{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["(1) Annual MCO Budget","(2) Employee Costs","(3) RADSE Costs","(4) Other Planned Costs","Budget Totals","ServiceCodes","DailyServiceCodes"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":16,"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) Annual MCO Budget","index":0,"n_rows":26,"n_cols":7,"rows_kept":26,"cut":false,"hidden":false,"merged":[[25,0,25,1],[22,0,22,1],[0,0,0,6],[2,4,2,5],[8,0,8,6],[21,0,21,4],[15,0,15,1],[16,0,16,1],[13,0,13,1],[14,0,14,1],[6,4,6,5],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[23,0,23,1],[24,0,24,1]]}
["ACUMEN FISCAL AGENT  -  SELF-DIRECTION  -  BUDGET PLAN ESTIMATION TOOL"]
[]
["Participant Name:","EOR Name:","MCO Name:",null,"Annual ISP Dates"]
[null,null,"Trillium",null,"Start Date","End Date"]
[null,null,{"$f":"C4&\"D\"","v":"TrilliumD"}]
[null,null,{"$f":"C4 & \"SD\"","v":"TrilliumSD"}]
[null,null,null,null,"APPROVED TOTAL MCO BUDGET",null,{"$f":"SUM(G11:G20, E24:E26)","v":0}]
[]
["SERVICES"]
["Service Code and Service Name",null,"Approved Units in Annual ISP","Unit Rate","Unit to Hours","Hourly Rate","Self Directed Budget"]
[null,null,null,null,{"$f":"SUM(C11/4)","v":0},{"$f":"D11*4","v":0},{"$f":"SUM(F11*E11)","v":0}]
[null,null,null,null,{"$f":"SUM(C12/4)","v":0},{"$f":"D12*4","v":0},{"$f":"SUM(F12*E12)","v":0}]
[null,null,null,null,0,0,0]
[null,null,null,null,0,0,0]
[null,null,null,null,0,0,0]
[null,null,null,null,0,0,0]
[null,null,null,null,0,0,0]
[null,null,null,null,0,0,0]
[null,null,null,null,0,0,0]
[null,null,null,null,0,0,0]
[]
["DAILY RATE SERVICES"]
["Service Code and Service Name",null,"Approved Days in Annual ISP","Daily Rate","Self Directed Budget"]
[null,null,null,null,{"$f":"SUM(C24*D24)","v":0}]
[null,null,null,null,{"$f":"SUM(C25*D25)","v":0}]
[null,null,null,null,0]

{"sheet":"(2) Employee Costs","index":1,"n_rows":250,"n_cols":12,"rows_kept":250,"cut":false,"hidden":false,"merged":[[232,3,232,5],[234,0,234,5],[248,0,248,6],[236,0,236,6],[237,4,237,5],[238,4,238,5],[240,4,240,5],[242,0,242,6],[243,0,243,5],[244,0,244,5],[246,4,246,5],[247,4,247,5],[217,8,217,9],[218,8,218,9],[220,9,220,10],[224,8,224,10],[226,4,226,5],[226,9,226,10],[228,0,228,6],[228,8,228,11],[229,0,230,2],[229,8,231,8],[229,9,229,10],[230,9,230,10],[231,9,231,10],[164,0,164,6],[172,0,172,6],[172,8,172,11],[173,8,173,9],[174,8,174,9],[214,0,214,6],[214,8,214,11],[215,8,215,9],[216,8,216,9],[198,4,198,5],[195,4,195,5],[196,4,196,5],[200,0,200,6],[201,0,201,5],[202,0,202,5],[204,4,204,5],[205,4,205,5],[206,0,206,6],[187,8,189,8],[188,9,188,10],[189,9,189,10],[190,3,190,5],[192,0,192,5],[194,0,194,6],[136,9,136,10],[140,8,140,10],[142,4,142,5],[142,9,142,10],[144,0,144,6],[144,8,144,11],[134,8,134,9],[145,0,146,2],[145,8,147,8],[145,9,145,10],[147,9,147,10],[146,9,146,10],[24,0,24,5],[66,0,66,5],[72,4,72,5],[74,0,74,6],[75,0,75,5],[78,4,78,5],[79,4,79,5],[88,0,88,6],[88,8,88,11],[69,4,69,5],[70,4,70,5],[176,8,176,9],[187,9,187,10],[175,8,175,9],[178,9,178,10],[182,8,182,10],[184,4,184,5],[184,9,184,10],[186,0,186,6],[186,8,186,11],[187,0,188,2],[90,8,90,9],[91,8,91,9],[92,8,92,9],[89,8,89,9],[80,0,80,6],[46,0,46,6],[46,8,46,11],[47,8,47,9],[48,8,48,9],[49,8,49,9],[50,8,50,9],[52,9,52,10],[56,8,56,10],[58,4,58,5],[58,9,58,10],[60,0,60,6],[60,8,60,11],[61,0,62,2],[61,8,63,8],[61,9,61,10],[62,9,62,10],[63,9,63,10],[64,3,64,5],[68,0,68,6],[5,8,5,9],[16,4,16,5],[22,3,22,5],[18,0,18,6],[19,0,20,2],[4,0,4,6],[18,8,18,11],[19,8,21,8],[19,9,19,10],[20,9,20,10],[21,9,21,10],[14,8,14,10],[16,9,16,10],[6,8,6,9],[7,8,7,9],[8,8,8,9],[10,9,10,10],[4,8,4,11],[163,4,163,5],[26,0,26,6],[28,4,28,5],[30,4,30,5],[27,4,27,5],[37,4,37,5],[32,0,32,6],[33,0,33,5],[34,0,34,5],[36,4,36,5],[156,4,156,5],[76,0,76,5],[38,0,38,6],[130,0,130,6],[148,3,148,5],[150,0,150,5],[152,0,152,6],[153,4,153,5],[154,4,154,5],[158,0,158,6],[159,0,159,5],[160,0,160,5],[162,4,162,5],[41,0,41,11],[133,8,133,9],[118,0,118,5],[121,4,121,5],[103,8,105,8],[103,9,103,10],[104,9,104,10],[106,3,106,5],[108,0,108,5],[110,0,110,6],[111,4,111,5],[114,4,114,5],[116,0,116,6],[122,0,122,6],[112,4,112,5],[130,8,130,11],[131,8,131,9],[132,8,132,9],[94,9,94,10],[98,8,98,10],[100,4,100,5],[100,9,100,10],[102,0,102,6],[102,8,102,11],[103,0,104,2],[117,0,117,5],[120,4,120,5],[105,9,105,10]]}
[]
["First Staff Name","Annual Pay Costs","Employee Bonus","Total Annual Planned Costs","Mandatory Employer Taxes Cost","Worker's Comp Cost","Total Employee Costs"]
[null,{"$f":"G17","v":0},{"$f":"G23","v":0},{"$f":"G25","v":0},{"$f":"L11","v":0},{"$f":"L17","v":0},{"$f":"SUM(B3,C3,E3,F3,G31)","v":0}]
[]
["STAFF PROVIDED SERVICES",null,null,null,null,null,null,null,"MANDATORY EMPLOYER TAXES"]
["Service Code and Service Name","Hours per Week","# of Weeks","Total Hours","Rate of Pay","Additional Notes","Annual Gross",null,"Tax:",null,"Percentage","Amount"]
