"SUM(L72:L78)","v":0}]
[]
[null,"4.5 Remedial Action Plan/Design/Collect Bids",null,null,null,null,null,"4.5 Remedial Action Plan/Design/Collect Bids"]
[null,"Staff Title/Classification ","Hours","Units","Rate","Total ",null,"Staff Title/Classification ","Hours","Units","Rate","Total "]
[null,"Principal Engineer/Geologist",null,"hours",222,{"$f":"C83*E83","v":0},null,"Principal Engineer/Geologist",null,"hours",222,{"$f":"I83*K83","v":0}]
[null,"Project Manager",null,"hours",185,{"$f":"C84*E84","v":0},null,"Project Manager",null,"hours",185,{"$f":"I84*K84","v":0}]
[null,"Senior Engineer/Geologist",null,"hours",185,0,null,"Senior Engineer/Geologist",null,"hours",185,0]
[null,"Project/Assoc Engineer/Geologist",null,"hours",160,0,null,"Project/Assoc Engineer/Geologist",null,"hours",160,0]
[null,"Staff Engineer/Geologist",null,"hours",133,0,null,"Staff Engineer/Geologist",null,"hours",133,0]
[null,"Drafts Person",null,"hours",97,0,null,"Drafts Person",null,"hours",97,0]
[null,"Clerical",null,"hours",79,0,null,"Clerical",null,"hours",79,0]
[null,"Totals",{"$f":"SUM(C83:C89)","v":0},null,null,{"$f":"SUM(F83:F89)","v":0},null,"Totals",{"$f":"SUM(I83:I89)","v":0},null,null,{"$f":"SUM(L83:L89)","v":0}]
[]
[null,"4.0  Remedial Selection",{"$f":"B1","v":"2023-07-01"},null,null,{"$f":"F90+F79+F68+F55+F12","v":0},null,"4.0  Remedial Selection",{"$f":"H1","v":"2024-07-01"},null,null,{"$f":"L90+L79+L68+L55+L12","v":0}]

{"sheet":"5.0 Remediation Installation","index":8,"n_rows":95,"n_cols":12,"rows_kept":95,"cut":false,"hidden":true,"merged":[[94,2,94,3],[94,8,94,9]]}
["FY",{"$f":"'Multi-Year Budget Plan'!D5","v":"2023-07-01"},null,null,null,null,null,{"$f":"'Multi-Year Budget Plan'!F5","v":"2024-07-01"}]
[]
[]
[null,"5.1 System Installation/Construction/Permitting",null,null,null,null,null,"5.1 System Installation/Construction/Permitting"]
[null,"Staff Title/Classification ","Qty","Units","Rate","Total ",null,"Staff Title/Classification ","Qty","Units","Rate","Total "]
[null,"Principal Engineer/Geologist",null,"hours",222,{"$f":"C6*E6","v":0},null,"Principal Engineer/Geologist",null,"hours",222,{"$f":"I6*K6","v":0}]
[null,"Project Manager",null,"hours",185,{"$f":"C7*E7","v":0},null,"Project Manager",null,"hours",185,{"$f":"I7*K7","v":0}]
[null,"Senior Engineer/Geologist",null,"hours",185,0,null,"Senior Engineer/Geologist",null,"hours",185,0]
[null,"Project/Assoc Engineer/Geologist",null,"hours",160,0,null,"Project/Assoc Engineer/Geologist",null,"hours",160,0]
[null,"Staff Engineer/Geologist",null,"hours",133,0,null,"Staff Engineer/Geologist",null,"hours",133,0]
[null,"Senior Technician",null,"hours",124,0,null,"Senior Technician",null,"hours",124,0]
[null,"Technician",null,"hours",106,0,null,"Technician",null,"hours",106,0]
[null,"Drafts Person",null,"hours",97,0,null,"Drafts Person",null,"hours",97,0]
[null,"Clerical",null,"hours",79,0,null,"Clerical",null,"hours",79,0]
[null,"Subtotal",{"$f":"SUM(C6:C14)","v":0},null,null,{"$f":"SUM(F6:F14)","v":0},null,"Subtotal",{"$f":"SUM(I6:I14)","v":0},null,null,{"$f":"SUM(L6:L14)","v":0}]
[]
[null,"Other Direct Costs (ODCs) ","Qty","Units","Unit Cost","Total",null,"Other Direct Costs (ODCs) ","Qty","Units","Unit Cost","Total"]
[null,"Mileage",null,"mile",0.65500000000000003,{"$f":"C18*E18","v":0},null,"Mileage",null,"mile",0.65500000000000003,{"$f":"I18*K18","v":0}]
[null,"Per Diem",null,"day",171,0,null,"Per Diem",null,"day",171,0]
[null,"55-gallon drum",null,"each",71,0,null,"55-gallon drum",null,"each",71,0]
[null,"Miscellaneous Items",null,"each",44,0,null,"Miscellaneous Items",null,"each",44,0]
[null,"Shipping",null,"each",30,0,null,"Shipping",null,"each",30,0]
[null,"Construction Materials",null,"lump sum",0,{"$f":"C23*E23","v":0},null,"Construction Materials",null,"lump sum",0,0]
[null,"Other",null,"day",0,0,null,"Other",null,"day",0,0]
[null,"Subtotal",null,null,null,{"$f":"SUM(F18:F24)","v":0},null,"Subtotal",null,null,null,{"$f":"SUM(L18:L24)","v":0}]
[]
[null,"Equipment Rental/Supplies","Qty","Units","Unit Cost","Total",null,"Equipment Rental/Supplies","Qty","Units","Unit Cost","Total"]
[null,"PID/FID",null,"day",177,{"$f":"E28*C28","v":0},null,"PID/FID",null,"day",177,{"$f":"K28*I28","v":0}]
[null,"pH/Conductivity/Temperature Meter",null,"day",71,0,null,"pH/Conductivity/Temperature Meter",null,"day",71,0]
[null,"Dissovled Oxygen Meter",null,"day",71,0,null,"Dissovled Oxygen Meter",null,"day",71,0]
[null,"Water Level Indicator/Interface Probe",null,"day",44,0,null,"Water Level Indicator/Interface Probe",null,"day",44,0]
[null,"Other",null,"day",0,{"$f":"E32*C32","v":0},null,"Other",null,"day",0,{"$f":"K32*I32","v":0}]
[null,"Subtotal",null,null,null,{"$f":"SUM(F28:F32)","v":0},null,"Subtotal",null,null,null,{"$f":"SUM(L28:L32)","v":0}]
[]
[null,"Subcontractors and Fees","Qty","Units","Unit Cost","Total",null,"Subcontractors and Fees","Qty","Units","Unit Cost","Total"]
[null,"Surveyor",null,"lump sum",0,{"$f":"E36*C36","v":0},null,"Surveyor",null,"lump sum",0,{"$f":"K36*I36","v":0}]
[null,"Traffic Control",null,"lump sum",0,0,null,"Traffic Control",null,"lump sum",0,0]
[null,"Private Utility Locator",null,"lump sum",0,0,null,"Private Utility Locator",null,"lump sum",0,0]
[null,"Concrete Cutting",null,"lump sum",0,{"$f":"E39*C39","v":0},null,"Concrete Cutting",null,"lump sum",0,0]
[null,"Excavation/Trenching",null,"lump sum",0,{"$f":"E40*C40","v":0},null,"Excavation/Trenching",null,"lump sum",0,0]
[null,"Paving",null,"lump sum",0,{"$f":"E41*C41","v":0},null,"Paving",null,"lump sum",0,{"$f":"K41*I41","v":0}]
[null,"Utility Installation",null,"lump sum",0,{"$f":"E42*C42","v":0},null,"Utility Installation",null,"lump sum",0,{"$f":"K42*I42","v":0}]
