CMS-718-721 CMS-718-721.BP9SOW - Forms - OCN-0938-0579

Business Proposal Forms For Quality Improvement Organizations (QIOs)

CMS-718-721.BP9SOW - Forms - OCN-0938-0579.xlsx

Business Proposal Forms For Quality Improvement Organizations (QIOs)

OMB: 0938-0579

Document [xlsx]
Download: xlsx | pdf

Overview

F718 BP SUM
QIO F719
QIO F720
QIO F721
QIO STAFFING
QIOSubconts 1
QIOSubconts 2
QIO Staff Sum
QIO ODC
Benef. Protec. Supp.


Sheet 1: F718 BP SUM














1. Name and Address of QIO Organization







3. RFP #





































4: Proposed Contract Period















2. QIO Area (State):







From:
























To:





























Medicare


5. Total Proposed

6. CMS Recommended
7. $
8. %

Contract


Costs

Costs
Difference
DIfference













Direct Cost
























a. LABOR:











1. Professional



$0

$0
$0
#DIV/0!
2. Information Systems



$0

$0
$0
#DIV/0!
3. Corporate Management



$0

$0
$0
#DIV/0!
4. Support Staff



$0

$0
$0
#DIV/0!













SUBTOTAL - Direct Labor



$0

$0
$0
#DIV/0!













b. Leave



#DIV/0!

$0
#DIV/0!
#DIV/0!
c. Fringe Benefits



$0

$0
$0
#DIV/0!













SUBTOTAL - Leave/Fringe



#DIV/0!

$0
#DIV/0!
#DIV/0!













d. Subcontractors











1. Physician Reviewers/ Phys.Advisors



$0

$0
$0
#DIV/0!
2. Other Consultants



$0

$0
$0
#DIV/0!
3. Other Subcontracts



$0

$0
$0
#DIV/0!













SUBTOTAL - Subcontractors



$0

$0
$0
#DIV/0!













e. Travel



$0

$0
$0
#DIV/0!
f. Other Direct Costs



$0

$0
$0
#DIV/0!













SUBTOTAL - DIRECT



#DIV/0!

$0
#DIV/0!
#DIV/0!













g. Indirect Costs



$0

$0
$0
#DIV/0!
h. Pass-thru Costs



$0

$0
$0
#DIV/0!













TOTAL COSTS



#DIV/0!

$0
#DIV/0!
#DIV/0!













i. Fee



$0

$0
$0
#DIV/0!













TOTAL COST WITH FEE



#DIV/0!

$0
#DIV/0!
#DIV/0!













9.















10. Signature of Authorized Official:




CMS USE ONLY

Fringe Rate




















14. Proposal Receipt Date:


Indirect Rate


11. Type or Print Name and Title:




















Other Rate







15. Review By:
































12. DATE:
13. Telephone #














16. Signature/Title:





























Sheet 2: QIO F719

1. RFP Number: 2. Name and Address of QIO Organization:


3. QIO Area (State):
4. Contract Period
























0 0




From: 12/30/1899
























0



0 To: 12/30/1899
























0































5. Quality Data Reporting 6. Other Beneficiary Protection Costs RESERVED 7. Patient Pathways 8. MRSA 9. NH Pressure Ulcers 10. Hospital Pressure Ulcers 11. NH Restraints 12. SCIP 13. Drug Safety 14. Poor Performing NH 15. Core Prevention RESERVED 16. Disparities RESERVED 17. CKD 18. IS 19. Total


Theme: Beneficiary Protection Theme: Beneficiary Protection Theme: Patient Pathways Theme: Patient Safety Theme: Patient Safety Theme: Patient Safety Theme: Patient Safety Theme: Patient Safety Theme: Patient Safety Theme: Patient Safety Theme: Prevention Theme: Prevention Theme: Prevention






HOURS COSTS HOURS COSTS HOURS COSTS HOURS COSTS HOURS COSTS HOURS COSTS HOURS COSTS HOURS COSTS HOURS COSTS HOURS COSTS HOURS COSTS HOURS COSTS HOURS COSTS HOURS COSTS HOURS COSTS

a. LABOR:































1. Professional 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $-

2. Information Systems 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $-

3. Corporate Management 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $-

4. Support Staff 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $-

SUBTOTAL - Direct Labor 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $-


































b. Leave #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

c. Fringe Benefits
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$-

SUBTOTAL - Leave / Fringe #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!


































d. Subcontracts:































1. Physician Reviewers / Phys. Advisors

0.0 $0























0.0 $-

2. Other Consultants
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$-

3. Other Subcontractors
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$-

SUBTOTAL - Subcontracts 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $-


































e. Travel
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$-

f. Other Direct Costs
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$-

SUBTOTAL - DIRECT #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!


































g. Indirect Costs
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$-


































h. Pass-thru Costs
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$-


































TOTAL COSTS #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

i. Fee
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0






$-


































TOTAL COSTS WITH FEE
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!



































































TOTAL PROPOSED PROVIDERS































AVERAGE 3 YR COSTS/PROVIDER






#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!


#DIV/0!
#DIV/0!






#DIV/0!


