{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["1-Cover Sheet","2-Instructions","3-Summary","4-Solution Implementation","5-Software License","6-Recurring Charges","7-Labor","8-Other","9-Optional"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":10,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"1-Cover Sheet","index":0,"n_rows":5,"n_cols":1,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
["NUMBER DGSR8400113"]
["ATTACHMENT B – eMM Financial Proposal Form"]
[]
[]
["The remainder of the page is intentionally left blank"]

{"sheet":"2-Instructions","index":1,"n_rows":12,"n_cols":2,"rows_kept":12,"cut":false,"hidden":false,"merged":[[0,0,0,1]]}
["INSTRUCTIONS"]
["General Instructions"]
[null,"Only edit cells with yellow shading.  Do not alter cells that are not shaded yellow. Enter \"0\" for any price or quantity that has a zero dollar value."]
["3 - Summary","Enter Offeror company name."]
["4 - Solution Implementation","Furnish a fixed price for the implementation deliverables and project tasks as proposed in response to the RFP requirements and Offeror Implementation Plan.   \n"]
["5 - Software License Purchase","Must be Enterprise Wide Agreement for solution proposed by Offeror.  "]
["6 - Recurring Charges","List annual recurring charges, if applicable. If recurring charges are not applicable to the Offeror's solution, Offeror must enter $0."]
["7 - Labor ","List rates for all applicable labor categories used in the project plan, staffing plan or other deliverable pricing.  These labor categories and associated rates are the maximum rates to be applied to any potential work during the Contract."]
["8 - Other","List all prices that do not fit into the other categories. Cross-reference the technical RFP response and Work Plan.  If other charges are not applicable to the Offeror's solution, Offeror must enter $0."]
["9 - Optional","List all prices for optional services. These prices will not be considered as part of the Total Evaluated Price on the Summary tab."]
[]
["Please note","Effective Date - The date of Contract execution.\n\nThe workbook is protected.  Do not violate the workbook protection.  "]

{"sheet":"3-Summary","index":2,"n_rows":26,"n_cols":3,"rows_kept":26,"cut":false,"hidden":false,"merged":[[23,1,24,1],[23,2,24,2],[0,2,0,12],[11,1,11,7],[9,2,9,3]]}
[null,"Offeror Company Name:"]
[null,"3 - SUMMARY"]
[]
[null,"Tab 4 Solution Implementation",{"$f":"SolutionImplementationSubtotal","v":0}]
[null,"Tab 5 Software License Purchase",{"$f":"SoftwareLicenseSubtotal","v":0}]
[null,"Tab 6 Recurring Charges",{"$f":"RecurringChargesSubtotal","v":0}]
[null,"Tab 7 Labor",{"$f":"LaborCategorySubtotal","v":0}]
[null,"Tab 8 Other",{"$f":"OtherSubtotal","v":0}]
[]
[null,"Total Evaluated Price",{"$f":"SUM(C4:C8)","v":0}]
[]
[]
[null,"Submitted by:"]
[null,"Offeror:"]
[null,"Offeror Name (please print or type)"]
[null,"By:"]
[null,"Signature of Authorized Representative"]
[null,"Printed Name:"]
[]
[null,"Title:"]
[]
[null,"Date:"]
[]
[null,"Address:"]
[]
[null,"Company Address"]

{"sheet":"4-Solution Implementation","index":3,"n_rows":29,"n_cols":3,"rows_kept":29,"cut":false,"hidden":false,"merged":[[27,0,28,1],[3,0,3,1],[2,0,2,2]]}
["Offeror Company Name:"]
["4 - Solution Implementation"]
["Furnish a fixed price for proposed implementation deliverables and project tasks as proposed in Work Plan. All deliverables shall be uniquely identified, described, and cross referenced in Work Plan. Insert additional lines as necessary.  All implementation services prices shall be listed below."]
["4 Solution Implementation"]
["RFP Deliverable ID #","Deliverable","Implementation Price"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Solution Implementation"]
[null,null,{"$f":"SUM(tbl_Tab1[[#All],[Column7]])","v":0}]

{"sheet":"5-Software License","index":4,"n_rows":31,"n_cols":67,"rows_kept":31,"cut":false,"hidden":false,"merged":[[25,60,27,66],[25,20,27,35],[26,40,26,42],[25,36,25,39],[26,56,26,58],[27,1,27,3],[16,8,16,10],[15,0,15,7],[3,0,4,0],[16,4,17,4],[16,3,17,3],[16,2,17,2],[16,1,17,1],[16,0,17,0],[16,5,16,7],[3,5,3,7],[16,14,16,16],[16,17,16,19],[16,11,16,13],[23,0,24,4],[26,4,26,6],[26,1,26,3],[0,0,0,1],[0,2,0,6],[3,14,3,16],[3,17,3,19],[12,0,13,4],[3,4,4,4],[3,3,4,3],[3,2,4,2],[3,1,4,1],[2,0,2,12],[3,8,3,10],[3,11,3,13],[3,20,3,22],[3,23,3,25],[3,26,3,28],[3,29,3,31],[3,32,3,34],[16,20,16,22],[16,23,16,25],[16,26,16,28],[16,29,16,31],[16,32,16,34],[2,36,2,50],[2,52,2,66],[15,36,15,50],[15,52,15,66],[16,36,16,38],[16,39,16,41],[3,55,3,57],[3,58,3,60],[3,61,3,63],[3,64,3,66],[3,39,3,41],[3,42,3,44],[3,45,3,47],[3,48,3,50],[3,52,3,54],[3,36,3,38],[16,58,16,60],[16,61,16,63],[16,64,16,66],[16,42,16,44],[16,45,16,47],[16,48,16,50],[16,52,16,54],[16,55,16,57]]}
["Offeror Company Name:",null,{"$f":"IF('3-Summary'!$C$1=\"\",\"Enter Offeror Company Name on Summary sheet.\",'3-Summary'!$C$1)","v":"Enter Offeror Company Name on Summary sheet."}]
["5 - Software and Licenses Purchase"]
["Required Software proposed by Offeror - Furnish pricing for the Offeror's software solution.  Include any one-tme charges as well as annual charges.  \nNote: For all on-premises solutions, the software must be compatible with State Architectural Standards or must be specifically identified and approved by the State.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Option 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Option 2"]
["#","Software Name","Purpose","Reseller or Third Party",null,"Year 1",null,null,"Year 2",null,null,"Year 3",null,null,"Year 4",null,null,"Year 5",null,null,"Year 6",null,null,"Year 7",null,null,"Year 8",null,null,"Year 9",null,null,"Year 10",null,null,null,"Year 1",null,null,"Year 2",null,null,"Year 3",null,null,"Year 4",null,null,"Year 5",null,null,null,"Year 1",null,null,"Year 2",null,null,"Year 3",null,null,"Year 4",null,null,"Year 5"]
[null,null,null,null,null,"Unit Price","Quantity","Extended Price","Unit Price","Quantity","Extended Price","Unit Price","Quantity","Extended Price","Unit Price","Quantity","Extended Price","Unit Price","Quantity","Extended Price","Unit Price","Quantity","Extended Price","Unit Price","Quantity","Extended Price","Unit Price","Quantity","Extended Price","Unit Price","Quantity","Extended Price","Unit Price","Quantity","Extended Price",null,"Unit Price","Quantity","Extended Price","Unit Price","Quantity","Extended Price","Unit Price","Quantity","Extended Price","Unit Price","Quantity","Extended Price","Unit Price","Quantity","Extended Price",null,"Unit Price","Quantity","Extended Price","Unit Price","Quantity","Extended Price","Unit Price","Quantity","Extended Price","Unit Price","Quantity","Extended Price","Unit Price","Quantity","Extended Price"]