[null,"Remediation System Rental ",null,"monthly",0,{"$f":"E43*C43","v":0},null,"Remediation System Rental ",null,"monthly",0,{"$f":"K43*I43","v":0}]
[null,"Remediation System Purchase (If cost effective)",null,"lump sum",0,0,null,"Remediation System Purchase (If cost effective)",null,"lump sum",0,{"$f":"K44*I44","v":0}]
[null,"Amendment (Chemicals) Purchase",null,"lump sum",0,0,null,"Amendment (Chemicals) Purchase",null,"lump sum",0,{"$f":"K45*I45","v":0}]
[null,"Remediation Installation Subcontractor",null,"lump sum",0,{"$f":"E46*C46","v":0},null,"Remediation Installation Subcontractor",null,"lump sum",0,{"$f":"K46*I46","v":0}]
[null,"Other Subcontractor ",null,"lump sum",0,0,null,"Other Subcontractor ",null,"lump sum",0,0]
[null,"Permit/Fee Description",null,"lump sum",0,0,null,"Permit/Fee Description",null,"lump sum",0,0]
[null,"Permit/Fee Description",null,"lump sum",0,{"$f":"E49*C49","v":0},null,"Permit/Fee Description",null,"lump sum",0,{"$f":"K49*I49","v":0}]
[null,"Subtotal",null,null,null,{"$f":"SUM(F36:F49)","v":0},null,"Subtotal",null,null,null,{"$f":"SUM(L36:L49)","v":0}]
[]
[null,"Totals",null,null,null,{"$f":"SUM(F15+F25+F33+F50)","v":0},null,"Totals",null,null,null,{"$f":"SUM(L15+L25+L33+L50)","v":0}]
[]
[null,"5.2 Drilling Subcontractor","Qty","Units","Unit Cost","Total ",null,"5.2 Drilling Subcontractor","Qty","Units","Unit Cost","Total "]
[null,"Well Drilling Permits",null,"each",0,{"$f":"C55*E55","v":0},null,"Well Drilling Permits",null,"each",0,{"$f":"I55*K55","v":0}]
[null,"Drilling Subcontractor",null,"lump sum",0,0,null,"Drilling Subcontractor",null,"lump sum",0,0]
[null,"Other",null,"lump sum",0,0,null,"Other",null,"lump sum",0,0]
[null,"Totals",null,null,null,{"$f":"SUM(F55:F57)","v":0},null,"Totals",null,null,null,{"$f":"SUM(L55:L57)","v":0}]
[]
[null,"5.3 Waste Disposal","Qty","Units","Unit Cost","Total",null,"5.3  Waste Disposal","Qty","Units","Unit Cost","Total"]
[null,"Soil Disposal",null,"lump sum",0,{"$f":"C61*E61","v":0},null,"Soil Disposal",null,"lump sum",0,{"$f":"I61*K61","v":0}]
[null,"Water Disposal",null,"lump sum",0,{"$f":"C62*E62","v":0},null,"Water Disposal",null,"lump sum",0,{"$f":"I62*K62","v":0}]
[null,"Totals",null,null,null,{"$f":"SUM(F61:F62)","v":0},null,"Totals",null,null,null,{"$f":"SUM(L61:L62)","v":0}]
[]
[null,"5.4 Laboratory Analyses",null,null,null,null,null,"5.4 Laboratory Analyses"]
[null,"Analysis - Soil","Qty","Units","Unit Cost","Total",null,"Analysis - Soil","Qty","Units","Unit Cost","Total"]
[null,"EPA Method 8015 Total Petroleum Hydrocarbons as diesel (TPH-d)/motor oil (TPH-m)",null,"sample",0,{"$f":"C67*E67","v":0},null,"EPA Method 8015 Total Petroleum Hydrocarbons as diesel (TPH-d)/motor oil (TPH-m)",null,"sample",0,{"$f":"I67*K67","v":0}]
[null,"EPA Method 8260  volatile organic compounds (VOCs), gasoline and oxygenates",null,"sample",0,0,null,"EPA Method 8260  volatile organic compounds (VOCs), gasoline and oxygenates",null,"sample",0,0]
[null,"EPA Method  8270 polynuclear aromatic hydrocarbons (PAHs)",null,"sample",0,0,null,"EPA Method  8270 polynuclear aromatic hydrocarbons (PAHs)",null,"sample",0,0]
[null,"Other",null,"sample",0,0,null,"Other",null,"sample",0,0]
[null,"Subtotals",{"$f":"SUM(C67:C70)","v":0},null,null,{"$f":"SUM(F67:F70)","v":0},null,"Subtotals",{"$f":"SUM(I67:I70)","v":0},null,null,{"$f":"SUM(L67:L70)","v":0}]
[null,"Analysis - Groundwater","Qty","Units","Unit Cost","Total",null,"Analysis - Groundwater","Qty","Units","Unit Cost","Total"]
[null,"EPA Method 8015 Total Petroleum Hydrocarbons as diesel (TPH-d)/motor oil (TPH-m)",null,"sample",0,{"$f":"C73*E73","v":0},null,"EPA Method 8015 Total Petroleum Hydrocarbons as diesel (TPH-d)/motor oil (TPH-m)",null,"sample",0,{"$f":"I73*K73","v":0}]
[null,"EPA Method 8260  volatile organic compounds (VOCs), gasoline and oxygenates",null,"sample",0,0,null,"EPA Method 8260  volatile organic compounds (VOCs), gasoline and oxygenates",null,"sample",0,0]
[null,"Other",null,"sample",0,0,null,"Other",null,"sample",0,0]
[null,"Subtotals",{"$f":"SUM(C73:C75)","v":0},null,null,{"$f":"SUM(F73:F75)","v":0},null,"Subtotals",{"$f":"SUM(I73:I75)","v":0},null,null,{"$f":"SUM(L73:L75)","v":0}]
[null,"Analyses - Soil Gas","Qty","Units","Unit Cost","Total",null,"Analyses - Soil Gas","Qty","Units","Unit Cost","Total"]
[null,"EPA Method TO-15 (VOCs by GC/MS)",null,"sample",0,{"$f":"C78*E78","v":0},null,"EPA Method TO-15 (VOCs by GC/MS)",null,"sample",0,{"$f":"I78*K78","v":0}]
[null,"EPA Method 8260B  (VOCs, gasoline and oxygenates by GC/MS)",null,"sample",0,0,null,"EPA Method 8260B  (VOCs, gasoline and oxygenates by GC/MS)",null,"sample",0,0]
[null,"Other",null,"sample",0,0,null,"Other",null,"sample",0,0]
[null,"Subtotals",{"$f":"SUM(C78:C80)","v":0},null,null,{"$f":"SUM(F78:F80)","v":0},null,"Subtotals",null,null,null,{"$f":"SUM(L78:L80)","v":0}]
[null,"Totals",null,null,null,{"$f":"F81+F76+F71","v":0},null,"Totals",null,null,null,{"$f":"L81+L76+L71","v":0}]
[]
[null,"5.5 Remedial Implementation Reporting ",null,null,null,null,null,"5.5 Remedial Implementation Reporting "]
[null,"Staff Title/Classification ","Qty","Units","Rate","Total ",null,"Staff Title/Classification ","Qty","Units","Rate","Total "]
[null,"Principal Engineer/Geologist",null,"hours",222,{"$f":"C86*E86","v":0},null,"Principal Engineer/Geologist",null,"hours",222,{"$f":"I86*K86","v":0}]
[null,"Project Manager",null,"hours",185,{"$f":"C87*E87","v":0},null,"Project Manager",null,"hours",185,{"$f":"I87*K87","v":0}]
[null,"Senior Engineer/Geologist ",null,"hours",185,0,null,"Senior Engineer/Geologist ",null,"hours",185,0]
[null,"Project/Assoc Engineer/Geologist",null,"hours",160,0,null,"Project/Assoc Engineer/Geologist",null,"hours",160,0]
[null,"Staff Engineer/Geologist",null,"hours",133,0,null,"Staff Engineer/Geologist",null,"hours",133,0]