[null,null,null,{"$f":"B7*C7","v":0},null,null,{"$f":"E7*D7","v":0},null,"Social Security & Medicare",null,7.6499999999999999E-2,{"$f":"SUM(G25*K7)","v":0}]
[null,null,null,0,null,null,0,null,"State Unemployment",null,0.01,{"$f":"SUM(G25*K8)","v":0}]
[null,null,null,0,null,null,0,null,"Federal Unemployment",null,6.0000000000000001E-3,{"$f":"SUM(G25*K9)","v":0}]
[null,null,null,0,null,null,0]
[null,null,null,0,null,null,0,null,null,"Mandatory Taxes Cost: ",null,{"$f":"SUM(L7:L9)","v":0}]
[null,null,null,0,null,null,0]
[null,null,null,0,null,null,0]
[null,null,null,0,null,null,0,null,"WORKER'S COMP "]
[null,null,null,0,null,null,0,null,"Acumen Worker's Comp Current Rate",null,null,2.75]
[]
[null,null,null,null,"Total Annual Pay Costs",null,{"$f":"SUM(G7:G15)","v":0},null,null,"Total Worker's Comp Cost",null,{"$f":"SUM(G25*0.0275)","v":0}]
[]
["PLANNED EMPLOYEE BONUS"]
[null,null,null,"Quarter 1","Quarter 2","Quarter 3","Quarter 4"]
[]
[]
[null,null,null,"Total Yearly Planned - Employee Bonus",null,null,{"$f":"SUM(D21:G21)","v":0}]
[]
["Total Annual Planned Costs                ",null,null,null,null,null,{"$f":"SUM(G17, G23)","v":0}]
[]
["MILEAGE"]
["MILEAGE\n**NOTE: mileage not subject to tax",null,null,"Amount per mile","Total miles per week",null,"Number of weeks"]
[]
[]
[null,null,null,null,"Total Mileage Cost",null,{"$f":"(E29*G29)*D29","v":0}]
[]
["REIMBURSEMENTS"]
["Description of annual reimbursements",null,null,null,null,null,"Amount"]
[]
[]
[null,null,null,null,"Total Reimbursement Cost",null,{"$f":"G35","v":0}]
[]
[{"$f":"\"TOTAL EMPLOYEE COST FOR :  \" & A3","v":"TOTAL EMPLOYEE COST FOR :  "}]
[null,null,null,null,null,null,{"$f":"SUM(G17+G23+L11+L17+G31+G37)","v":0}]
[]
[]
[]
["Second Staff Name","Annual Pay Costs","Employee Bonus","Total Annual Planned Costs","Mandatory Employer Taxes Cost","Worker's Comp Cost","Total Employee Costs"]
["Ann Smith",{"$f":"G59","v":0},{"$f":"G65","v":0},{"$f":"G67","v":0},{"$f":"L53","v":0},{"$f":"L59","v":0},{"$f":"SUM(B45,C45,E45,F45,G73)","v":0}]
[]
["STAFF PROVIDED SERVICES",null,null,null,null,null,null,null,"MANDATORY EMPLOYER TAXES"]
["Service Code and Service Name","Hours per Week","# of Weeks","Total Hours","Rate of Pay","Additional Notes","Annual Gross",null,"Tax:",null,"Percentage","Amount"]
[null,null,null,{"$f":"B49*C49","v":0},null,null,{"$f":"E49*D49","v":0},null,"Social Security & Medicare",null,7.6499999999999999E-2,{"$f":"SUM(G67*K49)","v":0}]
[null,null,null,0,null,null,0,null,"State Unemployment",null,0.01,{"$f":"SUM(G67*K50)","v":0}]
[null,null,null,0,null,null,0,null,"Federal Unemployment",null,6.0000000000000001E-3,{"$f":"SUM(G67*K51)","v":0}]
[null,null,null,0,null,null,0]
[null,null,null,0,null,null,0,null,null,"Mandatory Taxes Cost: ",null,{"$f":"SUM(L49:L51)","v":0}]
[null,null,null,0,null,null,0]
[null,null,null,0,null,null,0]
[null,null,null,0,null,null,0,null,"WORKER'S COMP "]
[null,null,null,0,null,null,0,null,"Acumen Worker's Comp Current Rate",null,null,2.75]
[]
[null,null,null,null,"Total Annual Pay Costs",null,{"$f":"SUM(G49:G57)","v":0},null,null,"Total Worker's Comp Cost",null,{"$f":"SUM(G67*0.0275)","v":0}]
[]
["PLANNED EMPLOYEE BONUS"]
[null,null,null,"Quarter 1","Quarter 2","Quarter 3","Quarter 4"]
[]
[]
[null,null,null,"Total Yearly Planned - Employee Bonus",null,null,{"$f":"SUM(D63:G63)","v":0}]
[]
["Total Annual Planned Costs                ",null,null,null,null,null,{"$f":"SUM(G59, G65)","v":0}]
[]
["MILEAGE"]
["MILEAGE\n**NOTE: mileage not subject to tax",null,null,"Amount per mile","Total miles per week",null,"Number of weeks"]
[]
[]
[null,null,null,null,"Total Mileage Cost",null,{"$f":"(E71*G71)*D71","v":0}]
[]
["REIMBURSEMENTS"]
["Description of annual reimbursements",null,null,null,null,null,"Amount"]
[]
[]
[null,null,null,null,"Total Reimbursement Cost",null,{"$f":"G77","v":0}]
[]
[{"$f":"\"TOTAL EMPLOYEE COST FOR :  \" & A45","v":"TOTAL EMPLOYEE COST FOR :  Ann Smith"}]
[null,null,null,null,null,null,{"$f":"SUM(G59+G65+L53+L59+G73+G79)","v":0}]
[]
[]
[]
["Third Staff Name","Annual Pay Costs","Employee Bonus","Total Annual Planned Costs","Mandatory Employer Taxes Cost","Worker's Comp Cost","Total Employee Costs"]
[null,{"$f":"G101","v":0},{"$f":"G107","v":0},{"$f":"G109","v":0},{"$f":"L95","v":0},{"$f":"L101","v":0},{"$f":"SUM(B87,C87,E87,F87,G115)","v":0}]
[]
["STAFF PROVIDED SERVICES",null,null,null,null,null,null,null,"MANDATORY EMPLOYER TAXES"]
["Service Code and Service Name","Hours per Week","# of Weeks","Total Hours","Rate of Pay","Additional Notes","Annual Gross",null,"Tax:",null,"Percentage","Amount"]
[null,null,null,{"$f":"B91*C91","v":0},null,null,{"$f":"E91*D91","v":0},null,"Social Security & Medicare",null,7.6499999999999999E-2,{"$f":"SUM(G109*K91)","v":0}]
[null,null,null,0,null,null,0,null,"State Unemployment",null,0.01,{"$f":"SUM(G109*K92)","v":0}]