[null,null,null,null,null,null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column6]:[Column7]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column9]:[Column10]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column12]:[Column13]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column15]:[Column16]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column18]:[Column19]])","v":0},null,null,null,{"$f":"SUM(AK6*AL6)","v":0},null,null,{"$f":"SUM(AN6*AO6)","v":0},null,null,{"$f":"SUM(AQ6*AR6)","v":0},null,null,{"$f":"SUM(AT6*AU6)","v":0},null,null,{"$f":"SUM(AW6*AX6)","v":0},null,null,null,{"$f":"SUM(BA6*BB6)","v":0},null,null,{"$f":"SUM(BD6*BE6)","v":0},null,null,{"$f":"SUM(BG6*BH6)","v":0},null,null,{"$f":"SUM(BJ6*BK6)","v":0},null,null,{"$f":"SUM(BM6*BN6)","v":0}]
[null,null,null,null,null,null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column6]:[Column7]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column9]:[Column10]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column12]:[Column13]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column15]:[Column16]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column18]:[Column19]])","v":0},null,null,null,{"$f":"SUM(AK7*AL7)","v":0},null,null,{"$f":"SUM(AN7*AO7)","v":0},null,null,{"$f":"SUM(AQ7*AR7)","v":0},null,null,{"$f":"SUM(AT7*AU7)","v":0},null,null,{"$f":"SUM(AW7*AX7)","v":0},null,null,null,{"$f":"SUM(BA7*BB7)","v":0},null,null,{"$f":"SUM(BD7*BE7)","v":0},null,null,{"$f":"SUM(BG7*BH7)","v":0},null,null,{"$f":"SUM(BJ7*BK7)","v":0},null,null,{"$f":"SUM(BM7*BN7)","v":0}]
[null,null,null,null,null,null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column6]:[Column7]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column9]:[Column10]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column12]:[Column13]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column15]:[Column16]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column18]:[Column19]])","v":0},null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,null,null,null,null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column6]:[Column7]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column9]:[Column10]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column12]:[Column13]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column15]:[Column16]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column18]:[Column19]])","v":0},null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,null,null,null,null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column6]:[Column7]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column9]:[Column10]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column12]:[Column13]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column15]:[Column16]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column18]:[Column19]])","v":0},null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,null,null,null,null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column6]:[Column7]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column9]:[Column10]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column12]:[Column13]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column15]:[Column16]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column18]:[Column19]])","v":0}]
[null,null,null,null,null,null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column6]:[Column7]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column9]:[Column10]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column12]:[Column13]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column15]:[Column16]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_1[[#This Row],[Column18]:[Column19]])","v":0}]
["Subtotal Required, Offered Software License Purchase"]
[null,null,null,null,null,null,null,{"$f":"SUM(tbl_Tab3_1[[#All],[Column8]])","v":0},null,null,{"$f":"SUM(tbl_Tab3_1[[#All],[Column11]])","v":0},null,null,{"$f":"SUM(tbl_Tab3_1[[#All],[Column14]])","v":0},null,null,{"$f":"SUM(tbl_Tab3_1[[#All],[Column17]])","v":0},null,null,{"$f":"SUM(tbl_Tab3_1[[#All],[Column20]])","v":0},null,null,{"$f":"SUM(tbl_Tab3_1[[#All],[Column20]])","v":0},null,null,{"$f":"SUM(tbl_Tab3_1[[#All],[Column20]])","v":0},null,null,{"$f":"SUM(tbl_Tab3_1[[#All],[Column20]])","v":0},null,null,{"$f":"SUM(tbl_Tab3_1[[#All],[Column20]])","v":0},null,null,{"$f":"SUM(tbl_Tab3_1[[#All],[Column20]])","v":0},null,null,null,{"$f":"SUM(AM6:AM10)","v":0},null,null,{"$f":"SUM(AP6:AP10)","v":0},null,null,{"$f":"SUM(AS6:AS10)","v":0},null,null,{"$f":"SUM(AV6:AV10)","v":0},null,null,{"$f":"SUM(AY6:AY10)","v":0},null,null,null,{"$f":"SUM(BC6:BC10)","v":0},null,null,{"$f":"SUM(BF6:BF10)","v":0},null,null,{"$f":"SUM(BI6:BI10)","v":0},null,null,{"$f":"SUM(BL6:BL10)","v":0},null,null,{"$f":"SUM(BO6:BO10)","v":0}]
[]
["Required Software not available from the Offeror - Furnish pricing for any software purchase required to implement the solution.  Include any one-tme charges as well as annual charges.  \nNote: For all on-premises solutions, the software must be compatible with State Architectural Standards or must be specifically identified and approved by the State.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Option 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Option 2"]
["#","Software Name","Purpose","Reseller or Third Party",null,"Year 1",null,null,"Year 2",null,null,"Year 3",null,null,"Year 4",null,null,"Year 5",null,null,"Year 6",null,null,"Year 7",null,null,"Year 8",null,null,"Year 9",null,null,"Year 10",null,null,null,"Year 1",null,null,"Year 2",null,null,"Year 3",null,null,"Year 4",null,null,"Year 5",null,null,null,"Year 1",null,null,"Year 2",null,null,"Year 3",null,null,"Year 4",null,null,"Year 5"]
[null,null,null,null,null,"Unit Price","Quantity","Extended Price","Unit Price","Quantity","Extended Price","Unit Price","Quantity","Extended Price","Unit Price","Quantity","Extended Price","Unit Price","Quantity","Extended Price","Unit Price","Quantity","Extended Price","Unit Price","Quantity","Extended Price","Unit Price","Quantity","Extended Price","Unit Price","Quantity","Extended Price","Unit Price","Quantity","Extended Price",null,"Unit Price","Quantity","Extended Price","Unit Price","Quantity","Extended Price","Unit Price","Quantity","Extended Price","Unit Price","Quantity","Extended Price","Unit Price","Quantity","Extended Price",null,"Unit Price","Quantity","Extended Price","Unit Price","Quantity","Extended Price","Unit Price","Quantity","Extended Price","Unit Price","Quantity","Extended Price","Unit Price","Quantity","Extended Price"]