[null,"Drafts Person",null,"hours",97,0,null,"Drafts Person",null,"hours",97,0]
[null,"Clerical",null,"hours",79,0,null,"Clerical",null,"hours",79,0]
[null,"Totals",{"$f":"SUM(C86:C92)","v":0},null,null,{"$f":"SUM(F86:F92)","v":0},null,"Totals",{"$f":"SUM(I86:I92)","v":0},null,null,{"$f":"SUM(L86:L92)","v":0}]
[]
[null,"5.0 Remedial Implementation",{"$f":"B1","v":"2023-07-01"},null,null,{"$f":"F52+F58+F63+F93","v":0},null,"5.0 Remedial Implementation",{"$f":"H1","v":"2024-07-01"},null,null,{"$f":"L52+L58+L63+L93","v":0}]

{"sheet":"6.0 Remedial System O&M","index":9,"n_rows":83,"n_cols":12,"rows_kept":83,"cut":false,"hidden":true,"merged":[[82,2,82,3],[82,8,82,9]]}
["FY",{"$f":"'Multi-Year Budget Plan'!D5","v":"2023-07-01"},null,null,null,null,null,{"$f":"'Multi-Year Budget Plan'!F5","v":"2024-07-01"}]
[]
[null,"6.1  System Performance Monitoring & Repairs",null,null,null,null,null,"6.1  System Performance Monitoring & Repairs"]
[null,"Staff Title/Classification ","Qty","Units","Rate","Total ",null,"Staff Title/Classification ","Qty","Units","Rate","Total "]
[null,"Project Manager",null,"hours",185,{"$f":"C5*E5","v":0},null,"Project Manager",null,"hours",185,{"$f":"I5*K5","v":0}]
[null,"Senior Engineer/Geologist",null,"hours",185,0,null,"Senior Engineer/Geologist",null,"hours",185,0]
[null,"Project/Assoc Engineer/Geologist",null,"hours",160,0,null,"Project/Assoc Engineer/Geologist",null,"hours",160,0]
[null,"Staff Engineer/Geologist",null,"hours",133,0,null,"Staff Engineer/Geologist",null,"hours",133,0]
[null,"Senior Technician",null,"hours",124,0,null,"Senior Technician",null,"hours",124,0]
[null,"Technician",null,"hours",106,0,null,"Technician",null,"hours",106,0]
[null,"Clerical",null,"hours",79,0,null,"Clerical",null,"hours",79,0]
[null,"Subtotal",{"$f":"SUM(C5:C11)","v":0},null,null,{"$f":"SUM(F5:F11)","v":0},null,"Subtotal",{"$f":"SUM(I5:I11)","v":0},null,null,{"$f":"SUM(L5:L11)","v":0}]
[]
[null,"Other Direct Costs (ODCs) ","Qty","Units","Unit Cost","Total",null,"Other Direct Costs (ODCs) ","Qty","Units","Unit Cost","Total"]
[null,"Mileage",null,"mile",0.65500000000000003,{"$f":"C15*E15","v":0},null,"Mileage",null,"mile",0.65500000000000003,{"$f":"I15*K15","v":0}]
[null,"Per Diem",null,"day",171,0,null,"Per Diem",null,"day",171,0]
[null,"Miscellaneous Items",null,"each",44,0,null,"Miscellaneous Items",null,"each",44,0]
[null,"Shipping",null,"each",30,0,null,"Shipping",null,"each",30,0]
[null,"Construction Materials",null,"lump sum",0,0,null,"Construction Materials",null,"lump sum",0,0]
[null,"Remediation System Rental",null,"month",0,0,null,"Remediation System Rental",null,"month",0,0]
[null,"O&M Subcontractor",null,"lump sum",0,0,null,"O&M Subcontractor",null,"lump sum",0,0]
[null,"Other",null,"lump sum",0,0,null,"Other",null,"lump sum",0,0]
[null,"Subtotal",null,null,null,{"$f":"SUM(F15:F22)","v":0},null,"Subtotal",null,null,null,{"$f":"SUM(L15:L22)","v":0}]
[]
[null,"Equipment Rental/Supplies","Qty","Units","Unit Cost","Total",null,"Equipment Rental/Supplies","Qty","Units","Unit Cost","Total"]
[null,"PID/FID",null,"day",177,{"$f":"E26*C26","v":0},null,"PID/FID",null,"day",177,{"$f":"K26*I26","v":0}]
[null,"Water Level Indicator/Interface Probe",null,"day",44,0,null,"Water Level Indicator/Interface Probe",null,"day",44,0]
[null,"Other",null,"day",0,{"$f":"E28*C28","v":0},null,"Other",null,"day",0,{"$f":"K28*I28","v":0}]
[null,"Subtotal",null,null,null,{"$f":"SUM(F26:F28)","v":0},null,"Subtotal",null,null,null,{"$f":"SUM(L26:L28)","v":0}]
[]
[null,"Totals",null,null,null,{"$f":"SUM(F12+F23+F29)","v":0},null,"Totals",null,null,null,{"$f":"SUM(L12+L23+L29)","v":0}]
[]
[null,"6.2  Permit Maintenance",null,null,null,null,null,"6.2  Permit Maintenance"]
[null,"Staff Title/Classification ","Qty","Units","Rate","Total ",null,"Staff Title/Classification ","Qty","Units","Rate","Total "]
[null,"Project Manager",null,"hours",185,{"$f":"C35*E35","v":0},null,"Project Manager",null,"hours",185,{"$f":"I35*K35","v":0}]
[null,"Senior Engineer/Geologist",null,"hours",185,0,null,"Senior Engineer/Geologist",null,"hours",185,0]
[null,"Project/Assoc Engineer/Geologist",null,"hours",160,0,null,"Project/Assoc Engineer/Geologist",null,"hours",160,0]
[null,"Staff Engineer/Geologist",null,"hours",133,0,null,"Staff Engineer/Geologist",null,"hours",133,0]
[null,"Clerical",null,"hours",79,0,null,"Clerical",null,"hours",79,0]
[null,"Subtotal",{"$f":"SUM(C35:C39)","v":0},null,null,{"$f":"SUM(F35:F39)","v":0},null,"Subtotal",{"$f":"SUM(I35:I39)","v":0},null,null,{"$f":"SUM(L35:L39)","v":0}]
[]
[null,"Fees","Qty","Units","Unit Cost","Total",null,"Fees","Qty","Units","Unit Cost","Total"]
[null,"Permit Renewal",null,"each",0,{"$f":"E43*C43","v":0},null,"Permit Renewal",null,"each",0,{"$f":"K43*I43","v":0}]
[null,"Subtotal",null,null,null,{"$f":"SUM(F43:F43)","v":0},null,"Subtotal",null,null,null,{"$f":"SUM(L43:L43)","v":0}]
[]
[null,"Totals",null,null,null,{"$f":"SUM(F44+F40)","v":0},null,"Totals",null,null,null,{"$f":"SUM(L44+L40)","v":0}]
[]
[null,"6.3  Waste Disposal",null,null,null,null,null,"6.3  Waste Disposal"]
[null,"Description","Qty","Units","Unit Cost","Total",null,"Description","Qty","Units","Unit Cost","Total"]
[null,"Debris Disposal",null,"lump sum",0,{"$f":"E50*C50","v":0},null,"Debris Disposal",null,"lump sum",0,{"$f":"K50*I50","v":0}]
[null,"Water Disposal",null,"lump sum",0,{"$f":"C51*E51","v":0},null,"Water Disposal",null,"lump sum",0,{"$f":"I51*K51","v":0}]
[null,"Total",null,null,null,{"$f":"SUM(F50:F51)","v":0},null,"Total",null,null,null,{"$f":"SUM(L50:L51)","v":0}]
[]
[null,"6.4  Utilities",null,null,null,null,null,"6.4  Utilities"]
[null,"Description","Qty","Units","Unit Cost","Total",null,"Description","Qty","Units","Unit Cost","Total"]
