{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":29,"n_cols":21,"rows_kept":29,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[null,"Total",null,"Task 1",null,"Task 2",null,"Task 3",null,"Task 4",null,"Task 5",null,"Task 6",null,"Task 7",null,"Task 8"]
[null,"FTEs","Rates","Database",null,"Bi-Weekly Status Reports",null,"Legal Analysis",null,"Auditing/Financial Review",null,"Preparation of Referrals",null,"Follow-up Actions",null,"Final Report",null,"Administrative Action"]
["Cost Elements",null,null,"Hours","Total","Hours","Total","Hours","Total","Hours","Total","Hours","Total","Hours","Total","Hours","Total","Hours","Total",null,"TOTAL"]
["Direct Labor"]
["Professional/Technical"]
["Program Director",1,300,4,1200,4,1200,75,22500,75,22500,75,22500,20,6000,50,15000,20,6000,null,96900]
["Technical Writer",1,45,0,0,null,0,null,0,null,0,100,4500,25,1125,250,11250,null,0,null,16875]
["Legal Counsel",2,150,null,0,null,0,4800,720000,40,6000,150,22500,null,0,75,11250,null,0,null,759750]
["Benefit Integrity Manager",1,83,8,664,50,4150,150,12450,250,20750,200,16600,200,16600,125,10375,20,1660,null,83249]
["Data Analyst",null,35,2000,70000,50,1750,null,0,null,0,null,0,null,0,null,0,null,0,null,71750]
["IT Developer",1,53,100,5300,50,2650,null,0,null,0,null,0,null,0,null,0,null,0,null,7950]
["Auditing/Finance"]
["Audit/Reimbursement Mgr.",15,50,null,0,null,0,null,0,2000,100000,250,12500,50,2500,100,5000,null,0,null,120000]
["Accounting/Reimbursement Technician",15,17,null,0,200,3400,null,0,1500,25500,25,425,75,1275,75,1275,null,0,null,31875]
["Administrative Asst",10,19,100,1900,200,3800,null,0,75,1425,75,1425,500,9500,75,1425,null,0,null,19475]
[]
["Subtotal Direct Labor",null,null,null,79064,null,16950,null,754950,null,176175,null,80450,null,37000,null,55575,null,7660,null,1207824]
[]
["Fringe Benefits",null,0.15,null,11859.6,null,2542.5,null,113242.5,null,26426.25,null,12067.5,null,5550,null,8336.25,null,1149,null,181173.6]
[]
["Total Direct Labor",null,null,null,90923.6,null,19492.5,null,868192.5,null,202601.25,null,92517.5,null,42550,null,63911.25,null,8809,null,1388997.6]
[]
["Indirect G&A ",null,0.1,null,9092.36,null,1949.25,null,86819.25,null,20260.13,null,9251.75,null,4255,null,6391.13,null,880.9,null,138899.77]
[]
["Subtotal Costs before fee",null,null,null,100015.96,null,21441.75,null,955011.75,null,222861.38,null,101769.25,null,46805,null,70302.38,null,9689.9,null,1527897.37]
[]
["Fixed Fee ",null,0.07,null,7001.12,null,1500.92,null,66850.82,null,15600.3,null,7123.85,null,3276.35,null,4921.17,null,678.29,null,106952.82]
[]
["TOTALS",null,null,null,107017.08,null,22942.67,null,1021862.5700000001,null,238461.68,null,108893.1,null,50081.35,null,75223.55,null,10368.189999999999,null,1634850.1900000002]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}