[null,null,null,null,null,null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column6]:[Column7]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column9]:[Column10]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column12]:[Column13]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column15]:[Column16]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column18]:[Column19]])","v":0},null,null,null,{"$f":"SUM(AK19*AL19)","v":0},null,null,{"$f":"SUM(AN19*AO19)","v":0},null,null,{"$f":"SUM(AQ19*AR19)","v":0},null,null,{"$f":"SUM(AT19*AU19)","v":0},null,null,{"$f":"SUM(AW19*AX19)","v":0},null,null,null,{"$f":"SUM(BA19*BB19)","v":0},null,null,{"$f":"SUM(BD19*BE19)","v":0},null,null,{"$f":"SUM(BG19*BH19)","v":0},null,null,{"$f":"SUM(BJ19*BK19)","v":0},null,null,{"$f":"SUM(BM19*BN19)","v":0}]
[null,null,null,null,null,null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column6]:[Column7]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column9]:[Column10]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column12]:[Column13]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column15]:[Column16]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column18]:[Column19]])","v":0},null,null,null,{"$f":"SUM(AK20*AL20)","v":0},null,null,{"$f":"SUM(AN20*AO20)","v":0},null,null,{"$f":"SUM(AQ20*AR20)","v":0},null,null,{"$f":"SUM(AT20*AU20)","v":0},null,null,{"$f":"SUM(AW20*AX20)","v":0},null,null,null,{"$f":"SUM(BA20*BB20)","v":0},null,null,{"$f":"SUM(BD20*BE20)","v":0},null,null,{"$f":"SUM(BG20*BH20)","v":0},null,null,{"$f":"SUM(BJ20*BK20)","v":0},null,null,{"$f":"SUM(BM20*BN20)","v":0}]
[null,null,null,null,null,null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column6]:[Column7]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column9]:[Column10]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column12]:[Column13]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column15]:[Column16]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column18]:[Column19]])","v":0},null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,null,null,null,null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column6]:[Column7]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column9]:[Column10]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column12]:[Column13]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column15]:[Column16]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column18]:[Column19]])","v":0},null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,null,null,null,null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column6]:[Column7]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column9]:[Column10]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column12]:[Column13]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column15]:[Column16]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column18]:[Column19]])","v":0},null,null,{"$f":"PRODUCT(tbl_Tab3_2[[#This Row],[Column18]:[Column19]])","v":0},null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
["Subtotal Required, not Offered Software License Purchase"]
[null,null,null,null,null,null,null,{"$f":"SUM(tbl_Tab3_2[[#All],[Column8]])","v":0},null,null,{"$f":"SUM(tbl_Tab3_2[[#All],[Column11]])","v":0},null,null,{"$f":"SUM(tbl_Tab3_2[[#All],[Column14]])","v":0},null,null,{"$f":"SUM(tbl_Tab3_2[[#All],[Column17]])","v":0},null,null,{"$f":"SUM(tbl_Tab3_2[[#All],[Column20]])","v":0},null,null,{"$f":"SUM(tbl_Tab3_2[[#All],[Column20]])","v":0},null,null,{"$f":"SUM(tbl_Tab3_2[[#All],[Column20]])","v":0},null,null,{"$f":"SUM(tbl_Tab3_2[[#All],[Column20]])","v":0},null,null,{"$f":"SUM(tbl_Tab3_2[[#All],[Column20]])","v":0},null,null,{"$f":"SUM(tbl_Tab3_2[[#All],[Column20]])","v":0},null,null,null,{"$f":"SUM(AM19:AM23)","v":0},null,null,{"$f":"SUM(AP19:AP23)","v":0},null,null,{"$f":"SUM(AS19:AS23)","v":0},null,null,{"$f":"SUM(AV19:AV23)","v":0},null,null,{"$f":"SUM(AY19:AY23)","v":0},null,null,null,{"$f":"SUM(BC19:BC23)","v":0},null,null,{"$f":"SUM(BF19:BF23)","v":0},null,null,{"$f":"SUM(BI19:BI23)","v":0},null,null,{"$f":"SUM(BL19:BL23)","v":0},null,null,{"$f":"SUM(BO19:BO23)","v":0}]
[]
[null,"Subtotal of Software not available from the Offeror",null,null,{"$f":"SUM(H25,K25,N25,Q25,T25,W25,Z25,AC25,AF25,AI25)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal of Software not available from the Offeror",null,null,null,{"$f":"SUM(AM25,AP25,AS25,AV25,AY25)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Subtotal of Software not available from the Offeror",null,null,null,{"$f":"SUM(BC25,BF25,BI25,BL25,BO25)","v":0}]
[null,"SOFTWARE LICENSE BASE",null,null,{"$f":"SUM(H14,K14,N14,Q14,T14,W14,Z14,AC14,AF14,AI14,H25,K25,N25,Q25,T25,W25,Z25,AC25,AF25,AI25)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SOFTWARE LICENSE PURCHASE OPTION 1 ",null,null,null,{"$f":"SUM(AM14,AP14,AS14,AV14,AY14,AM25,AP25,AS25,AV25,AY25)","v":0},null,null,null,null,null,null,null,null,null,null,null,"SOFTWARE LICENSE PURCHASE OPTION 2 ",null,null,null,{"$f":"SUM(BC14,BF14,BI14,BL14,BO14,BC25,BF25,BI25,BL25,BO25)","v":0}]
[]
[]
[null,"SOFTWARE LICENSE Price for Base, Option 1, and Option 2: ",null,null,{"$f":"E28+BE28+AO28","v":0}]

{"sheet":"6-Recurring Charges","index":5,"n_rows":19,"n_cols":66,"rows_kept":19,"cut":false,"hidden":false,"merged":[[4,19,4,21],[4,22,4,24],[4,25,4,27],[4,28,4,30],[4,31,4,33],[4,16,4,18],[1,3,1,6],[2,0,2,5],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,4,6],[0,0,0,1],[0,2,0,6],[4,7,4,9],[4,10,4,12],[4,13,4,15],[18,2,18,4],[3,35,3,49],[3,51,3,65],[4,51,4,53],[4,54,4,56],[4,57,4,59],[4,60,4,62],[4,63,4,65],[4,35,4,37],[4,38,4,40],[4,41,4,43],[4,44,4,46],[4,47,4,49],[14,51,14,53],[15,35,15,37],[14,35,14,37]]}
["Offeror Company Name:",null,{"$f":"IF('3-Summary'!$C$1=\"\",\"Enter Offeror Company Name on Summary sheet.\",'3-Summary'!$C$1)","v":"Enter Offeror Company Name on Summary sheet."}]
["6 - Recurring Charges"]
["Furnish pricing for all annual fixed price for fulfilling the solution requirements. Offeror must enter $0 in each cell in which it has no applicable pricing and for which pricing is allowed."]