[null,"Utilities,  per month",null,"month",0,{"$f":"C56*E56","v":0},null,"Utilities,  per month",null,"month",0,{"$f":"I56*K56","v":0}]
[null,"Utilities,  per month",null,"month",0,{"$f":"C57*E57","v":0},null,"Utilities,  per month",null,"month",0,{"$f":"I57*K57","v":0}]
[null,"Total",null,null,null,{"$f":"SUM(F56:F57)","v":0},null,"Total",null,null,null,{"$f":"SUM(L56:L57)","v":0}]
[]
[null,"6.5 Laboratory Analyses",null,null,null,null,null,"6.5 Laboratory Analyses"]
[null,"Analysis - Groundwater","Qty","Units","Unit Cost","Total",null,"Analysis - Groundwater","Qty","Units","Unit Cost","Total"]
[null,"EPA Method 8260  volatile organic compounds (VOCs), gasoline and oxygenates",null,"sample",0,{"$f":"C62*E62","v":0},null,"EPA Method 8260  volatile organic compounds (VOCs), gasoline and oxygenates",null,"sample",0,{"$f":"I62*K62","v":0}]
[null,"Other",null,"sample",0,0,null,"Other",null,"sample",0,0]
[null,"Subtotals",null,null,null,{"$f":"SUM(F62:F63)","v":0},null,"Subtotals",null,null,null,{"$f":"SUM(L62:L63)","v":0}]
[null,"Analyses - Soil Gas","Qty","Units","Unit Cost","Total",null,"Analyses - Soil Gas","Qty","Units","Unit Cost","Total"]
[null,"EPA Method TO-15 (VOCs, gasoline by GC/MS)",null,"sample",0,{"$f":"C66*E66","v":0},null,"EPA Method TO-15 (VOCs, gasoline by GC/MS)",null,"sample",0,{"$f":"I66*K66","v":0}]
[null,"EPA Method 8260B  (VOCs, gasoline and oxygenates by GC/MS)",null,"sample",0,0,null,"EPA Method 8260B  (VOCs, gasoline and oxygenates by GC/MS)",null,"sample",0,0]
[null,"Other",null,"sample",0,0,null,"Other",null,"sample",0,0]
[null,"Subtotals",null,null,null,{"$f":"SUM(F66:F68)","v":0},null,"Subtotals",null,null,null,{"$f":"SUM(L66:L68)","v":0}]
[null,"Totals",null,null,null,{"$f":"F64+F69","v":0},null,"Totals",null,null,null,{"$f":"L64+L69","v":0}]
[]
[null,"6.6  System Performance Reporting",null,null,null,null,null,"6.6  System Performance Reporting"]
[null,"Staff Title/Classification ","Qty","Units","Rate","Total ",null,"Staff Title/Classification ","Qty","Units","Rate","Total "]
[null,"Principal Engineer/Geologist",null,"hours",222,{"$f":"C74*E74","v":0},null,"Principal Engineer/Geologist",null,"hours",222,{"$f":"I74*K74","v":0}]
[null,"Project Manager",null,"hours",185,{"$f":"C75*E75","v":0},null,"Project Manager",null,"hours",185,{"$f":"I75*K75","v":0}]
[null,"Senior Engineer/Geologist",null,"hours",185,0,null,"Senior Engineer/Geologist",null,"hours",185,0]
[null,"Project/Assoc Engineer/Geologist",null,"hours",160,0,null,"Project/Assoc Engineer/Geologist",null,"hours",160,0]
[null,"Staff Engineer/Geologist",null,"hours",133,0,null,"Staff Engineer/Geologist",null,"hours",133,0]
[null,"Drafts Person",null,"hours",97,0,null,"Drafts Person",null,"hours",97,0]
[null,"Clerical",null,"hours",79,0,null,"Clerical",null,"hours",79,0]
[null,"Totals",{"$f":"SUM(C74:C80)","v":0},null,null,{"$f":"SUM(F74:F80)","v":0},null,"Totals",{"$f":"SUM(I74:I80)","v":0},null,null,{"$f":"SUM(L74:L80)","v":0}]
[]
[null,"6.0 Remedial System O&M",{"$f":"B1","v":"2023-07-01"},null,null,{"$f":"F31+F46+F52+F58+F70+F81","v":0},null,"6.0 Remedial System O&M",{"$f":"H1","v":"2024-07-01"},null,null,{"$f":"L31+L46+L52+L58+L70+L81","v":0}]

{"sheet":"7.0 Post Remediation Closure","index":10,"n_rows":90,"n_cols":12,"rows_kept":90,"cut":false,"hidden":true,"merged":[[2,1,2,5],[2,7,2,11],[89,2,89,3],[89,8,89,9]]}
["FY",{"$f":"'Multi-Year Budget Plan'!D5","v":"2023-07-01"},null,null,null,null,null,{"$f":"'Multi-Year Budget Plan'!F5","v":"2024-07-01"}]
[]
[null,"7.1  LTCP Evaluation & Well Destruction Work Plan Preparation (if directed)",null,null,null,null,null,"7.1  LTCP Evaluation & Well Destruction Work Plan Preparation (if directed)"]
[null,"Staff Title/Classification ","Qty","Units","Rate","Total ",null,"Staff Title/Classification ","Qty","Units","Rate","Total "]
[null,"Principal Engineer/Geologist",null,"hours",222,{"$f":"C5*E5","v":0},null,"Principal Engineer/Geologist",null,"hours",222,{"$f":"I5*K5","v":0}]
[null,"Project Manager",null,"hours",185,{"$f":"C6*E6","v":0},null,"Project Manager",null,"hours",185,{"$f":"I6*K6","v":0}]
[null,"Senior Engineer/Geologist",null,"hours",185,0,null,"Senior Engineer/Geologist",null,"hours",185,0]
[null,"Project/Assoc Engineer/Geologist",null,"hours",160,0,null,"Project/Assoc Engineer/Geologist",null,"hours",160,0]
[null,"Staff Engineer/Geologist",null,"hours",133,0,null,"Staff Engineer/Geologist",null,"hours",133,0]
[null,"Drafts Person",null,"hours",97,0,null,"Drafts Person",null,"hours",97,0]
[null,"Clerical",null,"hours",79,0,null,"Clerical",null,"hours",79,0]
[null,"Totals",{"$f":"SUM(C5:C11)","v":0},null,null,{"$f":"SUM(F5:F11)","v":0},null,"Totals",{"$f":"SUM(I5:I11)","v":0},null,null,{"$f":"SUM(L5:L11)","v":0}]
[]
[null,"7.2  Well Abandonment & Site Restoration","Qty","Units","Unit Cost","Total ",null,"7.2  Well Abandonment & Site Restoration","Qty","Units","Unit Cost","Total "]
[null,"Project Manager",null,"hours",185,{"$f":"C15*E15","v":0},null,"Project Manager",null,"hours",185,{"$f":"I15*K15","v":0}]
[null,"Senior Engineer/Geologist",null,"hours",185,0,null,"Senior Engineer/Geologist",null,"hours",185,0]
[null,"Project/Assoc Engineer/Geologist",null,"hours",160,0,null,"Project/Assoc Engineer/Geologist",null,"hours",160,0]
[null,"Staff Engineer/Geologist",null,"hours",133,0,null,"Staff Engineer/Geologist",null,"hours",133,0]
[null,"Senior Technician",null,"hours",124,0,null,"Senior Technician",null,"hours",124,0]
[null,"Technician",null,"hours",106,0,null,"Technician",null,"hours",106,0]
[null,"Subtotal",{"$f":"SUM(C15:C20)","v":0},null,null,{"$f":"SUM(F15:F20)","v":0},null,"Subtotal",{"$f":"SUM(I15:I20)","v":0},null,null,{"$f":"SUM(L15:L20)","v":0}]
[]