[null,null,null,0,null,null,0,null,"Federal Unemployment",null,6.0000000000000001E-3,{"$f":"SUM(G109*K93)","v":0}]
[null,null,null,0,null,null,0]
[null,null,null,0,null,null,0,null,null,"Mandatory Taxes Cost: ",null,{"$f":"SUM(L91:L93)","v":0}]
[null,null,null,0,null,null,0]
[null,null,null,0,null,null,0]
[null,null,null,0,null,null,0,null,"WORKER'S COMP "]
[null,null,null,0,null,null,0,null,"Acumen Worker's Comp Current Rate",null,null,2.75]
[]
[null,null,null,null,"Total Annual Pay Costs",null,{"$f":"SUM(G91:G99)","v":0},null,null,"Total Worker's Comp Cost",null,{"$f":"SUM(G109*0.0275)","v":0}]
[]
["PLANNED EMPLOYEE BONUS"]
[null,null,null,"Quarter 1","Quarter 2","Quarter 3","Quarter 4"]
[]
[]
[null,null,null,"Total Yearly Planned - Employee Bonus",null,null,{"$f":"SUM(D105:G105)","v":0}]
[]
["Total Annual Planned Costs                ",null,null,null,null,null,{"$f":"SUM(G101, G107)","v":0}]
[]
["MILEAGE"]
["MILEAGE\n**NOTE: mileage not subject to tax",null,null,"Amount per mile","Total miles per week",null,"Number of weeks"]
[]
[]
[null,null,null,null,"Total Mileage Cost",null,{"$f":"(E113*G113)*D113","v":0}]
[]
["REIMBURSEMENTS"]
["Description of annual reimbursements",null,null,null,null,null,"Amount"]
[]
[]
[null,null,null,null,"Total Reimbursement Cost",null,{"$f":"G119","v":0}]
[]
[{"$f":"\"TOTAL EMPLOYEE COST FOR :  \" & A87","v":"TOTAL EMPLOYEE COST FOR :  "}]
[null,null,null,null,null,null,{"$f":"SUM(G101+G107+L95+L101+G115+G121)","v":0}]
[]
[]
[]
["Fourth Staff Name","Annual Pay Costs","Employee Bonus","Total Annual Planned Costs","Mandatory Employer Taxes Cost","Worker's Comp Cost","Total Employee Costs"]
[null,{"$f":"G143","v":0},{"$f":"G149","v":0},{"$f":"G151","v":0},{"$f":"L137","v":0},{"$f":"L143","v":0},{"$f":"SUM(B129,C129,E129,F129,G157)","v":0}]
[]
["STAFF PROVIDED SERVICES",null,null,null,null,null,null,null,"MANDATORY EMPLOYER TAXES"]
["Service Code and Service Name","Hours per Week","# of Weeks","Total Hours","Rate of Pay","Additional Notes","Annual Gross",null,"Tax:",null,"Percentage","Amount"]
[null,null,null,{"$f":"B133*C133","v":0},null,null,{"$f":"E133*D133","v":0},null,"Social Security & Medicare",null,7.6499999999999999E-2,{"$f":"SUM(G151*K133)","v":0}]
[null,null,null,0,null,null,0,null,"State Unemployment",null,0.01,{"$f":"SUM(G151*K134)","v":0}]
[null,null,null,0,null,null,0,null,"Federal Unemployment",null,6.0000000000000001E-3,{"$f":"SUM(G151*K135)","v":0}]
[null,null,null,0,null,null,0]
[null,null,null,0,null,null,0,null,null,"Mandatory Taxes Cost: ",null,{"$f":"SUM(L133:L135)","v":0}]
[null,null,null,0,null,null,0]
[null,null,null,0,null,null,0]
[null,null,null,0,null,null,0,null,"WORKER'S COMP "]
[null,null,null,0,null,null,0,null,"Acumen Worker's Comp Current Rate",null,null,2.75]
[]
[null,null,null,null,"Total Annual Pay Costs",null,{"$f":"SUM(G133:G141)","v":0},null,null,"Total Worker's Comp Cost",null,{"$f":"SUM(G151*0.0275)","v":0}]
[]
["PLANNED EMPLOYEE BONUS"]
[null,null,null,"Quarter 1","Quarter 2","Quarter 3","Quarter 4"]
[]
[]
[null,null,null,"Total Yearly Planned - Employee Bonus",null,null,{"$f":"SUM(D147:G147)","v":0}]
[]
["Total Annual Planned Costs                ",null,null,null,null,null,{"$f":"SUM(G143, G149)","v":0}]
[]
["MILEAGE"]
["MILEAGE\n**NOTE: mileage not subject to tax",null,null,"Amount per mile","Total miles per week",null,"Number of weeks"]
[]
[]
[null,null,null,null,"Total Mileage Cost",null,{"$f":"(E155*G155)*D155","v":0}]
[]
["REIMBURSEMENTS"]
["Description of annual reimbursements",null,null,null,null,null,"Amount"]
[]
[]
[null,null,null,null,"Total Reimbursement Cost",null,{"$f":"G161","v":0}]
[]
[{"$f":"\"TOTAL EMPLOYEE COST FOR :  \" & A129","v":"TOTAL EMPLOYEE COST FOR :  "}]
[null,null,null,null,null,null,{"$f":"SUM(G143+G149+L137+L143+G157+G163)","v":0}]
[]
[]
[]
["Fifth Staff Name","Annual Pay Costs","Employee Bonus","Total Annual Planned Costs","Mandatory Employer Taxes Cost","Worker's Comp Cost","Total Employee Costs"]
[null,{"$f":"G185","v":0},{"$f":"G191","v":0},{"$f":"G193","v":0},{"$f":"L179","v":0},{"$f":"L185","v":0},{"$f":"SUM(B171,C171,E171,F171,G199)","v":0}]
[]
["STAFF PROVIDED SERVICES",null,null,null,null,null,null,null,"MANDATORY EMPLOYER TAXES"]
["Service Code and Service Name","Hours per Week","# of Weeks","Total Hours","Rate of Pay","Additional Notes","Annual Gross",null,"Tax:",null,"Percentage","Amount"]
[null,null,null,{"$f":"B175*C175","v":0},null,null,{"$f":"E175*D175","v":0},null,"Social Security & Medicare",null,7.6499999999999999E-2,{"$f":"SUM(G193*K175)","v":0}]
[null,null,null,0,null,null,0,null,"State Unemployment",null,0.01,{"$f":"SUM(G193*K176)","v":0}]
[null,null,null,0,null,null,0,null,"Federal Unemployment",null,6.0000000000000001E-3,{"$f":"SUM(G193*K177)","v":0}]
[null,null,null,0,null,null,0]
[null,null,null,0,null,null,0,null,null,"Mandatory Taxes Cost: ",null,{"$f":"SUM(L175:L177)","v":0}]