["7 Recurring Charges - Required Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Option 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Option 2"]
["#","Recurring Charge","Third party or Reseller",null,"Year 1",null,null,"Year 2",null,null,"Year 3",null,null,"Year 4",null,null,"Year 5",null,null,"Year 6",null,null,"Year 7",null,null,"Year 8",null,null,"Year 9",null,null,"Year 10",null,null,null,"Year 1",null,null,"Year 2",null,null,"Year 3",null,null,"Year 4",null,null,"Year 5",null,null,null,"Year 1",null,null,"Year 2",null,null,"Year 3",null,null,"Year 4",null,null,"Year 5"]
[null,null,null,null,"Unit Price / Year","Number of Units\n","Annual Charge (E*F)","Unit Price / Year","Number of Units\n","Annual Charge \n(H*I)","Unit Price / Year","Number of Units\n","Annual Charge (K*L)","Unit Price / Year","Number of Units\n","Annual Charge (N*O)","Unit Price / Year","Number of Units\n","Annual Charge (Q*R)","Unit Price / Year","Number of Units\n","Annual Charge (T*U)","Unit Price / Year","Number of Units\n","Annual Charge (W*X)","Unit Price / Year","Number of Units\n","Annual Charge (Z*AA)","Unit Price / Year","Number of Units\n","Annual Charge (AC*AD)","Unit Price / Year","Number of Units\n","Annual Charge (AF*AG)",null,"Unit Price / Year","Number of Units\n","Annual Charge (AJ*AL)","Unit Price / Year","Number of Units\n","Annual Charge \n(AM*AN)","Unit Price / Year","Number of Units\n","Annual Charge (AP*AQ)","Unit Price / Year","Number of Units\n","Annual Charge (AS*AT)","Unit Price / Year","Number of Units\n","Annual Charge (AV*AW)",null,"Unit Price / Year","Number of Units\n","Annual Charge (AZ*BA)","Unit Price / Year","Number of Units\n","Annual Charge \n(BC*BD)","Unit Price / Year","Number of Units\n","Annual Charge (BF*BG)","Unit Price / Year","Number of Units\n","Annual Charge (BI*BJ)","Unit Price / Year","Number of Units\n","Annual Charge (BL*BM)"]
[null,null,null,null,null,null,{"$f":"tbl_Tab4[[#This Row],[Column5]]*tbl_Tab4[[#This Row],[Column6]]","v":0},null,null,{"$f":"tbl_Tab4[[#This Row],[Column8]]*tbl_Tab4[[#This Row],[Column9]]","v":0},null,null,{"$f":"tbl_Tab4[[#This Row],[Column11]]*tbl_Tab4[[#This Row],[Column12]]","v":0},null,null,{"$f":"tbl_Tab4[[#This Row],[Column14]]*tbl_Tab4[[#This Row],[Column15]]","v":0},null,null,{"$f":"tbl_Tab4[[#This Row],[Column17]]*tbl_Tab4[[#This Row],[Column18]]","v":0},null,null,{"$f":"SUM(T7*U7)","v":0},null,null,{"$f":"SUM(W7*X7)","v":0},null,null,{"$f":"SUM(Z7*AA7)","v":0},null,null,{"$f":"SUM(AC7*AD7)","v":0},null,null,{"$f":"SUM(AF7*AG7)","v":0},null,null,null,{"$f":"SUM(AJ7*AK7)","v":0},null,null,{"$f":"SUM(AM7*AN7)","v":0},null,null,{"$f":"SUM(AP7*AQ7)","v":0},null,null,{"$f":"SUM(AS7*AT7)","v":0},null,null,{"$f":"SUM(AV7*AW7)","v":0},null,null,null,{"$f":"SUM(AZ7*BA7)","v":0},null,null,{"$f":"SUM(BC7*BD7)","v":0},null,null,{"$f":"SUM(BF7*BG7)","v":0},null,null,{"$f":"SUM(BI7*BJ7)","v":0},null,null,{"$f":"SUM(BL7*BM7)","v":0}]
[null,null,null,null,null,null,{"$f":"tbl_Tab4[[#This Row],[Column5]]*tbl_Tab4[[#This Row],[Column6]]","v":0},null,null,{"$f":"tbl_Tab4[[#This Row],[Column8]]*tbl_Tab4[[#This Row],[Column9]]","v":0},null,null,{"$f":"tbl_Tab4[[#This Row],[Column11]]*tbl_Tab4[[#This Row],[Column12]]","v":0},null,null,{"$f":"tbl_Tab4[[#This Row],[Column14]]*tbl_Tab4[[#This Row],[Column15]]","v":0},null,null,{"$f":"tbl_Tab4[[#This Row],[Column17]]*tbl_Tab4[[#This Row],[Column18]]","v":0},null,null,{"$f":"SUM(T8*U8)","v":0},null,null,{"$f":"SUM(W8*X8)","v":0},null,null,{"$f":"SUM(Z8*AA8)","v":0},null,null,{"$f":"SUM(AC8*AD8)","v":0},null,null,{"$f":"SUM(AF8*AG8)","v":0},null,null,null,{"$f":"SUM(AJ8*AK8)","v":0},null,null,{"$f":"SUM(AM8*AN8)","v":0},null,null,{"$f":"SUM(AP8*AQ8)","v":0},null,null,{"$f":"SUM(AS8*AT8)","v":0},null,null,{"$f":"SUM(AV8*AW8)","v":0},null,null,null,{"$f":"SUM(AZ8*BA8)","v":0},null,null,{"$f":"SUM(BC8*BD8)","v":0},null,null,{"$f":"SUM(BF8*BG8)","v":0},null,null,{"$f":"SUM(BI8*BJ8)","v":0},null,null,{"$f":"SUM(BL8*BM8)","v":0}]
[null,null,null,null,null,null,{"$f":"tbl_Tab4[[#This Row],[Column5]]*tbl_Tab4[[#This Row],[Column6]]","v":0},null,null,{"$f":"tbl_Tab4[[#This Row],[Column8]]*tbl_Tab4[[#This Row],[Column9]]","v":0},null,null,{"$f":"tbl_Tab4[[#This Row],[Column11]]*tbl_Tab4[[#This Row],[Column12]]","v":0},null,null,{"$f":"tbl_Tab4[[#This Row],[Column14]]*tbl_Tab4[[#This Row],[Column15]]","v":0},null,null,{"$f":"tbl_Tab4[[#This Row],[Column17]]*tbl_Tab4[[#This Row],[Column18]]","v":0},null,null,{"$f":"SUM(T9*U9)","v":0},null,null,{"$f":"SUM(W9*X9)","v":0},null,null,{"$f":"SUM(Z9*AA9)","v":0},null,null,{"$f":"SUM(AC9*AD9)","v":0},null,5,{"$f":"SUM(AF9*AG9)","v":0},null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,null,null,null,null,{"$f":"tbl_Tab4[[#This Row],[Column5]]*tbl_Tab4[[#This Row],[Column6]]","v":0},null,null,{"$f":"tbl_Tab4[[#This Row],[Column8]]*tbl_Tab4[[#This