[null,"Other Direct Costs (ODCs) ","Qty","Units","Unit Cost","Total ",null,"Other Direct Costs (ODCs) ","Qty","Units","Unit Cost","Total "]
[null,"Mileage",null,"mile",0.65500000000000003,{"$f":"C24*E24","v":0},null,"Mileage",null,"mile",0.65500000000000003,{"$f":"I24*K24","v":0}]
[null,"Per Diem",null,"day",171,0,null,"Per Diem",null,"day",171,0]
[null,"Subtotal",null,null,null,{"$f":"SUM(F24:F25)","v":0},null,"Subtotal",null,null,null,{"$f":"SUM(L24:L25)","v":0}]
[]
[null,"Subcontractors and Fees","Qty","Units","Unit Cost","Total",null,"Subcontractors and Fees","Qty","Units","Unit Cost","Total"]
[null,"Well Destruction Permits",null,"each",0,{"$f":"C29*E29","v":0},null,"Well Destruction Permits",null,"each",0,{"$f":"I29*K29","v":0}]
[null,"Encroachment Permits",null,"each",0,{"$f":"C30*E30","v":0},null,"Encroachment Permits",null,"each",0,{"$f":"I30*K30","v":0}]
[null,"Driller Subcontractor",null,"lump sum",0,{"$f":"C31*E31","v":0},null,"Driller Subcontractor",null,"lump sum",0,{"$f":"I31*K31","v":0}]
[null,"Resurfacing ",null,"lump sum",0,0,null,"Resurfacing ",null,"lump sum",0,0]
[null,"Waste Disposal",null,"lump sum",0,{"$f":"C33*E33","v":0},null,"Waste Disposal",null,"lump sum",0,{"$f":"I33*K33","v":0}]
[null,"Traffic Control",null,"lump sum",0,{"$f":"C34*E34","v":0},null,"Traffic Control",null,"lump sum",0,{"$f":"I34*K34","v":0}]
[null,"Other 1",null,"lump sum",0,0,null,"Other 1",null,"lump sum",0,{"$f":"I35*K35","v":0}]
[null,"Other 2",null,"lump sum",0,0,null,"Other 2",null,"lump sum",0,0]
[null,"Subtotals",null,null,null,{"$f":"SUM(F29:F36)","v":0},null,"Subtotals",null,null,null,{"$f":"SUM(L29:L36)","v":0}]
[null,"Totals",null,null,null,{"$f":"F37+F26+F21","v":0},null,"Totals",null,null,null,{"$f":"L37+L26+L21","v":0}]
[]
[]
[null,"7.3  Remediation System Demolition",null,null,null,null,null,"7.3  Remediation System Demolition"]
[null,"Staff Title/Classification ","Qty","Units","Rate","Total ",null,"Staff Title/Classification ","Qty","Units","Rate","Total "]
[null,"Project Manager",null,"hours",185,{"$f":"C43*E43","v":0},null,"Project Manager",null,"hours",185,{"$f":"I43*K43","v":0}]
[null,"Senior Engineer/Geologist",null,"hours",185,0,null,"Senior Engineer/Geologist",null,"hours",185,0]
[null,"Project/Assoc Engineer/Geologist",null,"hours",160,0,null,"Project/Assoc Engineer/Geologist",null,"hours",160,0]
[null,"Staff Engineer/Geologist",null,"hours",133,0,null,"Staff Engineer/Geologist",null,"hours",133,0]
[null,"Senior Technician",null,"hours",124,0,null,"Senior Technician",null,"hours",124,0]
[null,"Technician",null,"hours",106,0,null,"Technician",null,"hours",106,0]
[null,"Subtotal",{"$f":"SUM(C43:C48)","v":0},null,null,{"$f":"SUM(F43:F48)","v":0},null,"Subtotal",{"$f":"SUM(I43:I48)","v":0},null,null,{"$f":"SUM(L43:L48)","v":0}]
[]
[null,"Other Direct Costs (ODCs) ","Qty","Units","Unit Cost","Total",null,"Other Direct Costs (ODCs) ","Qty","Units","Unit Cost","Total"]
[null,"Mileage",null,"mile",0.65500000000000003,{"$f":"C52*E52","v":0},null,"Mileage",null,"mile",0.65500000000000003,{"$f":"I52*K52","v":0}]
[null,"Per Diem",null,"day",171,{"$f":"C53*E53","v":0},null,"Per Diem",null,"day",171,{"$f":"I53*K53","v":0}]
[null,"Other",null,"each",0,{"$f":"C54*E54","v":0},null,"Other",null,"each",0,{"$f":"I54*K54","v":0}]
[null,"Subtotal",null,null,null,{"$f":"SUM(F52:F54)","v":0},null,"Subtotal",null,null,null,{"$f":"SUM(L52:L54)","v":0}]
[]
[null,"Equipment Rental/Supplies","Qty","Units","Unit Cost","Total",null,"Equipment Rental/Supplies","Qty","Units","Unit Cost","Total"]
[null,"Miscellaneous Field Items",null,"each",44,{"$f":"E58*C58","v":0},null,"Miscellaneous Field Items",null,"each",44,{"$f":"K58*I58","v":0}]
[null,"Heavy Equipment Rental",null,"lump sum",0,{"$f":"E59*C59","v":0},null,"Heavy Equipment Rental",null,"lump sum",0,{"$f":"K59*I59","v":0}]
[null,"Other",null,"each",0,{"$f":"E60*C60","v":0},null,"Other",null,"each",0,{"$f":"K60*I60","v":0}]
[null,"Subtotal",null,null,null,{"$f":"SUM(F58:F60)","v":0},null,"Subtotal",null,null,null,{"$f":"SUM(L58:L60)","v":0}]
[]
[null,"Subcontractors","Qty","Units","Unit Cost","Total",null,"Subcontractors","Qty","Units","Unit Cost","Total"]
[null,"Subcontractor 1",null,"lump sum",0,{"$f":"E64*C64","v":0},null,"Subcontractor 1",null,"lump sum",0,{"$f":"K64*I64","v":0}]
[null,"Subcontractor 2",null,"lump sum",0,{"$f":"E65*C65","v":0},null,"Subcontractor 2",null,"lump sum",0,{"$f":"K65*I65","v":0}]
[null,"Subtotal",null,null,null,{"$f":"SUM(F64:F65)","v":0},null,"Subtotal",null,null,null,{"$f":"SUM(L64:L65)","v":0}]
[]
[null,"Totals",null,null,null,{"$f":"SUM(F49+F55+F61+F66)","v":0},null,"Totals",null,null,null,{"$f":"SUM(L49+L55+L61+L66)","v":0}]
[]
[null,"7.4 Laboratory Analyses/Waste Profile",null,null,null,null,null,"7.4 Laboratory Analyses/Waste Profile"]
[null,"Analysis - Soil","Qty","Units","Unit Cost","Total",null,"Analysis - Soil","Qty","Units","Unit Cost","Total"]
[null,"EPA Method 8260  volatile organic compounds (VOCs), gasoline and oxygenates",null,"sample",0,{"$f":"C72*E72","v":0},null,"EPA Method 8260  volatile organic compounds (VOCs), gasoline and oxygenates",null,"sample",0,{"$f":"I72*K72","v":0}]
[null,"Waste Characterization (reactivity/corrosively/ignitability)",null,"sample",0,0,null,"Waste Characterization (reactivity/corrosively/ignitability)",null,"sample",0,0]
[null,"5 LUFT Metals",null,"sample",0,0,null,"5 LUFT Metals",null,"sample",0,0]
[null,"Other",null,"sample",0,0,null,"Other",null,"sample",0,0]
[null,"Other",null,"sample",0,0,null,"Other",null,"sample",0,0]
[null,"Totals",null,null,null,{"$f":"SUM(F72:F76)","v":0},null,"Totals",null,null,null,{"$f":"SUM(L72:L76)","v":0}]
[]
[null,"7.5  Post Remediation/Closure Reporting",null,null,null,null,null,"7.5  Post Remediation/Closure Reporting"]