[null,null,null,0,null,null,0]
[null,null,null,0,null,null,0]
[null,null,null,0,null,null,0,null,"WORKER'S COMP "]
[null,null,null,0,null,null,0,null,"Acumen Worker's Comp Current Rate",null,null,2.75]
[]
[null,null,null,null,"Total Annual Pay Costs",null,{"$f":"SUM(G175:G183)","v":0},null,null,"Total Worker's Comp Cost",null,{"$f":"SUM(G193*0.0275)","v":0}]
[]
["PLANNED EMPLOYEE BONUS"]
[null,null,null,"Quarter 1","Quarter 2","Quarter 3","Quarter 4"]
[]
[]
[null,null,null,"Total Yearly Planned - Employee Bonus",null,null,{"$f":"SUM(D189:G189)","v":0}]
[]
["Total Annual Planned Costs                ",null,null,null,null,null,{"$f":"SUM(G185, G191)","v":0}]
[]
["MILEAGE"]
["MILEAGE\n**NOTE: mileage not subject to tax",null,null,"Amount per mile","Total miles per week",null,"Number of weeks"]
[]
[]
[null,null,null,null,"Total Mileage Cost",null,{"$f":"(E197*G197)*D197","v":0}]
[]
["REIMBURSEMENTS"]
["Description of annual reimbursements",null,null,null,null,null,"Amount"]
[]
[]
[null,null,null,null,"Total Reimbursement Cost",null,{"$f":"G203","v":0}]
[]
[{"$f":"\"TOTAL EMPLOYEE COST FOR :  \" & A171","v":"TOTAL EMPLOYEE COST FOR :  "}]
[null,null,null,null,null,null,{"$f":"SUM(G185+G191+L179+L185+G199+G205)","v":0}]
[]
[]
[]
["Sixth Staff Name","Annual Pay Costs","Employee Bonus","Total Annual Planned Costs","Mandatory Employer Taxes Cost","Worker's Comp Cost","Total Employee Costs"]
[null,{"$f":"G227","v":0},{"$f":"G233","v":0},{"$f":"G235","v":0},{"$f":"L221","v":0},{"$f":"L227","v":0},{"$f":"SUM(B213,C213,E213,F213,G241)","v":0}]
[]
["STAFF PROVIDED SERVICES",null,null,null,null,null,null,null,"MANDATORY EMPLOYER TAXES"]
["Service Code and Service Name","Hours per Week","# of Weeks","Total Hours","Rate of Pay","Additional Notes","Annual Gross",null,"Tax:",null,"Percentage","Amount"]
[null,null,null,{"$f":"B217*C217","v":0},null,null,{"$f":"E217*D217","v":0},null,"Social Security & Medicare",null,7.6499999999999999E-2,{"$f":"SUM(G235*K217)","v":0}]
[null,null,null,0,null,null,0,null,"State Unemployment",null,0.01,{"$f":"SUM(G235*K218)","v":0}]
[null,null,null,0,null,null,0,null,"Federal Unemployment",null,6.0000000000000001E-3,{"$f":"SUM(G235*K219)","v":0}]
[null,null,null,0,null,null,0]
[null,null,null,0,null,null,0,null,null,"Mandatory Taxes Cost: ",null,{"$f":"SUM(L217:L219)","v":0}]
[null,null,null,0,null,null,0]
[null,null,null,0,null,null,0]
[null,null,null,0,null,null,0,null,"WORKER'S COMP "]
[null,null,null,0,null,null,0,null,"Acumen Worker's Comp Current Rate",null,null,2.75]
[]
[null,null,null,null,"Total Annual Pay Costs",null,{"$f":"SUM(G217:G225)","v":0},null,null,"Total Worker's Comp Cost",null,{"$f":"SUM(G235*0.0275)","v":0}]
[]
["PLANNED EMPLOYEE BONUS"]
[null,null,null,"Quarter 1","Quarter 2","Quarter 3","Quarter 4"]
[]
[]
[null,null,null,"Total Yearly Planned - Employee Bonus",null,null,{"$f":"SUM(D231:G231)","v":0}]
[]
["Total Annual Planned Costs                ",null,null,null,null,null,{"$f":"SUM(G227, G233)","v":0}]
[]
["MILEAGE"]
["MILEAGE\n**NOTE: mileage not subject to tax",null,null,"Amount per mile","Total miles per week",null,"Number of weeks"]
[]
[]
[null,null,null,null,"Total Mileage Cost",null,{"$f":"(E239*G239)*D239","v":0}]
[]
["REIMBURSEMENTS"]
["Description of annual reimbursements",null,null,null,null,null,"Amount"]
[]
[]
[null,null,null,null,"Total Reimbursement Cost",null,{"$f":"G245","v":0}]
[]
[{"$f":"\"TOTAL EMPLOYEE COST FOR :  \" & A213","v":"TOTAL EMPLOYEE COST FOR :  "}]
[null,null,null,null,null,null,{"$f":"SUM(G227+G233+L221+L227+G241+G247)","v":0}]

{"sheet":"(3) RADSE Costs","index":2,"n_rows":128,"n_cols":12,"rows_kept":128,"cut":false,"hidden":false,"merged":[[122,0,122,5],[124,4,124,5],[126,0,126,6],[115,4,115,5],[116,4,116,5],[118,4,118,5],[120,0,120,6],[121,0,121,5],[106,0,106,6],[107,0,108,1],[110,3,110,5],[112,0,112,5],[114,0,114,6],[0,0,0,11],[40,0,40,6],[73,4,73,5],[75,4,75,5],[77,0,77,6],[43,0,43,11],[5,0,5,6],[9,8,9,9],[11,9,11,10],[6,8,6,10],[2,0,2,1],[3,0,3,1],[8,9,8,10],[20,0,20,6],[21,0,22,1],[17,3,17,5],[24,3,24,5],[26,0,26,5],[95,8,95,9],[30,4,30,5],[32,4,32,5],[34,0,34,6],[35,0,35,5],[36,0,36,5],[38,4,38,5],[45,0,45,1],[46,0,46,1],[60,3,60,5],[67,3,67,5],[48,0,48,6],[78,0,78,5],[91,0,91,6],[89,0,89,1],[28,0,28,6],[29,4,29,5],[92,8,92,10],[94,9,94,10],[86,0,86,11],[97,9,97,10],[103,3,103,5],[49,8,49,10],[51,9,51,10],[64,0,65,1],[63,0,63,6],[52,8,52,9],[54,9,54,10],[69,0,69,5],[71,0,71,6],[72,4,72,5],[79,0,79,5],[81,4,81,5],[83,0,83,6],[88,0,88,1]]}
["Relative As Direct Support Employees"]
[]
["First RADSE Staff Name",null,"Annual Pay Costs","Employee Bonus","Total Annual Planned Costs","Worker's Comp Cost","Total Employee Costs"]
[null,null,{"$f":"G18","v":0},{"$f":"G25","v":0},{"$f":"G27","v":0},{"$f":"L9","v":0},{"$f":"SUM(C4,D4,F4)","v":0}]
[]
