{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Costs","Main"],"not_rendered":{"charts":0,"images":5,"macros":1,"external_links":0,"defined_names":6,"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":"Costs","index":0,"n_rows":19,"n_cols":16,"rows_kept":19,"cut":false,"hidden":false,"merged":[[2,0,16,1],[2,2,2,6],[14,2,14,6],[0,0,1,0],[0,1,1,1],[0,2,0,5],[0,6,1,6],[1,2,1,5]]}
["Form","CW1","Novarad Corporation",null,null,null,2013]
[null,null,"Summary of Installation Costs",null,null,null,null,null,null,null,null,"Variable","Cost",null,"Variable","Hours of Training Required"]
["Cost of Installation",null,"Part of Installation",null,null,null,null,"Quantity","Estimated Cost","Estimated Price",{"$f":"ROW(K3)","v":3},"Workstation",800,null,"Tech",5]
[null,null,"Techs",null,null,null,null,3,855,940.50000000000011,{"$f":"ROW(K4)","v":4},"Monitor",1200,null,"Radiologist",7]
[null,null,"Radiologist",null,null,null,null,3,1470,1617.0000000000002,5,"Onsite Training",50,null,"Workstation",8]
[null,null,"Workstation",null,null,null,null,3,2400,2640,6,"Round Trip Flight",500,null,"Server",8]
[null,null,"Server",null,null,null,null,2,6000,6600.0000000000009,7,"PM Per Hour",35,null,"NovaRis",5]
[null,null,"PM Per Hour",null,null,null,null,62,2170,2387,8,"Server",3000,null,"Dragon",3]
[null,null,"Dragon",null,null,null,null,4,16000,17600,9,"Dragon",4000]
[null,null,"Microphone",null,null,null,null,3,600,660,10,"Microphone",200,null,"PM Items","PM Hours"]
[null,null,"Round Trip Flight",null,null,null,null,4,2000,2200,11,"Hr Installation",30,null,"Workstation",3]
[null,null,"NovaRis",null,null,null,null,2,10000,11000,12,"NovaRis",5000,null,"Server",4]
[null,null,"Onsite Training",null,null,null,null,98,4900,5390,13,"Techs",285,null,"Radiologist",4]
[null,null,"Hr Installation",null,null,null,null,18,540,594,14,"Radiologist",490,null,"Tech",1]
[null,null,"Total Costs",null,null,null,null,null,44610,null,null,null,null,null,"Dragon",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NovaRis",5]
[null,null,null,null,null,null,null,null,null,null,null,"Installation/Item","Hours"]
[null,null,null,null,null,null,null,null,null,{"$f":"L13=C4","v":true},null,"Server",3]
[null,null,null,null,null,null,null,null,null,null,null,"Workstation",4]

{"sheet":"Main","index":1,"n_rows":98,"n_cols":13,"rows_kept":98,"cut":false,"hidden":false,"merged":[[23,1,23,2],[18,3,18,4],[19,3,19,4],[20,3,20,4],[24,1,24,2],[85,1,91,2],[85,5,85,6],[85,7,85,8],[93,1,99,2],[93,5,93,6],[93,7,93,8],[39,1,39,2],[32,5,32,8],[33,5,33,8],[39,3,39,8],[34,5,34,8],[35,5,35,8],[36,5,36,8],[24,3,24,4],[25,3,25,4],[25,1,25,2],[37,5,37,8],[26,1,38,2],[23,5,23,7],[62,3,62,8],[16,5,16,7],[26,3,26,4],[21,3,21,8],[26,5,26,8],[28,5,28,8],[29,5,29,8],[30,5,30,8],[31,5,31,8],[17,5,17,7],[18,5,18,7],[19,5,19,7],[20,5,20,7],[1,7,2,7],[4,6,4,8],[5,6,5,8],[1,3,1,6],[4,1,4,5],[9,1,9,4],[22,1,22,2],[14,5,14,7],[14,3,14,4],[8,1,8,4],[22,3,22,4],[10,1,10,5],[2,3,2,6],[3,6,3,8],[3,1,3,5],[22,5,22,7],[15,3,15,4],[16,3,16,4],[17,3,17,4],[15,5,15,7],[12,1,12,7],[13,1,13,7],[14,1,20,2],[63,1,73,2],[6,1,6,3],[6,4,6,7],[27,5,27,8],[52,6,52,7],[52,3,52,4],[52,1,61,2],[1,2,2,2],[1,1,2,1],[41,1,50,2],[42,3,42,4],[43,3,43,4],[44,3,44,4],[41,3,41,4],[47,3,47,4],[45,3,45,4],[46,3,46,4],[48,3,48,4],[49,3,49,4],[50,3,50,4],[10,6,10,8],[11,1,11,5],[11,6,11,8],[23,3,23,4],[67,7,67,8],[68,4,68,5],[68,7,68,8],[63,4,63,5],[63,7,63,8],[64,4,64,5],[64,7,64,8],[65,4,65,5],[65,7,65,8],[77,5,77,6],[77,7,77,8],[77,1,83,2],[75,4,75,5],[75,7,75,8],[38,3,38,8],[40,3,40,8],[40,1,40,2],[51,3,51,8],[72,4,72,5],[72,7,72,8],[73,4,73,5],[73,7,73,8],[74,4,74,5],[74,7,74,8],[69,4,69,5],[69,7,69,8],[70,4,70,5],[70,7,70,8],[71,4,71,5],[71,7,71,8],[66,4,66,5],[66,7,66,8],[67,4,67,5]]}
[]
[null,"Form","WS1","Novarad Corporation",null,null,null,2013,"Today's Date"]
[null,null,null,"Statement of Work Worksheet ",null,null,null,null,"refDate"]
[null,"Worksheet completed by",null,null,null,null,"refCreator"]
[null,"Customer Name",null,null,null,null,"Project Title"]
[null,"Customer1",null,null,null,null,"refProjTitle",null,null,null,null,null,"Created SOW should be titled with this concatonation."]