[null,"Staff Title/Classification ","Qty","Units","Rate","Total ",null,"Staff Title/Classification ","Qty","Units","Rate","Total "]
[null,"Principal Engineer/Geologist",null,"hours",222,{"$f":"C81*E81","v":0},null,"Principal Engineer/Geologist",null,"hours",222,{"$f":"I81*K81","v":0}]
[null,"Project Manager",null,"hours",185,0,null,"Project Manager",null,"hours",185,0]
[null,"Senior Engineer/Geologist ",null,"hours",185,0,null,"Senior Engineer/Geologist ",null,"hours",185,0]
[null,"Project/Assoc Engineer/Geologist",null,"hours",160,0,null,"Project/Assoc Engineer/Geologist",null,"hours",160,0]
[null,"Staff Engineer/Geologist",null,"hours",133,0,null,"Staff Engineer/Geologist",null,"hours",133,0]
[null,"Drafts Person",null,"hours",97,0,null,"Drafts Person",null,"hours",97,0]
[null,"Clerical",null,"hours",79,0,null,"Clerical",null,"hours",79,0]
[null,"Totals",{"$f":"SUM(C81:C87)","v":0},null,null,{"$f":"SUM(F81:F87)","v":0},null,"Totals",{"$f":"SUM(I81:I87)","v":0},null,null,{"$f":"SUM(L81:L87)","v":0}]
[]
[null,"7.0 Post Remediation/Closure",{"$f":"B1","v":"2023-07-01"},null,null,{"$f":"F12+F38+F68+F77+F88","v":0},null,"7.0 Post Remediation/Closure",{"$f":"H1","v":"2024-07-01"},null,null,{"$f":"L12+L38+L68+L77+L88","v":0}]

{"sheet":"Valid Values","index":11,"n_rows":123,"n_cols":22,"rows_kept":123,"cut":false,"hidden":true,"merged":[]}
["Program","Amendment Number","Amendment Reason","Document Type","Criteria Not Met","GW Class","GW Monitoring Frequency","Task Description","Project Phase","Explanation of Metrics (Reason for Difference in Budget/Schedule)","Proposed SOW","SCUFIIS Budget Categories","Fiscal Year","Budget Categories","Projected Duration","Borings/Wells","Remediation Information -Plan","Remediation Information -Technology","Remediation Inf -Substances Released","Remediation Information -Non-Petroleum Substances Released","Remediation Information -Type of Unit","Remediation Information -Remediation Unit Owner"]
["(Select from Pull-Down Menu)","(Select)","(Select from Pull-Down Menu)","(Select Type of Document)","(Select from Pull-Down Menu)","(Select appropriate Class)","(Select from Pull-Down Menu)","(Select from Pull-Down Menu)","(Select from Pull-Down Menu)","(Select from Pull-Down Menu)","(Select from Pull-Down Menu)","(Select from Pull-Down Menu)","(Select from Pull-Down Menu)","(Select from Pull-Down)","(Select from Pull-Down Menu)","(Select from Pull-Down Menu)","(Select from Pull-Down)","(Select from Pull-Down)","(Select from Pull-Down)","(Select from Pull-Down)","(Select from Pull-Down)","(Select from Pull-Down)"]
["Claims EAR - Emergency, Abandoned and Recalcitrant","N/A","N/A","13267 Requirement","General Criteria a. ","Class 1","Monthly","PM - ETAC","1.0 - Project Management","RR Documentation Missing","SWI - Soil and Groundwater Investigation","SWI - Soil and Groundwater Investigation","2016-07-01","SWI",1,0,"CAP - Corrective Action Plan","SVE","Benzene","Tetrachloroethylene (PCE)","Fixed","Claimant/Grantee"]
["Claims ECAP - Expedited Claim Account Program",1,"Additional Scope of Work","CAP - Corrective Action Plan","General Criteria b. ","Class 2","Quarterly","PM - RTAC","2.0 - Site Assessment","Consultant WP Implementation > 90 Days","RS/IRA - Remedial Selection/Interim Remedial Activities","RS/IRA - Remedial Selection/Interim Remedial Activities","2017-07-01","RS/IRA",2,1,"GW - Groundwater","GW P&T","Toluene","Trichloroethylene (TCE)","Mobile","Consultant"]
["Claims OSCF - Orphan Site Cleanup Fund",2,"Shift in Schedule","CSM - Conceptual Site Model","General Criteria c. ","Class 3","Semi-annually","PM - PEP/BCR","3.0 - Groundwater Monitoring","Off-Site Access Delay","CAP/REM - Corrective Action Plan/Remediation","CAP/REM - Corrective Action Plan/Remediation","2018-07-01","CAP/REM",3,2,"CSM - Conceptual Site Model","AS","Ethylbenzene","Vinyl Chloride",null,"Other"]
["Claims RSR -  Case Closure Review Summary Report",3,"Cost Overages","GW - Groundwater","General Criteria d. ","Class 4","Annually","SA - Site Assessment Workplan Preparation & Approval","4.0 - Interim Remedial Action","Fund Payment < 90 Days","VM - Verification Monitoring","VM - Verification Monitoring","2019-07-01","VM",4,3,"RAP - Remedial Action Plan","Excavation","Total Xylenes","Perchlorate"]
["Claims SCAP - Site Cleanup Subaccount Program",4,null,"IRA- Interim Remediation Action Plan","General Criteria e. ","Class 5",null,"SA - Soil/Groundwater Sampling","5.0 - Remedy Selection","Fund Payment > 90 Days","SC - Site Closure","SC - Site Closure","2020-07-01","SC",5,4,"WP - Work Plan","ISCO","Methyl Tert-Butyl Ether (MTBE)","Nitrate"]
["Other",5,null,"Other Report / Document","General Criteria f. ",null,null,"SA - Drilling Subcontractor","6.0 - Remedial Implementation","Lead Agency Report Review < 45 Days",null,"For Fund Staff Use Only","2021-07-01",null,6,5,null,"DPE","Ethyl Tert-Butyl Ether (ETBE),","2,3,7,8-TCDD (Dioxin)"]
[null,6,null,"Remedial Progress Report","General Criteria g.",null,"Vapor Intrusionto Indoor Air","SA - Soil Boring/Monitoring Well Installation","7.0 - Remedial System O & M","Lead Agency WP Concurrence < 60 Days",null,null,"2022-07-01",null,7,6,null,"MPE","Tertiary Butyl Alcohol (TBA),","Carbofuran"]
["Reason for PEP",7,null,"RAP - Remedial Action Plan","General Criteria h. ",null,"(Select Impediment)","SA - Soil Gas Survey","8.0 - Post Remediation/Closure","Consultant Reporting > 60 Days",null,null,"2023-07-01",null,8,7,null,null,"Di-isopropyl Ether (DIPE),","Other"]
["(Select from Pull-Down Menu)",8,null,"RSR - Review Summary Report","GW Specific (1) a   ","GW Criteria","TPH > 100 mg/kg in Bioattenuation Zone","SA - Site Assessment Reporting",null,"Remediation System Down > 10 Days",null,null,"2024-07-01",null,9,8,null,null,"Tertiary Amyl Methyl Ether (TAME)"]