["Staff Provided Services",null,null,null,null,null,null,null,"WORKER'S COMP "]
["Service Code and Service Name","Hours per Week","# of Weeks","Total Hours","Rate of Pay","Additional Notes","Annual Gross",null,"Acumen Worker's Comp Current Rate",null,null,2.75]
[null,null,null,{"$f":"B8*C8","v":0},null,null,{"$f":"E8*D8","v":0}]
[null,null,null,0,null,null,0,null,null,"Total Worker's Comp Cost",null,{"$f":"SUM(G27*0.0275)","v":0}]
[null,null,null,0,null,null,0]
[null,null,null,0,null,null,0]
[null,null,null,0,null,null,0]
[null,null,null,0,null,null,0]
[null,null,null,0,null,null,0]
[null,null,null,0,null,null,0]
[null,null,null,0,null,null,0]
[]
[null,null,null,"Total Annual Pay Costs",null,null,{"$f":"SUM(G8:G16)","v":0}]
[]
[]
["Planned Employee Bonus"]
[null,null,"Quarter 1","Quarter 2","Quarter 3",null,"Quarter 4"]
[]
[]
[null,null,null,"Total Yearly Planned - Employee Bonus",null,null,{"$f":"SUM(C23:G23)","v":0}]
[]
["Total Annual Planned Costs                 ",null,null,null,null,null,{"$f":"SUM(G18, G25)","v":0}]
[]
["MILEAGE"]
["MILEAGE\n**NOTE: mileage not subject to tax",null,null,"Amount per mile","Total miles per week",null,"Number of weeks"]
[]
[]
[null,null,null,null,"Total Mileage Cost",null,{"$f":"(E31*G31)*D31","v":0}]
[]
["REIMBURSEMENTS"]
["Description of annual reimbursements",null,null,null,null,null,"Amount"]
[]
[]
[null,null,null,null,"Total Reimbursement Cost",null,{"$f":"G37","v":0}]
[]
[{"$f":"\"Total Employee Cost For :  \" & A4","v":"Total Employee Cost For :  "}]
[null,null,null,null,null,null,{"$f":"SUM(G18+G25+L9+G33+G39)","v":0}]
[]
[]
[]
["Second RADSE Staff Name",null,"Annual Pay Costs","Employee Bonus","Total Annual Planned Costs","Worker's Comp Cost","Total Employee Costs"]
[null,null,{"$f":"G61","v":0},{"$f":"G68","v":0},{"$f":"G70","v":0},{"$f":"L52","v":0},{"$f":"SUM(C47,D47,F47)","v":0}]
[]
["Staff Provided Services",null,null,null,null,null,null,null,"WORKER'S COMP "]
["Service Code and Service Name","Hours per Week","# of Weeks","Total Hours","Rate of Pay","Additional Notes","Annual Gross",null,"Acumen Worker's Comp Current Rate",null,null,2.75]
[null,null,null,{"$f":"B51*C51","v":0},null,null,{"$f":"E51*D51","v":0}]
[null,null,null,0,null,null,0,null,null,"Total Worker's Comp Cost",null,{"$f":"SUM(G70*0.0275)","v":0}]
[null,null,null,0,null,null,0]
[null,null,null,0,null,null,0]
[null,null,null,0,null,null,0]
[null,null,null,0,null,null,0]
[null,null,null,0,null,null,0]
[null,null,null,0,null,null,0]
[null,null,null,0,null,null,0]
[]
[null,null,null,"Total Annual Pay Costs",null,null,{"$f":"SUM(G51:G59)","v":0}]
[]
[]
["Planned Employee Bonus"]
[null,null,"Quarter 1","Quarter 2","Quarter 3",null,"Quarter 4"]
[]
[]
[null,null,null,"Total Yearly Planned - Employee Bonus",null,null,{"$f":"SUM(C66:G66)","v":0}]
[]
["Total Annual Planned Costs                 ",null,null,null,null,null,{"$f":"SUM(G61, G68)","v":0}]
[]
["MILEAGE"]
["MILEAGE\n**NOTE: mileage not subject to tax",null,null,"Amount per mile","Total miles per week",null,"Number of weeks"]
[]
[]
[null,null,null,null,"Total Mileage Cost",null,{"$f":"(E74*G74)*D74","v":0}]
[]
["REIMBURSEMENTS"]
["Description of annual reimbursements",null,null,null,null,null,"Amount"]
[]
[]
[null,null,null,null,"Total Reimbursement Cost",null,{"$f":"G80","v":0}]
[]
[{"$f":"\"Total Employee Cost For :  \" & A47","v":"Total Employee Cost For :  "}]
[null,null,null,null,null,null,{"$f":"SUM(G61+G68+L52+G76+G82)","v":0}]
[]
[]
[]
["Thrid RADSE Staff Name",null,"Annual Pay Costs","Employee Bonus","Total Annual Planned Costs","Worker's Comp Cost","Total Employee Costs"]
[null,null,{"$f":"G104","v":0},{"$f":"G111","v":0},{"$f":"G113","v":0},{"$f":"L95","v":0},{"$f":"SUM(C90,D90,F90)","v":0}]
[]
["Staff Provided Services",null,null,null,null,null,null,null,"WORKER'S COMP "]
["Service Code and Service Name","Hours per Week","# of Weeks","Total Hours","Rate of Pay","Additional Notes","Annual Gross",null,"Acumen Worker's Comp Current Rate",null,null,2.75]
[null,null,null,{"$f":"B94*C94","v":0},null,null,{"$f":"E94*D94","v":0}]
[null,null,null,0,null,null,0,null,null,"Total Worker's Comp Cost",null,{"$f":"SUM(G113*0.0275)","v":0}]
[null,null,null,0,null,null,0]
[null,null,null,0,null,null,0]
[null,null,null,0,null,null,0]
[null,null,null,0,null,null,0]
[null,null,null,0,null,null,0]
[null,null,null,0,null,null,0]
[null,null,null,0,null,null,0]
[]
[null,null,null,"Total Annual Pay Costs",null,null,{"$f":"SUM(G94:G102)","v":0}]
[]
[]
["Planned Employee Bonus"]
[null,null,"Quarter 1","Quarter 2","Quarter 3",null,"Quarter 4"]
[]
[]
[null,null,null,"Total Yearly Planned - Employee Bonus",null,null,{"$f":"SUM(C109:G109)","v":0}]
[]
["Total Annual Planned Costs                 ",null,null,null,null,null,{"$f":"SUM(G104, G111)","v":0}]
[]
["MILEAGE"]
["MILEAGE\n**NOTE: mileage not subject to tax",null,null,"Amount per mile","Total miles per week",null,"Number of weeks"]
