{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Implementation and Project Mgmt","Ongoing Maintenance and Support","Other Services","Total Cost"],"not_rendered":{"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"Implementation and Project Mgmt","index":0,"n_rows":21,"n_cols":6,"rows_kept":21,"merged":[[0,0,1,5],[3,0,3,5],[4,0,4,5],[17,0,17,4],[20,0,20,1]]}
["22-DMF-RFP-467: PREVAILING WAGE AND LIVING WAGE SOFTWARE SOLUTION"]
[]
[]
["ATTACHMENT A - COST PROPOSAL*"]
["SECTION 1:  Project Management and Implementation Services (one-time costs)"]
[]
["Item No.","Item Description","QTY","Unit of Measure","Unit Price","Total Year 1 Price"]
[null,"Project Management Services"]
[1,"Project Management (provide details)",null,"Each",null,{"$f":"C9*E9","v":{"v":0,"d":"$0.00"}}]
[]
[null,"Implementation Services"]
[2,"System Configuration/setup",null,"Each",null,{"$f":"C12*E12","v":{"v":0,"d":"$0.00"}}]
[]
[3,"Training",null,"Each",null,{"$f":"C14*E14","v":{"v":0,"d":"$0.00"}}]
[]
[null,"Integration Development"]
[4,"Integration with SSO (Microsoft Azure Identity Management)",null,"Each",null,{"$f":"C17*E17","v":{"v":0,"d":"$0.00"}}]
["TOTAL:",{"$nulls":4},{"$f":"SUM(F9,F12,F14,F17)","v":{"v":0,"d":"$0.00"}}]
[]
[]
["* Please modify this template as necessary to provide your firm's preliminary cost proposal. Final rates and fees will be negotiated with the awarded Offeror."]

{"sheet":"Ongoing Maintenance and Support","index":1,"n_rows":18,"n_cols":10,"rows_kept":18,"merged":[[0,0,0,9],[17,0,17,4],[20,0,20,1]]}
["SECTION 2:  Ongoing Software Support, Maintenance, and Hosting Services (recurring costs)"]
[]
["Item No.","Item Description","QTY","Unit of Measure","Unit Price","Total Year 1 Price","Year 2 Price","Year 3 Price","Year 4 Price","Year 5 Price"]
[null,"Software Licenses/Seats"]
[1,"County admin/super user licenses",null,"Each",null,{"$f":"C5*E5","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[]
[2,"County standard user license",null,"Each",null,{"$f":"C7*E7","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[]
[3,"Contractor licenses (external users / portal access)",null,"Each",null,{"$f":"C9*E9","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[]
[null,"Support Services and Maintenance"]
[3,"Tech Support",null,"Per Unit",null,{"$f":"C12*E12","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[]
[4,"Annual Maintenance",null,"Per Unit",null,{"$f":"C14*E14","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[]
[null,"Hosting Services"]
[5,"Cloud Hosting Fee",null,"Per Unit",null,{"$f":"C17*E17","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
["TOTAL:",{"$nulls":4},{"$f":"SUM(F5,F7,F9,F12,F14,F17)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(G5,G7,G9,G12,G14,G17)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(H5,H7,H9,H12,H14,H17)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(I5,I7,I9,I12,I14,I17)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(J5,J7,J9,J12,J14,J17)","v":{"v":0,"d":"$0.00"}}]

{"sheet":"Other Services","index":2,"n_rows":10,"n_cols":10,"rows_kept":10,"merged":[[0,0,0,9],[9,0,9,4]]}
["SECTION 3:  Other Charges or Services"]
[]
["Item No.","Item Description","Estimated Yearly Quantity","Unit of Measure","Unit Price","Total Year 1 Price","Year 2 Price","Year 3 Price","Year 4 Price","Year 5 Price"]
[1,null,null,"Each",null,{"$f":"SUM(C4 * E4)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[2,null,null,"Each",null,{"$f":"SUM(C5*E5)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[3,null,null,"Each",null,{"$f":"SUM(C6*E6)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[4,null,null,"Hr.",null,{"$f":"SUM(C7 * E7)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[5,null,null,"Hr.",null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[6,null,null,"Hr.",null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
["TOTAL:",{"$nulls":4},{"$f":"SUM(F4:F9)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(G4:G9)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]

{"sheet":"Total Cost","index":3,"n_rows":10,"n_cols":6,"rows_kept":10,"merged":[[0,0,0,5],[12,0,12,5]]}
["Total Costs"]
[]
["Cost Category","Year 1 Price","Year 2 Price","Year 3 Price","Year 4 Price","Year 5 Price"]
["Implementation and Project Mgmt.",{"$f":"'Implementation and Project Mgmt'!F18","v":0}]
[]
["Ongoing Maintenance and Support",{"$f":"'Ongoing Maintenance and Support'!F18","v":0},{"$f":"'Ongoing Maintenance and Support'!G18","v":0},{"$f":"'Ongoing Maintenance and Support'!H18","v":0},{"$f":"'Ongoing Maintenance and Support'!I18","v":0},{"$f":"'Ongoing Maintenance and Support'!J18","v":0}]
[]
["Other Charges or Services",{"$f":"'Other Services'!F10","v":0},{"$f":"'Other Services'!G10","v":0},{"$f":"'Other Services'!H10","v":0},{"$f":"'Other Services'!I10","v":0},{"$f":"'Other Services'!J10","v":0}]
[]
["TOTAL:",{"$f":"SUM(B4:B9)","v":0},{"$f":"SUM(C4:C9)","v":0},0,0,0]