Row],[Column9]]","v":0},null,null,{"$f":"tbl_Tab4[[#This Row],[Column11]]*tbl_Tab4[[#This Row],[Column12]]","v":0},null,null,{"$f":"tbl_Tab4[[#This Row],[Column14]]*tbl_Tab4[[#This Row],[Column15]]","v":0},null,null,{"$f":"tbl_Tab4[[#This Row],[Column17]]*tbl_Tab4[[#This Row],[Column18]]","v":0},null,null,{"$f":"SUM(T10*U10)","v":0},null,null,{"$f":"SUM(W10*X10)","v":0},null,null,{"$f":"SUM(Z10*AA10)","v":0},null,null,{"$f":"SUM(AC10*AD10)","v":0},null,null,{"$f":"SUM(AF10*AG10)","v":0},null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,null,null,null,null,{"$f":"tbl_Tab4[[#This Row],[Column5]]*tbl_Tab4[[#This Row],[Column6]]","v":0},null,null,{"$f":"tbl_Tab4[[#This Row],[Column8]]*tbl_Tab4[[#This Row],[Column9]]","v":0},null,null,{"$f":"tbl_Tab4[[#This Row],[Column11]]*tbl_Tab4[[#This Row],[Column12]]","v":0},null,null,{"$f":"tbl_Tab4[[#This Row],[Column14]]*tbl_Tab4[[#This Row],[Column15]]","v":0},null,null,{"$f":"tbl_Tab4[[#This Row],[Column17]]*tbl_Tab4[[#This Row],[Column18]]","v":0},null,null,{"$f":"SUM(T11*U11)","v":0},null,null,{"$f":"tbl_Tab4[[#This Row],[Column17]]*tbl_Tab4[[#This Row],[Column18]]","v":0},null,null,{"$f":"SUM(Z11*AA11)","v":0},null,null,{"$f":"SUM(AC11*AD11)","v":0},null,null,{"$f":"SUM(AF11*AG11)","v":0},null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[]
[null,null,null,"RECURRING CHARGES SUBTOTAL",null,null,{"$f":"SUM(tbl_Tab4[[#All],[Column7]])","v":0},null,null,{"$f":"SUM(tbl_Tab4[[#All],[Column10]])","v":0},null,null,{"$f":"SUM(tbl_Tab4[[#All],[Column13]])","v":0},null,null,{"$f":"SUM(tbl_Tab4[[#All],[Column16]])","v":0},null,null,{"$f":"SUM(tbl_Tab4[[#All],[Column19]])","v":0},null,null,{"$f":"SUM(V7:V11)","v":0},null,null,{"$f":"SUM(Y7:Y11)","v":0},null,null,{"$f":"SUM(AB7:AB11)","v":0},null,null,{"$f":"SUM(AE7:AE11)","v":0},null,null,{"$f":"SUM(AH7:AH11)","v":0},null,null,null,{"$f":"SUM(AL7:AL11)","v":0},null,null,{"$f":"SUM(AO7:AO11)","v":0},null,null,{"$f":"SUM(AR7:AR11)","v":0},null,null,{"$f":"SUM(AU7:AU11)","v":0},null,null,{"$f":"SUM(AX7:AX11)","v":0},null,null,null,{"$f":"SUM(BB7:BB11)","v":0},null,null,{"$f":"SUM(BE7:BE11)","v":0},null,null,{"$f":"SUM(BH7:BH11)","v":0},null,null,{"$f":"SUM(BK7:BK11)","v":0},null,null,{"$f":"SUM(BN7:BN11)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RECURRING CHARGES Option 1",null,null,{"$f":"SUM(AL13,AO13,AR13,AU13,AX13)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"RECURRING CHARGES Option 2",null,null,{"$f":"SUM(BB13,BE13,BH13,BK13,BN13)","v":0}]
[null,null,"RECURRING CHARGES Price BASE: ",null,{"$f":"SUM(G13,J13,M13,P13,S13,V13,Y13,AB13,AE13,AH13)","v":0}]
[]
[]
[null,null,"RECURRING CHARGES PRICE for Base, Option 1, and Option 2: ",null,null,{"$f":"AM15+E16+BC15","v":0}]

{"sheet":"7-Labor","index":6,"n_rows":63,"n_cols":31,"rows_kept":63,"cut":false,"hidden":false,"merged":[[3,25,5,25],[3,26,3,30],[48,24,49,25],[3,14,5,14],[3,15,5,15],[3,16,3,20],[48,14,49,15],[3,24,5,24],[60,0,60,11],[62,0,62,11],[3,2,3,11],[48,0,49,1],[0,0,0,1],[0,2,0,11],[2,0,2,11],[3,0,5,0],[3,1,5,1],[61,0,61,11]]}
["Offeror Company Name:",null,{"$f":"IF('3-Summary'!$C$1=\"\",\"Enter Offeror Company Name on Summary sheet.\",'3-Summary'!$C$1)","v":"Enter Offeror Company Name on Summary sheet."}]
["7 - Labor Rate Schedule"]
["Record the fully loaded hourly labor rates chargeable during each year for the labor categories needed \nto support Time & Materials Services as authorized by a Work Order.  Fill in the labor rates that the Offeror may utilize during the Contract. Offerors may propose additional labor categories. \n\nThe Hourly Labor Rate is the actual rate the State will pay for services and shall be recorded in dollars and cents. * Rates shall be fully loaded, all-inclusive, i.e., include all direct and indirect costs and profits for the Contractor to perform under the Contract.\n\nPlease note: This is for potential work that has not yet been defined and used for evaluation purposes only. "]
["#","LABOR CATEGORY","HOURLY LABOR RATES BASE CONTRACT YEAR**",null,null,null,null,null,null,null,null,null,null,null,"#","LABOR CATEGORY","HOURLY LABOR RATES OPTION 1**",null,null,null,null,null,null,null,"#","LABOR CATEGORY","HOURLY LABOR RATES OPTION 2**"]
[null,null,"Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10",null,null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5",null,null,null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,"Offeror Rate","Offeror Rate","Offeror Rate","Offeror Rate","Offeror Rate","Offeror Rate","Offeror Rate","Offeror Rate","Offeror Rate","Offeror Rate",null,null,null,null,"Offeror Rate","Offeror Rate","Offeror Rate","Offeror Rate","Offeror Rate",null,null,null,null,null,"Offeror Rate","Offeror Rate","Offeror Rate","Offeror Rate","Offeror Rate"]
[]
["A.","Application Architect Senior",null,null,null,null,null,null,null,null,null,null,null,null,"A.","Application Architect Senior",null,null,null,null,null,null,null,null,"A.","Application Architect Senior"]