[]
[]
[null,null,null,null,"Total Mileage Cost",null,{"$f":"(E117*G117)*D117","v":0}]
[]
["REIMBURSEMENTS"]
["Description of annual reimbursements",null,null,null,null,null,"Amount"]
[]
[]
[null,null,null,null,"Total Reimbursement Cost",null,{"$f":"G123","v":0}]
[]
[{"$f":"\"Total Employee Cost For :  \" & A90","v":"Total Employee Cost For :  "}]
[null,null,null,null,null,null,{"$f":"SUM(G104+G111+L95+G119+G125)","v":0}]

{"sheet":"(4) Other Planned Costs","index":3,"n_rows":15,"n_cols":8,"rows_kept":15,"cut":false,"hidden":false,"merged":[[14,2,14,6],[12,3,12,6],[1,0,1,7],[5,5,5,6],[8,0,8,7],[9,4,9,5],[10,4,10,5],[10,6,10,7],[9,6,9,7]]}
[]
["Planned Employer Supplies - From Fund Balance (Vaya Only)"]
["Approval 1","Approval 2","Approval 3","Approval 4","Approval 5","Approval 6","Approval 7","Approval 8"]
[]
[]
[null,null,null,null,null,"Total ESUP",null,{"$f":"SUM(A4:H4)","v":0}]
[]
[]
["Annual Employee Required Training - From Fund Balance (Vaya Only) "]
[null,null,null,null,"Number of Employees",null,"Cost of Training"]
[]
[]
[null,null,null,"Total Annual Employee Required Training",null,null,null,{"$f":"SUM(E11*G11)","v":0}]
[]
[null,null,"Total Other Planned Costs from Fund Balance",null,null,null,null,{"$f":"SUM(H6,H13)","v":0}]

{"sheet":"Budget Totals","index":4,"n_rows":15,"n_cols":4,"rows_kept":15,"cut":false,"hidden":false,"merged":[[14,0,14,2],[3,2,3,3],[0,0,0,3],[7,0,7,2],[9,0,9,2],[11,0,11,2]]}
["ACUMEN FISCAL AGENT  -  SELF-DIRECTION  - BUDGET ESTIMATION PLANNING TOOL"]
[]
[{"$f":"\"Participant Name : \" & '(1) Annual MCO Budget'!A4","v":"Participant Name : "},null,{"$f":"\"MCO Name : \" & '(1) Annual MCO Budget'!C4","v":"MCO Name : Trillium"}]
[{"$f":"\"EOR Name : \" &'(1) Annual MCO Budget'!B4","v":"EOR Name : "},null,{"$f":"\"Annual ISP Dates :  \" & TEXT('(1) Annual MCO Budget'!E5, \"MM/DD/YYYY\") & \"  TO  \" & TEXT('(1) Annual MCO Budget'!F5, \"MM/DD/YYYY\")","v":"Annual ISP Dates :  01/00/1900  TO  01/00/1900"}]
[]
[null,null,null,"ANNUAL BUDGET PREDICTIONS"]
[]
["TOTAL ANNUAL MCO BUDGET",null,null,{"$f":"'(1) Annual MCO Budget'!G7","v":0}]
[]
["TOTAL EXPECTED EMPLOYEE COSTS",null,null,{"$f":"SUM('(2) Employee Costs'!G3,'(2) Employee Costs'!G45,'(2) Employee Costs'!G87,'(2) Employee Costs'!G129,'(2) Employee Costs'!G171,'(2) Employee Costs'!G213,'(3) RADSE Costs'!H3,'(3) RADSE Costs'!G4,'(3) RADSE Costs'!G47,'(3) RADSE Costs'!G90)","v":0}]
[]
["OTHER PLANNED COSTS \n(VAYA, TRILLUM, SANDHILLS ONLY)",null,null,{"$f":"'(4) Other Planned Costs'!H15","v":0}]
[]
[]
["TOTAL EXPECTED ANNUAL FUND BALANCE",null,null,{"$f":"SUM(D8-D10-D12)","v":0}]

{"sheet":"ServiceCodes","index":5,"n_rows":95,"n_cols":7,"rows_kept":95,"cut":false,"hidden":true,"merged":[]}
["MCO Name","MCO","MCO Billing\nCode","Description","Code","DropDownSvcs","Unit Type"]
[null,"Vaya"]
["Alliance","Vaya","T2013 TF","Community Living &\nSupport Individual","CLSI","T2013 TF - Community Living & Support Individual","Quarter hour"]
["Partners","Vaya","T2021 TF HQ\nHQ","Community Living &\nSupport Group","CLSG","T2021 TF HQ HQ - Community Living & Support Group","Quarter hour"]
["Sandhills","Vaya","H2015","Community Networking\nIndividual","CNTI","H2015 - Community Networking Individual","Quarter hour"]
["Trillium","Vaya","H2015 HQ","Community Networking\nGroup","CNTG","H2015 HQ - Community Networking Group","Quarter hour"]
["Vaya","Vaya","S5150","Respite Individual","RSPI","S5150 - Respite Individual","Quarter hour"]
[null,"Vaya","S5150 HQ","Respite Group","RSPG","S5150 HQ - Respite Group","Quarter hour"]
[null,"Vaya","T1005 TD","Respite Nursing RN","RSPR","T1005 TD - Respite Nursing RN","Quarter hour"]
[null,"Vaya","T1005 TE","Respite Nursing LPN","RSPL","T1005 TE - Respite Nursing LPN","Quarter hour"]
[null,"Vaya","H2025","Supported Employment\nIndividual","SEMI","H2025 - Supported Employment Individual","Quarter hour"]
[null,"Vaya","H2025 HQ","Supported Employment\nGroup","SEMG","H2025 HQ - Supported Employment Group","Quarter hour"]
[null,"Vaya","H 2025 TS","Supported Employment\nLTFA Individual","SEMILT","H 2025 TS - Supported Employment LTFA Individual","Quarter hour"]
[null,"Vaya","H2025 TS\nHQ","Supported Employment\nLTFA Group","SEMGLT","H2025 TS HQ - Supported Employment LTFA Group","Quarter hour"]
[null,"Vaya","T2033U1","Supported Living Periodic","SLP","T2033U1 - Supported Living Periodic","Quarter hour"]
[null,"Vaya",null,"Planned Training Pay",null,"FUND - Planned Training Pay"]
[null,"Vaya",null,"Planned Supervision Pay",null,"FUND - Planned Supervision Pay"]
[null,"Vaya"]
[null,"Vaya","T2033","Supported Living Level 1","SLL1","T2033 - Supported Living Level 1","Daily"]
[null,"Vaya","T2033HI","Supported Living Level 2","SLL2","T2033HI - Supported Living Level 2","Daily"]
[null,"Vaya","T2033TF","Supported Living Level 3","SLL3","T2033TF - Supported Living Level 3","Daily"]