["Initial PEP",null,null,"Site Visit / Inspection","GW Specific (1) b   ","(Select Criteria Not Met)","DTW < 5' bgs","SA - Laboratory Analyses",null,"Grantee Document Not Received",null,null,"2025-07-01",null,10,9,null,null,"Total Petroleum Hydrocarbons (TPH) as gasoline"]
["Revision PEP - Budget Change Request",null,null,"Sensitive Receptor Survey","GW Specific (1) c   ","Contaminant plum stable or decreasing","Benzene in GW > 100 ug/L, DTW < 10' bgs","SA - Other",null,"RP SCAP Document Not Received",null,null,null,null,11,10,null,null,"TPH as diesel"]
["Upcoming FY Projection PEP",null,null,"Site Assessment Report","GW Specific (2) a   ","(1) b - Free Product","Benzene in GW > 1,000 ug/L, DTW < 30' bgs","GW - Groundwater Sampling Workplan & Approval",null,"RP OSCF Document Not Received",null,null,null,null,12,11,null,null,"Gasoline Range Organics /GRO"]
[null,null,null,"WD - Well Destruction Report ","GW Specific (2) b   ","(1) c - Supply Well/Surface Water < 250'","Free Product, Depth to Free Product <30' bgs","GW - Groundwater Sampling",null,"Task Over Budget - PM Costs",null,null,null,null,13,12,null,null,"Diesel Range Organics / DRO"]
["Met",null,null,"WP - Work Plan","GW Specific (2) c   ","(2) b - Free Product","Soil Gas Samples Exceed Scenario 4","GW - Groundwater Monitoring Reporting",null,"Task Over Budget - Travel Costs",null,null,null,null,14,13,null,null,"TPH as motor oil"]
["(Met/Not Met?)","General Impediments",null,null,"GW Specific (2) d   ","(2) c - Supply Well/Surface Water < 1,000'","No Soil Gas Samples","GW - Laboratory Analyses",null,"Task Over Budget - Drilling Issue",null,null,null,null,15,14,null,null,"1,2-Dichloroethane"]
["Met","(Select Criteria Not Met)",null,null,"GW Specific (3) a   ","(2) d - Benzene > 3,000 ug/L",null,"GW - Other",null,null,null,null,null,null,16,15,null,null,"Ethylene Dibromide (EDB)"]
["Not Met","a - Located in Public Water System",null,null,"GW Specific (3) b   ","(2) d - MTBE > 1,000 ug/L",null,"IR - Interim Remedial Action Workplan Preparation & Approval",null,null,null,null,null,null,17,16,null,null,"Ethylene Dichloride (EDC)"]
[null,"b - Consists Only of Petroleum",null,null,"GW Specific (3) c   ","(3) b - Offsite Free Product","Outdoor Air/Direct Contact","IR - Excavation/Over-excavation",null,null,null,null,null,null,18,17,null,null,"Naphthalene"]
["Yes or No","c - Release has been Stopped",null,null,"GW Specific (3) d   ","(3) c - Supply Well/Surface Water < 1,000'","(Select Impediment)","IR - Free Product Removal",null,null,null,null,null,null,19,18,null,null,"PAH's"]
[null,"d - Free Product Removed to Maximum",null,null,"GW Specific (3) e   ","(3) d - Benzene > 1,000 ug/L","Not Enough Data/Outdated Data","IR - Extraction (SVE, GWPT, DPE)",null,null,null,null,null,null,20,19,null,null,"Other "]
["Y","e - Complete Conceptual Site Model",null,null,"GW Specific (4) a   ","(3) d - MTBE > 1,000 ug/L","Does Not Meet Table 1 (0 - 5 feet bgs)","IR - Bio-Treatment",null,null,null,null,null,null,21,20]
["N","f - Secondary Source Removed Practicable",null,null,"GW Specific (4) b   ","(4) b - Free Product","Does Not Meet Table 1 (5 - 10 feet bgs)","IR - Interim Remediation Waste Disposal",null,null,null,null,null,null,22,21]
[null,"g - Soil and Groundater Tested for MTBE",null,null,"GW Specific (4) c   ","(4) c - Supply Well/Surface Water < 1,000'","Does Not Meet Table 1 - Utility Worker","IR - Interim Remedial Action Reporting",null,null,null,null,null,null,23,22]
["T or P",null,null,null,"GW Specific (4) d   ","(4) d - Benzene > 1,000 ug/L","Does Not Meet Risk Assessment","IR - Soil/Groundwater Sampling",null,"Lead Agency CSM concurrence",null,null,null,null,24,23]
[null,null,null,null,"GW Specific Incomplete Assessment","(4) d - MTBE > 1,000 ug/L",null,"IR - Laboratory Analyses",null,"Lead Agency Report Review",null,null,null,null,25,24]
["T",null,null,null,"VI to IA Specific a, Scenario 1   ",null,null,"IR - Utilities",null,"Lead Agency WP concurrence",null,null,null,null,26,25]
["P",null,null,null,"VI to IA Specific a, Scenario 2   ","IRA Technology Type",null,"IR - Other",null,"Consultant Remediation Report",null,null,null,null,27,26]
[null,null,null,null,"VI to IA Specific a, Scenario 3A   ","(select technology)","IRA System Type","RS - Corrective Action Plan Workplan Preparation & Approval",null,"Consultant Remediation System Down",null,null,null,null,28,27]
[null,null,null,null,"VI to IA Specific a, Scenario 3B   ","Excavation","(select type)","RS - Feasibility Study/Alternative Screening",null,"Grantee Document Upload",null,null,null,null,29,28]
[null,null,null,null,"VI to IA Specific a, Scenario 3C   ","SVE","Vac Truck","RS - Bench/Pilot Testing",null,"RP SCAP Document Upload",null,null,null,null,30,29]
[null,null,null,null,"VI to IA Specific a, Scenario 4, Bio   ","DPE","mobile consultant owned","RS - Remedial System Design/Specification/Bids",null,"RP OSCF Document Upload",null,null,null,null,31,30]
[null,null,null,null,"VI to IA Specific a, Scenario 4, No Bio   ","GWE","mobile 3rd party owned","RS - Corrective Action Plan Reporting",null,null,null,null,null,null,32,31]
[null,null,null,null,"VI to IA Specific Incomplete Assessment","FP Removal",null,"RS - Other",null,null,null,null,null,null,33,32]
[null,null,null,null,"DC OAE Specific a",null,null,"RI - Remedial Implementation Workplan Preparation & Approval",null,null,null,null,null,null,34,33]
[null,null,null,null,"DC OAE Specific b",null,null,"RI - Remedial System Design/Specification/Bids",null,null,null,null,null,null,35,34]
[null,null,null,null,"DC OAE Specific c","Rig Type",null,"RI - Permitting",null,null,null,null,null,null,36,35]