["B.","Application Developer, Advanced Technology",null,null,null,null,null,null,null,null,null,null,null,null,"B.","Application Developer, Advanced Technology",null,null,null,null,null,null,null,null,"B.","Application Developer, Advanced Technology"]
["C.","Application Development Expert",null,null,null,null,null,null,null,null,null,null,null,null,"C.","Application Development Expert",null,null,null,null,null,null,null,null,"C.","Application Development Expert"]
["D.","Applications Programmer",null,null,null,null,null,null,null,null,null,null,null,null,"D.","Applications Programmer",null,null,null,null,null,null,null,null,"D.","Applications Programmer"]
["E.","Business Process Consultant (Senior)",null,null,null,null,null,null,null,null,null,null,null,null,"E.","Business Process Consultant (Senior)",null,null,null,null,null,null,null,null,"E.","Business Process Consultant (Senior)"]
["F.","Change Management Expert/Lead",null,null,null,null,null,null,null,null,null,null,null,null,"F.","Change Management Expert/Lead",null,null,null,null,null,null,null,null,"F.","Change Management Expert/Lead"]
["G.","Computer Programmer (Senior)",null,null,null,null,null,null,null,null,null,null,null,null,"G.","Computer Programmer (Senior)",null,null,null,null,null,null,null,null,"G.","Computer Programmer (Senior)"]
["H.","Computer Software/Integration Analyst (Senior)",null,null,null,null,null,null,null,null,null,null,null,null,"H.","Computer Software/Integration Analyst (Senior)",null,null,null,null,null,null,null,null,"H.","Computer Software/Integration Analyst (Senior)"]
["I.","Computer Systems Security Specialist",null,null,null,null,null,null,null,null,null,null,null,null,"I.","Computer Systems Security Specialist",null,null,null,null,null,null,null,null,"I.","Computer Systems Security Specialist"]
["J.","Database Management Specialist (Junior)",null,null,null,null,null,null,null,null,null,null,null,null,"J.","Database Management Specialist (Junior)",null,null,null,null,null,null,null,null,"J.","Database Management Specialist (Junior)"]
["K.","Database Management Specialist (Senior)",null,null,null,null,null,null,null,null,null,null,null,null,"K.","Database Management Specialist (Senior)",null,null,null,null,null,null,null,null,"K.","Database Management Specialist (Senior)"]
["L.","Database Manager",null,null,null,null,null,null,null,null,null,null,null,null,"L.","Database Manager",null,null,null,null,null,null,null,null,"L.","Database Manager"]
["M.","Documentation Specialist",null,null,null,null,null,null,null,null,null,null,null,null,"M.","Documentation Specialist",null,null,null,null,null,null,null,null,"M.","Documentation Specialist"]
["N.","Information Security Engineer",null,null,null,null,null,null,null,null,null,null,null,null,"N.","Information Security Engineer",null,null,null,null,null,null,null,null,"N.","Information Security Engineer"]
["O.","Information Technology Architect (Senior)",null,null,null,null,null,null,null,null,null,null,null,null,"O.","Information Technology Architect (Senior)",null,null,null,null,null,null,null,null,"O.","Information Technology Architect (Senior)"]
["P.","Internet/Intranet Site Developer (Senior)",null,null,null,null,null,null,null,null,null,null,null,null,"P.","Internet/Intranet Site Developer (Senior)",null,null,null,null,null,null,null,null,"P.","Internet/Intranet Site Developer (Senior)"]
["Q.","Program Manager",null,null,null,null,null,null,null,null,null,null,null,null,"Q.","Program Manager",null,null,null,null,null,null,null,null,"Q.","Program Manager"]
["R.","Program Manager, Deputy",null,null,null,null,null,null,null,null,null,null,null,null,"R.","Program Manager, Deputy",null,null,null,null,null,null,null,null,"R.","Program Manager, Deputy"]
["S.","Project Control Specialist",null,null,null,null,null,null,null,null,null,null,null,null,"S.","Project Control Specialist",null,null,null,null,null,null,null,null,"S.","Project Control Specialist"]
["T.","Project Manager, Deputy",null,null,null,null,null,null,null,null,null,null,null,null,"T.","Project Manager, Deputy",null,null,null,null,null,null,null,null,"T.","Project Manager, Deputy"]
["U.","Project Manager, Functional",null,null,null,null,null,null,null,null,null,null,null,null,"U.","Project Manager, Functional",null,null,null,null,null,null,null,null,"U.","Project Manager, Functional"]
["V.","Project Manager, Technical",null,null,null,null,null,null,null,null,null,null,null,null,"V.","Project Manager, Technical",null,null,null,null,null,null,null,null,"V.","Project Manager, Technical"]
["W.","Quality Assurance Consultant (Senior)",null,null,null,null,null,null,null,null,null,null,null,null,"W.","Quality Assurance Consultant (Senior)",null,null,null,null,null,null,null,null,"W.","Quality Assurance Consultant (Senior)"]