[null,"Trillium"]
[null,"Trillium","T2013 TF","Community Living & Support Individual","CLSI","T2013 TF - Community Living & Support Individual","Quarter hour"]
[null,"Trillium","T2021 TF HQ","Community Living & Support Group","CLSG","T2021 TF HQ - Community Living & Support Group","Quarter hour"]
[null,"Trillium","H2015","Community Networking Individual","CNTI","H2015 - Community Networking Individual","Quarter hour"]
[null,"Trillium","H2015 HQ","Community\nNetworking Group","CNTG","H2015 HQ - Community Networking Group","Quarter hour"]
[null,"Trillium","S5150","Respite Individual","RSPI","S5150 - Respite Individual","Quarter hour"]
[null,"Trillium","S5150 HQ","Respite Group","RSPG","S5150 HQ - Respite Group","Quarter hour"]
[null,"Trillium","T1005 TD","Respite Nursing RN","RSPR","T1005 TD - Respite Nursing RN","Quarter hour"]
[null,"Trillium","T1005 TE","Respite Nursing LPN","RSPL","T1005 TE - Respite Nursing LPN","Quarter hour"]
[null,"Trillium","H2025","Supported Employment\nIndividual","SEMI","H2025 - Supported Employment Individual","Quarter hour"]
[null,"Trillium","H2025 HQ","Supported Employment Group","SEMG","H2025 HQ - Supported Employment Group","Quarter hour"]
[null,"Trillium",null,"Planned Training Pay",null,"FUND - Planned Training Pay"]
[null,"Trillium",null,"Planned Supervision Pay",null,"FUND - Planned Supervision Pay"]
[null,"Trillium",null,null,null,null,"Daily"]
[null,"Trillium","T2033","Supported Living Level 1","SLL1A","T2033 - Supported Living Level 1","Daily"]
[null,"Trillium","T2033 HI","Supported Living Level 2","SLL2A","T2033 HI - Supported Living Level 2","Daily"]
[null,"Trillium","T2033 TF","Supported Living Level 3","SLL3A","T2033 TF - Supported Living Level 3","Daily"]
[null,"Sandhills"]
[null,"Sandhills","T2013 TF","Community Living & Support Individual","CLSIS","T2013 TF - Community Living & Support Individual","Quarter hour"]
[null,"Sandhills","T2013 TF\nHQ","Community Living &\nSupport Group","CLSGS","T2013 TF HQ - Community Living & Support Group","Quarter hour"]
[null,"Sandhills","H2015","Community Networking\nIndividual","CNTIS","H2015 - Community Networking Individual","Quarter hour"]
[null,"Sandhills","S5150","Respite Individual","RSPIS","S5150 - Respite Individual","Quarter hour"]
[null,"Sandhills","S5150 HQ","Respite Group","RSPGS","S5150 HQ - Respite Group","Quarter hour"]
[null,"Sandhills","T1005 TD","Respite Nursing RN","RSPRS","T1005 TD - Respite Nursing RN","Quarter hour"]
[null,"Sandhills","T1005 TE","Respite Nursing LPN","RSPLS","T1005 TE - Respite Nursing LPN","Quarter hour"]
[null,"Sandhills","H2025","Supported Employment Individual","SEMIS","H2025 - Supported Employment Individual","Quarter hour"]
[null,"Sandhills","H2025 HQ","Supported Employment\nGroup","SEMGS","H2025 HQ - Supported Employment Group","Quarter hour"]
[null,"Sandhills","H2025 TS","Supported Employment\nLTFU Individual","SEMILTS","H2025 TS - Supported Employment LTFU Individual","Quarter Hour"]
[null,"Sandhills","H2025 TS HQ","Supported Employment LTFU Group","SEMGLTS","H2025 TS HQ - Supported Employment LTFU Group","Quarter Hour"]
[null,"Sandhills","T2033 U1","Supported Living Periodic","SLPS","T2033 U1 - Supported Living Periodic","Quarter Hour"]
[null,"Sandhills",null,"Planned Training Pay",null,"FUND - Planned Training Pay"]
[null,"Sandhills",null,"Planned Supervision Pay",null,"FUND - Planned Supervision Pay"]
[null,"Sandhills"]
[null,"Sandhills","T2033","Supported Living Level 1","SLL1S","T2033 - Supported Living Level 1","Daily"]
[null,"Sandhills","T2033 HI","Supported Living Level 2","SLL2S","T2033 HI - Supported Living Level 2","Daily"]
[null,"Sandhills","T2033 TF","Supported Living Level 3","SLL3S","T2033 TF - Supported Living Level 3","Daily"]
[null,"Partners"]
[null,"Partners","T2013 TF","Community Living &\nSupport Individual","CLSIP","T2013 TF - Community Living & Support Individual","Quarter hour"]
[null,"Partners","T2013 TF HQ","Community Living &\nSupport Group","CLSGP","T2013 TF HQ - Community Living & Support Group","Quarter hour"]
[null,"Partners","H2015","Community Networking\nIndividual","CNTIP","H2015 - Community Networking Individual","Quarter hour"]
[null,"Partners","H2015 HQ","Community Networking\nGroup","CNTGP","H2015 HQ - Community Networking Group","Quarter hour"]
[null,"Partners","S5150","Respite Individual","RSPIP","S5150 - Respite Individual","Quarter hour"]
[null,"Partners","S5150 HQ","Respite Group","RSPGP","S5150 HQ - Respite Group","Quarter hour"]
[null,"Partners","T1005 TD","Respite Nursing RN","RSPRP","T1005 TD - Respite Nursing RN","Quarter hour"]
[null,"Partners","T1005 TE","Respite Nursing LPN","RSPLP","T1005 TE - Respite Nursing LPN","Quarter hour"]
[null,"Partners","H2025","Supported Employment\nIndividual","SEMIP","H2025 - Supported Employment Individual","Quarter hour"]