[null,null,null,null,"DC OAE Specific Incomplete Assessment","(select type)","Free Product Removal Type","RI - Well Installation/Construction",null,null,null,null,null,null,37,36]
[null,null,null,null,null,"Hollow Stem","(select operation type)","RI - Drilling Subcontractor",null,null,null,null,null,null,38,37]
[null,null,null,null,null,"Rock","Manual","RI - Remedial System Installation",null,null,null,null,null,null,39,38]
[null,null,null,null,null,"Direct-Push","Passive","RI - Remedial System Waste Disposal",null,null,null,null,null,null,40,39]
[null,null,null,null,null,null,"Automated","RI - Soil/Groundwater Sampling",null,null,null,null,null,null,41,40]
[null,null,null,null,null,"Purge Method",null,"RI - Laboratory Analyses",null,null,null,null,null,null,42,41]
[null,null,null,null,null,"(select method)",null,"RI - Remedial Implementation Reporting",null,null,null,null,null,null,43,42]
[null,null,null,null,null,"hand bailer",null,"RI - Other",null,null,null,null,null,null,44,43]
[null,null,null,null,null,"peristaltic pump",null,"RSOM - System Performance Monitoring",null,null,null,null,null,null,45,44]
[null,null,null,null,null,"bladder pump",null,"RSOM - Repairs",null,null,null,null,null,null,46,45]
[null,null,null,null,null,"submersible pump",null,"RSOM - Waste Disposal",null,null,null,null,null,null,47,46]
[null,null,null,null,null,null,null,"RSOM - Utilities",null,null,null,null,null,null,48,47]
[null,null,null,null,null,null,null,"RSOM - Groundwater Sampling",null,null,null,null,null,null,49,48]
[null,null,null,null,null,null,null,"RSOM - Influent/Effluent Sampling",null,null,null,null,null,null,50,49]
[null,null,null,null,null,null,null,"RSOM - Laboratory Analyses",null,null,null,null,null,null,51,50]
[null,null,null,null,null,null,null,"RSOM - System Performance Reporting",null,null,null,null,null,null,52,51]
[null,null,null,null,null,null,null,"RSOM - Other-system demolition",null,null,null,null,null,null,53,52]
[null,null,null,null,null,null,null,"SC - Post Remediation Verification Sampling",null,null,null,null,null,null,54,53]
[null,null,null,null,null,null,null,"SC - Laboratory Analyses",null,null,null,null,null,null,55,54]
[null,null,null,null,null,null,null,"SC - Data Evaluation/Risk Assessment",null,null,null,null,null,null,56,55]
[null,null,null,null,null,null,null,"SC - Vapor Intrusion Study",null,null,null,null,null,null,57,56]
[null,null,null,null,null,null,null,"SC - Well Abandonment & Site Restoration",null,null,null,null,null,null,58,57]
[null,null,null,null,null,null,null,"SC - Site Closure Reporting",null,null,null,null,null,null,59,58]
[null,null,null,null,null,null,null,"SC - Other",null,null,null,null,null,null,60,59]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,60]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,61]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,62]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,63]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,66]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,68]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,69]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,70]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,72,71]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,73,72]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,74,73]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,74]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,76,75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,77]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,78]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,79]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,80]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,81]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,82]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,83]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,84]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,86]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,87]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,88]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,89]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,90]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,91]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,92]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,93]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,94]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,95]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,96]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,97]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,98]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,101]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,103]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,104]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,105]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,106]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,107]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,108]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,109]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,110]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,111]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,112]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,113]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,114]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,115]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,116]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,117]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,118]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,119]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,120]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fund Sunset"]