["X.","Quality Assurance, Manager",null,null,null,null,null,null,null,null,null,null,null,null,"X.","Quality Assurance, Manager",null,null,null,null,null,null,null,null,"X.","Quality Assurance, Manager"]
["Y.","Risk Assessment Consultant (Senior)",null,null,null,null,null,null,null,null,null,null,null,null,"Y.","Risk Assessment Consultant (Senior)",null,null,null,null,null,null,null,null,"Y.","Risk Assessment Consultant (Senior)"]
["Z.","Software Engineer",null,null,null,null,null,null,null,null,null,null,null,null,"Z.","Software Engineer",null,null,null,null,null,null,null,null,"Z.","Software Engineer"]
["AA.","Systems Administrator",null,null,null,null,null,null,null,null,null,null,null,null,"AA.","Systems Administrator",null,null,null,null,null,null,null,null,"AA.","Systems Administrator"]
["BB.","Systems Analyst (Senior)",null,null,null,null,null,null,null,null,null,null,null,null,"BB.","Systems Analyst (Senior)",null,null,null,null,null,null,null,null,"BB.","Systems Analyst (Senior)"]
["CC.","Systems Architect (Senior)",null,null,null,null,null,null,null,null,null,null,null,null,"CC.","Systems Architect (Senior)",null,null,null,null,null,null,null,null,"CC.","Systems Architect (Senior)"]
["DD.","Systems Design Architect",null,null,null,null,null,null,null,null,null,null,null,null,"DD.","Systems Design Architect",null,null,null,null,null,null,null,null,"DD.","Systems Design Architect"]
["EE.","Security, Data Specialist",null,null,null,null,null,null,null,null,null,null,null,null,"EE.","Security, Data Specialist",null,null,null,null,null,null,null,null,"EE.","Security, Data Specialist"]
["FF.","Subject Matter Expert",null,null,null,null,null,null,null,null,null,null,null,null,"FF.","Subject Matter Expert",null,null,null,null,null,null,null,null,"FF.","Subject Matter Expert"]
["GG.","Subject Matter Expert (Senior)",null,null,null,null,null,null,null,null,null,null,null,null,"GG.","Subject Matter Expert (Senior)",null,null,null,null,null,null,null,null,"GG.","Subject Matter Expert (Senior)"]
["HH.","Systems Security Specialist",null,null,null,null,null,null,null,null,null,null,null,null,"HH.","Systems Security Specialist",null,null,null,null,null,null,null,null,"HH.","Systems Security Specialist"]
["II.","Systems Security Specialist (Senior)",null,null,null,null,null,null,null,null,null,null,null,null,"II.","Systems Security Specialist (Senior)",null,null,null,null,null,null,null,null,"II.","Systems Security Specialist (Senior)"]
["JJ.","Technical Writer/Editor",null,null,null,null,null,null,null,null,null,null,null,null,"JJ.","Technical Writer/Editor",null,null,null,null,null,null,null,null,"JJ.","Technical Writer/Editor"]
["KK.","Testing Specialist",null,null,null,null,null,null,null,null,null,null,null,null,"KK.","Testing Specialist",null,null,null,null,null,null,null,null,"KK.","Testing Specialist"]
["LL.","Training Specialist/Instructor",null,null,null,null,null,null,null,null,null,null,null,null,"LL.","Training Specialist/Instructor",null,null,null,null,null,null,null,null,"LL.","Training Specialist/Instructor"]
["MM.","Identify:",null,null,null,null,null,null,null,null,null,null,null,null,"MM.","Identify:",null,null,null,null,null,null,null,null,"MM.","Identify:"]
["NN.","Identify: ",null,null,null,null,null,null,null,null,null,null,null,null,"NN.","Identify: ",null,null,null,null,null,null,null,null,"NN.","Identify: "]
["OO.","Identify:",null,null,null,null,null,null,null,null,null,null,null,null,"OO.","Identify:",null,null,null,null,null,null,null,null,"OO.","Identify:"]
["Total",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,"Total"]
[null,null,{"$f":"AVERAGEIF(C8:C48, \"<>0\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,{"$f":"IFERROR(AVERAGEIF(tbl_Tab511[[#All],[Column3]],\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIF(tbl_Tab511[[#All],[Column4]],\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIF(tbl_Tab511[[#All],[Column5]],\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIF(tbl_Tab511[[#All],[Column6]],\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIF(tbl_Tab511[[#All],[Column7]],\"<>0\"),0)","v":0},null,null,null,null,null,{"$f":"IFERROR(AVERAGEIF(tbl_Tab512[[#All],[Column3]],\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIF(tbl_Tab512[[#All],[Column4]],\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIF(tbl_Tab512[[#All],[Column5]],\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIF(tbl_Tab512[[#All],[Column6]],\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIF(tbl_Tab512[[#All],[Column7]],\"<>0\"),0)","v":0}]
[]
[null,null,"Average Rate","Estimated Hours***","Estimated Price",null,null,null,null,null,null,null,null,null,null,null,"Average Rate","Estimated Hours***","Estimated Price",null,null,null,null,null,null,null,"Average Rate","Estimated Hours***","Estimated Price"]