[null,"Partners","H2025 HQ","Supported Employment\nGroup","SEMGP","H2025 HQ - Supported Employment Group","Quarter hour"]
[null,"Partners","H2025 TS","Supported Employment\nLTFU Individual","SEMILTP","H2025 TS - Supported Employment LTFU Individual","Quarter Hour"]
[null,"Partners","H2025 TS\nHQ","Supported Employment\nLTFU Group","SEMGLTP","H2025 TS HQ - Supported Employment LTFU Group","Quarter Hour"]
[null,"Partners",null,"Planned Training Pay",null,"FUND - Planned Training Pay"]
[null,"Partners",null,"Planned Supervision Pay",null,"FUND - Planned Supervision Pay"]
[null,"Partners"]
[null,"Partners","T2033","Supported Living Level 1","SLL1P","T2033 - Supported Living Level 1","Daily"]
[null,"Partners","T2033 HI","Supported Living Level 2","SLL2P","T2033 HI - Supported Living Level 2","Daily"]
[null,"Partners","T2033 TF","Supported Living Level 3","SLL3P","T2033 TF - Supported Living Level 3","Daily"]
[null,"Alliance"]
[null,"Alliance","T2013 TF","Community Living &\nSupport Individual","CLSIA","T2013 TF - Community Living & Support Individual","Quarter hour"]
[null,"Alliance","T2013 TF HQ","Community Living & Support Group","CLSGA","T2013 TF HQ - Community Living & Support Group","Quarter hour"]
[null,"Alliance","H2015","Community Networking Individual","CNTIA","H2015 - Community Networking Individual","Quarter hour"]
[null,"Alliance","H2015 HQ","Community Networking Group","CNTGA","H2015 HQ - Community Networking Group","Quarter hour"]
[null,"Alliance","S5150","Respite Individual","RSPIA","S5150 - Respite Individual","Quarter hour"]
[null,"Alliance","S5150 HQ","Respite Group","RSPGA","S5150 HQ - Respite Group","Quarter hour"]
[null,"Alliance","T1005 TD","Respite Nursing RN","RSPRA","T1005 TD - Respite Nursing RN","Quarter hour"]
[null,"Alliance","T1005 TE","Respite Nursing LPN","RSPLA","T1005 TE - Respite Nursing LPN","Quarter hour"]
[null,"Alliance","H2025","Supported Employment\nIndividual","SEMIA","H2025 - Supported Employment Individual","Quarter hour"]
[null,"Alliance","H2025 HQ","Supported Employment Group","SEMGA","H2025 HQ - Supported Employment Group","Quarter hour"]
[null,"Alliance","H2025 TS","Supported Employment LTFU Individual","SEMILTA","H2025 TS - Supported Employment LTFU Individual","Quarter Hour"]
[null,"Alliance","H2025 TS HQ","Supported Employment LTFU Group","SEMGLTA","H2025 TS HQ - Supported Employment LTFU Group","Quarter Hour"]
[null,"Alliance",null,"Planned Training Pay",null,"FUND - Planned Training Pay"]
[null,"Alliance",null,"Planned Supervision Pay",null,"FUND - Planned Supervision Pay"]
[null,"Alliance",null,null,null,null,"Daily"]
[null,"Alliance","T2033","Supported Living Level 1","SLL1A","T2033 - Supported Living Level 1","Daily"]
[null,"Alliance","T2033 HI","Supported Living Level 2","SLL2A","T2033 HI - Supported Living Level 2","Daily"]
[null,"Alliance","T2033 TF","Supported Living Level 3","SLL3A","T2033 TF - Supported Living Level 3","Daily"]

{"sheet":"DailyServiceCodes","index":6,"n_rows":21,"n_cols":6,"rows_kept":21,"cut":false,"hidden":true,"merged":[]}
["MCO","MCO Billing\nCode","Description","Code","DropDownSvcs","Unit Type"]
["Vaya",null,null,null,null,"Daily"]
["Vaya","T2033","Supported Living Level 1","SLL1","T2033 - Supported Living Level 1","Daily"]
["Vaya","T2033HI","Supported Living Level 2","SLL2","T2033HI - Supported Living Level 2","Daily"]
["Vaya","T2033TF","Supported Living Level 3","SLL3","T2033TF - Supported Living Level 3","Daily"]
["Sandhills",null,null,null,null,"Daily"]
["Sandhills","T2033","Supported Living Level 1","SLL1S","T2033 - Supported Living Level 1","Daily"]
["Sandhills","T2033 HI","Supported Living Level 2","SLL2S","T2033 HI - Supported Living Level 2","Daily"]
["Sandhills","T2033 TF","Supported Living Level 3","SLL3S","T2033 TF - Supported Living Level 3","Daily"]
["Partners",null,null,null,null,"Daily"]
["Partners","T2033","Supported Living Level 1","SLL1P","T2033 - Supported Living Level 1","Daily"]
["Partners","T2033 HI","Supported Living Level 2","SLL2P","T2033 HI - Supported Living Level 2","Daily"]
["Partners","T2033 TF","Supported Living Level 3","SLL3P","T2033 TF - Supported Living Level 3","Daily"]
["Alliance",null,null,null,null,"Daily"]
["Alliance","T2033","Supported Living Level 1","SLL1A","T2033 - Supported Living Level 1","Daily"]
["Alliance","T2033 HI","Supported Living Level 2","SLL2A","T2033 HI - Supported Living Level 2","Daily"]
["Alliance","T2033 TF","Supported Living Level 3","SLL3A","T2033 TF - Supported Living Level 3","Daily"]
["Trillium",null,null,null,null,"Daily"]
["Trillium","T2033","Supported Living Level 1","SLL1A","T2033 - Supported Living Level 1","Daily"]
["Trillium","T2033 HI","Supported Living Level 2","SLL2A","T2033 HI - Supported Living Level 2","Daily"]
["Trillium","T2033 TF","Supported Living Level 3","SLL3A","T2033 TF - Supported Living Level 3","Daily"]