[null,"Location",null,null,"Address",null,null,null,"Suite No."]
[null,"refPLocation",null,null,"refPAddress",null,null,null,"refPSuite"]
[null,"City",null,null,null,"State","Zip Code","Country","Contract Signed Date"]
[null,"refPCity",null,null,null,"refPSt","refPZip","refPCntry","refContractDate"]
[null,"Primary Customer Contact Name",null,null,null,null,"Title"]
[]
[null,"Email Address",null,null,null,null,null,null,"Phone (Optional)"]
[]
[null,"Other Customer Contacts\n\nEnter any additional customer  stakeholders",null,"Stakeholder Name",null,"Email Address",null,null,"Phone (Optional)"]
[null,null,null,"refOtherName1",null,"refOtherEmail1",null,null,"refOtherPhone1"]
[null,null,null,"refOtherName2",null,"refOtherEmail2",null,null,"refOtherPhone2"]
[null,null,null,"refOtherName3",null,"refOtherEmail3",null,null,"refOtherPhone3"]
[null,null,null,"refOtherName4",null,"refOtherEmail4",null,null,"refOtherPhone4"]
[null,null,null,"refOtherName5",null,"refOtherEmail5",null,null,"refOtherPhone5"]
[null,null,null,"refOtherName6",null,"refOtherEmail6",null,null,"refOtherPhone6"]
[]
[null,"Novarad",null,"Stakeholder Name",null,"Email Address",null,null,"Phone"]
[null,"OSR",null,"refOSR",null,"refOSREmail",null,null,"refOSRPhone"]
[null,"ISR",null,"refISR",null,"refISREmail",null,null,"refISRPhone"]
[null,"SE",null,"refSE",null,"refSEEmail",null,null,"refSEPhone"]
[null,"Other Locations\n\n\n\nEnter each additional location within the scope of this implementation. If more than 10 additional sites, add to notes section.",null,"Location Name",null,"Address, City, State, Zip Code",null,null,null,null,"refAddLocation1..10 = (refAddLocation(n) + refAddAddress (n))"]
[null,null,null,{"$f":"(B8)","v":"refPLocation"},null,{"$f":"E8","v":"refPAddress"}]
[null,null,null,"refAddLocation1",null,"refAddAddress1"]
[null,null,null,"refAddLocation2",null,"refAddAddress2"]
[null,null,null,"refAddLocation3",null,"refAddAddress3"]
[null,null,null,"refAddLocation4",null,"refAddAddress4"]
[null,null,null,"refAddLocation5",null,"refAddAddress5"]
[null,null,null,"refAddLocation6",null,"refAddAddress6"]
[null,null,null,"refAddLocation7",null,"refAddAddress7"]
[null,null,null,"refAddLocation8",null,"refAddAddress8"]
[null,null,null,"refAddLocation9",null,"refAddAddress9"]
[null,null,null,"refAddLocation10",null,"refAddAddress10"]
[null,null,null,null,null,null,null,null,null,null,"refRevisionDate = SOW document creation date"]
[null,"Project Description\n\n\nEnter a description of the project",null,"refProjectDescription"]
[]
[null,"Novarad Products\n\n\n\n\nEnter each Novarad product, version, quantity and location in will be installed in.",null,"Title",null,"Rads","Con. Lic.","Users","Location",null,"All fields map to same fields in Novarad Software section of SOW"]
[null,null,null,"NovaPACS",null,null,null,7]
[null,null,null,"NovaRIS",null,null,null,2]
[null,null,null,"Dragon",null,null,null,4]
[]
[]
[]
[]
[]
[]
[]
[null,"Hardware\n\n\n\n\n\n\nEnter each hardware item provided by Novarad",null,"Description",null,"Quant.","Purpose",null,"Location",null,"All fields map to same fields in Hardware section in SOW"]
[null,null,null,"Workstation",null,3]
[null,null,null,"Server",null,2]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Modalities\n\n\n\n\n\n\n\n\nEnter each modality that will be used within the scope of this project",null,"Type","Brand",null,"Quant.","Location"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"HL7 Interfaces\n\n\nEnter all HL7 interfaces within the scope of this project.",null,"Type","From","To",null,"Reason"]
[]
[]
[]
[]
[]
[]
[]
[null,"Total Workers\n\n\nEnter Tech and Radiologist Total",null,"Type","Name","Years Experience",null,"Title"]
[null,null,null,"Radiologist"]
[null,null,null,"Tech"]
[null,null,null,"Radiologist"]
[null,null,null,"Tech"]
[null,null,null,"Tech"]
[null,null,null,"Radiologist"]
[]
[null,"Number of Novarad Trainers\n\n\nEach Trainer and Install Name",null,"Type","Name","Years Experience",null,"Title"]
[null,null,null,"Install"]
[null,null,null,"Trainer"]
[null,null,null,"Install"]
[null,null,null,"Trainer"]