[null,"Labor Category Evaluated Price: Base Contract",{"$f":"IFERROR(AVERAGEIF(C50:L50,\"<>0\"),0)","v":0},30000,{"$f":"PRODUCT(C53,D53)","v":0},null,null,null,null,null,null,null,null,null,null,"Labor Category Evaluated Price: Option 1",{"$f":"IFERROR(AVERAGEIF(Q50:U50,\"<>0\"),0)","v":0},15000,{"$f":"PRODUCT(Q53,R53)","v":0},null,null,null,null,null,null,"Labor Category Evaluated Price: Option 2",{"$f":"IFERROR(AVERAGEIF(AA50:AE50,\"<>0\"),0)","v":0},15000,{"$f":"PRODUCT(AA53,AB53)","v":0}]
[]
[]
[null,"Labor Category Evaluated Price for Base, Option 1, and Option 2: ",null,{"$f":"AC53+S53+E53","v":0}]
[]
[]
[]
[]
["*Labor Rate Maximums: The maximum labor rate that may be proposed for any Labor Category shall not exceed the maximum for the Contract year in effect on the  Proposal due date. "]
["**Contract year one begins as of the Effective Date and continues for one year, Contract year two begins one year after the Effective Date, Contract year three begins two years after the Effective Date, Contract year four begins three years after the Effective Date, Contract year five begins four years after the Effective Date, Contract year six begins five years after Effective Date, Contract year seven begins six years after Effective Date, Contract year eight begins seven years after Effective Date, Contract year nine begins eight years after Effective Date, Contract year ten begins nine years after Effective Date. "]
["***Quantities used for calculations are estimates for ranking purposes only.  Unless stated otherwise in the RFP, the State does not guarantee a minimum or maximum number of units or usage in the performance of this Contract."]

{"sheet":"8-Other","index":7,"n_rows":20,"n_cols":28,"rows_kept":20,"cut":false,"hidden":false,"merged":[[0,0,0,1],[0,2,0,6],[2,17,2,19],[2,24,2,26],[15,16,15,17],[15,18,15,21],[15,25,15,28],[2,0,2,14],[11,0,12,4]]}
["Offeror Company Name:",null,{"$f":"IF('3-Summary'!$C$1=\"\",\"Enter Offeror Company Name on Summary sheet.\",'3-Summary'!$C$1)","v":"Enter Offeror Company Name on Summary sheet."}]
["8 - Other"]
["List all prices for required services or supplies that do not fit into the other categories.  For each line, include the unit of measure in the Comments field. Cross-reference the Technical Proposal page number.  \nNote: The Technical Proposal shall reference the 'Other Item #' below. Offeror must enter $0 in each cell for which there is no Offeror pricing.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RENEWAL OPTION 1",null,null,null,null,null,null,"RENEWAL OPTION 2"]
["Other Item\n#","Description ","Purpose","Technical Proposal Page  Number ",null,"Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10",null,"Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
[]
[]
[]
[]
[]
[]
[]
["Subtotal Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q5:Q11)","v":0},{"$f":"SUM(R5:R11)","v":0},{"$f":"SUM(S5:S11)","v":0},{"$f":"SUM(T5:T11)","v":0},{"$f":"SUM(U5:U11)","v":0},null,null,{"$f":"SUM(X5,X6,X7,X8,X9)","v":0},{"$f":"SUM(Y5,Y6,Y7,Y8,Y9)","v":0},{"$f":"SUM(Z5,Z6,Z7,Z8,Z9)","v":0},{"$f":"SUM(AA5,AA6,AA7,AA8,AA9)","v":0},{"$f":"SUM(AB5,AB6,AB7,AB8,AB9)","v":0}]
[null,null,null,null,null,{"$f":"SUM(tbl_Tab6[[#All],[Column6]])","v":0},{"$f":"SUM(tbl_Tab6[[#All],[Column7]])","v":0},{"$f":"SUM(tbl_Tab6[[#All],[Column8]])","v":0},{"$f":"SUM(tbl_Tab6[[#All],[Column9]])","v":0},{"$f":"SUM(tbl_Tab6[[#All],[Column10]])","v":0},{"$f":"SUM(tbl_Tab6[[#All],[Column11]])","v":0},{"$f":"SUM(tbl_Tab6[[#All],[Column12]])","v":0},{"$f":"SUM(tbl_Tab6[[#All],[Column13]])","v":0},{"$f":"SUM(tbl_Tab6[[#All],[Column14]])","v":0},{"$f":"SUM(tbl_Tab6[[#All],[Column15]])","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RENEWAL OPTION 1 \"OTHER\"",null,{"$f":"SUM(Q12,R12,S12,T12,U12,)","v":0},null,null,null,null,"RENEWAL OPTION 2 \"OTHER\"",null,{"$f":"SUM(X12,Y12,Z12,AA12,AB12)","v":0}]
[null,"BASE \"OTHER\":",{"$f":"SUM(F13,G13,H13,I13,O13,J13,K13,L13,M13,N13)","v":0}]
[]
[]
[null,"\"OTHER\" PRICE for Base, Option 1, and Option 2: ",{"$f":"C17+S16+Z16","v":0}]

{"sheet":"9-Optional","index":8,"n_rows":4,"n_cols":27,"rows_kept":4,"cut":false,"hidden":false,"merged":[[14,3,14,5],[2,17,2,19],[2,23,2,25],[0,0,0,1],[0,2,0,5],[2,0,2,13],[9,0,10,3]]}
["Offeror Company Name:"]
["9 - Optional, Non-Evaluated Items"]
["List all prices for optional services or supplies purchased at the State's sole discretion and option. For each line, include the unit of measure in the Comments field. These prices will not be considered as part of the Total Evaluated Price on the Summary tab.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewal Option 1",null,null,null,null,null,"Renewal Option 2"]
["#","Description ","Purpose","Comments\n(Include a price justification)","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10",null,null,"Year 1","Year 2","Year 3","Year 4","Year 5",null,"Year 1","Year 2","Year 3","Year 4","Year 5"]