{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Cost Proposal Template","Cost Detail"],"read":"whole","date_system":"1900"}

{"sheet":"Cost Proposal Template","index":0,"n_rows":18,"n_cols":3,"rows_kept":18,"merged":[[1,1,1,2]]}
[]
[null,"Offeror Information"]
[null,"Offeror Contact Information"]
[null,"Offeror Name: "]
[null,"Address:"]
[null,"Offeror Contact Name:"]
[null,"Title:"]
[null,"Phone Number:"]
[null,"Email:"]
[null,null,"Program Costs"]
[]
[null,"Total Staff Costs",{"$f":"SUM(C11:C11)","v":{"v":0,"d":"$0"}}]
[]
[null,"Total Non-Personnel Costs",{"v":0,"d":"$0"}]
[]
[null,"Total Cost",{"$f":"SUM(C12,C14)","v":{"v":0,"d":"$0"}}]
[]
[null,"GRAND TOTAL",{"$f":"SUM(C16)","v":{"v":0,"d":"$0"}}]

{"sheet":"Cost Detail","index":1,"n_rows":30,"n_cols":6,"rows_kept":30,"merged":[[0,1,0,5],[26,1,26,5],[27,1,27,5]]}
[null," Cost Detail Worksheet "]
[]
[]
[null,"Name of Staff & Title","Estimated Total Annual Hours","Staff Hourly Rate","Annual Staff Cost Per Year","Narrative"]
[{"$nulls":4},{"$f":"SUM(C5*D5)","v":{"v":0,"d":"0 "}}]
[{"$nulls":4},{"$f":"SUM(C6*D6)","v":{"v":0,"d":"0 "}}]
[{"$nulls":4},{"v":0,"d":"0 "}]
[{"$nulls":4},{"v":0,"d":"0 "}]
[{"$nulls":4},{"v":0,"d":"0 "}]
[{"$nulls":4},{"v":0,"d":"0 "}]
[{"$nulls":4},{"v":0,"d":"0 "}]
[{"$nulls":4},{"v":0,"d":"0 "}]
[null,"Total Personnel Costs",null,null,{"$f":"SUM(E5:E12)","v":{"v":0,"d":"0 "}}]
[null,"Non-Personnel Costs*","Eligible Activity","Cost","Amount","Narrative"]
[null,"Transportation",null,null,{"$f":"SUM(D15)","v":{"v":0,"d":"0 "}}]
[null,"Lodging",null,null,{"$f":"SUM(D16)","v":{"v":0,"d":"0 "}}]
[null,"Meals (Per Diem)",null,null,{"v":0,"d":"0 "}]
[null,"Other",null,null,{"v":0,"d":"0 "}]
[{"$nulls":4},{"v":0,"d":"0 "}]
[{"$nulls":4},{"v":0,"d":"0 "}]
[{"$nulls":4},{"v":0,"d":"0 "}]
[{"$nulls":4},{"v":0,"d":"0 "}]
[{"$nulls":4},{"v":0,"d":"0 "}]
[{"$nulls":4},{"v":0,"d":"0 "}]
[null,"Total Non-Personnel Costs",null,{"$f":"SUM(D15:D24)","v":{"v":0,"d":"0 "}},{"$f":"SUM(E15:E24)","v":{"v":0,"d":"0 "}}]
[null,"Total Costs",null,null,{"$f":"SUM(E25,E13)","v":0}]
[null,"Cost Detail Narrative"]
[]
[]
[null,"* please detail how many trips you estimate, number of staff traveling, and the cost for each trip"]