Sheet 3: QIO F720






FRINGE BENEFIT PROPOSAL












QUALITY IMPROVEMENT ORGANIZATION 9th SOW BUSINESS PROPOSAL













CENTERS FOR MEDICARE & MEDICAID SERVICES







































1. Name and Address of QIO Organization







3. RFP #




0







0




0













0







4: Proposed Contract Period



















2. QIO Area (State):
0





From: 12/30/1899



























To: 12/30/1899























6. Prior Year

7. Projected

8. Prior Year

9. Projected

DETAIL COSTS


Total

Total 3-YR

Total

Total 3-YR




Organization Costs

Organization Costs


Medicare Costs

Medicare Costs
Fringe Benefits













a. Employer's FICA Expense






$0




$0
b. Federal Unemployment Insurance






$0




$0
c. State Unemployment Insurance






$0




$0
d. Disability Insurance






$0




$0
e. Pension Expense






$0




$0
f. Workers Compensation






$0




$0
g. Group Health Insurance






$0




$0
h. Group Life Insurance






$0




$0
i. Empl. Relations & Welfare






$0




$0
j. Leave






$0




$0
k. Other - see attached






$0




$0















l. Total Fringe Benefits






$0




$0
m. Fringe Benefit Rate



0.00%

0.00%

0.00%

0.00%
















Sheet 4: QIO F721



INDIRECT AND OTHER DIRECT COST







QUALITY IMPROVEMENT ORGANIZATION 9th SOW BUSINESS PROPOSAL







CENTERS FOR MEDICARE & MEDICAID SERVICES














1. Name and Address of QIO Organization



3. RFP #


0



0


0







0



4: Proposed Contract Period











2. QIO Area (State):
0

From: 12/30/1899















To: 12/30/1899













5. Prior Year 6. Projected 7. Prior Year 8. Projected 9. Prior Year 10. Projected

DETAIL COSTS
Total Total 3yr. Medicare Medicare 3yr Medicare Medicare 3yr



Indirect Costs Indirect Costs Indirect Costs Indirect Costs Other Direct. Other Direct.


















a. Indirect Labor


$0
$0

b. Indirect Leave


$0
$0

c. Indirect Fringe


$0
$0

d. Rent


$0
$0 $0 $0
e. Storage


$0
$0 $0 $0
f. Utilities


$0
$0 $0 $0
g. Maintenance & Repairs


$0
$0 $0 $0
h. Depreciation


$0
$0 $0 $0
i. Data Processing


$0
$0 $0 $0
j. Equipment Leasing & Rental


$0
$0 $0 $0
k. Office Supplies


$0
$0 $0 $0
l. Reproduction & Printing


$0
$0 $0 $0
m. Telephone


$0
$0 $0 $0
n. Postage & Express Mail


$0
$0 $0 $0
o. Consultants


$0
$0

p. Meeting & Conferences


$0
$0 $0 $0
q. Travel


$0
$0

r. Training


$0
$0 $0 $0
s. Garage & Parking Spaces


$0
$0 $0 $0
t. Dues & Subscriptions


$0
$0 $0 $0
u. Recruiting


$0
$0 $0 $0
v. Temporary Help


$0
$0 $0 $0
w. Continuing Education


$0
$0 $0 $0
x. Legal Fees


$0
$0 $0 $0
y. Accounting/Audit Fees


$0
$0 $0 $0
z. Board of Directors Fees


$0
$0 $0 $0
aa. Insurance


$0
$0 $0 $0
bb. Bank Charges


$0
$0 $0 $0
cc. Other - see attached


$0
$0 $0 $0









dd. ** TOTAL


$0
$0 $0 $0









ee. Indirect Cost Rate

0.00% 0.00%













Sheet 5: QIO STAFFING












11. Average 12. Total 3yr 13. Average 14. Total 3yr
Patient Pathways


19. Average 20. Total 3yr 21. Average 22. Total 3yr 23. Average 24.Total 3yr



29. Average 30. Total 3yr






IS IS IS IS
IS IS IS IS






















5. Proposed
7. Proposed
9. Proposed
Quality Data Quality Data Other Other 15. Average Support 16. Total 3yr 17. Average 18. Total 3yr NH Pressure NH Pressure Hosp. Pressure Hosp. Pressure NH NH 25. Average 26. Total 3yr 27. Average 28. Total 3yr Poor Perfor. Poor Perfor. 31. Average 32. Total 3yr. 33. Average 34. Total 3yr 35. Average 36. Total 3yr 37. Average Prof. Hours IS hrs Corp Admin Support 38. Total 3yr Prof. Labor IS labor Corp Admin Support 39 40 41. Average 42. Total 3yr 43. Average 44. Total 3yr 45. Average
47. Average 48. Total 3yr 49. Average 50. Total 3yr 51. Average Total 52. Leave as a 53. Total 3yr 54. Average Total 55. Total 3yr

1. Staff 2. Position 3. Labor 4. Current Year 1 6. Percent Year 2 8. Percent Year 3 10. Percent Reporting Reporting Benef Protec Benef Protec Patient Pathways Staff Hrs per Patient Pathways MRSA MRSA Ulcers Ulcers Ulcers Ulcers Restraints Restraints SCIP SCIP Drug Safety Drug Safety NH NH Core Preven. Core Preven. Disparities Disparities CKD CKD IS per year per year hours per yr Staff Hrs per IS costs 3yr $$ 3 year Labor $ 3 yr Staff

Total Direct Labor Direct Indirect Labor Indirect Total Labor 46. Total 3yr Direct Leave Direct Leave Indirect Leave Indirect Leave Leave Hours % of Hours Leave Labor and Leave Labor/ 56. FTE

Name Title Category Code Hourly Rate Hourly Rate Change Hourly Rate Change Hourly Rate Change Hours Per Year Labor Costs Hours Per Year Labor Costs Hours Per Year yr, avg Labor Costs Hours Per Year Labor Costs Hours Per Year Labor Costs Hours Per Year Labor Costs Hours Per Year Labor Costs Hours Per Year Labor Costs Hours Per Year Labor Costs Hours Per Year Labor Costs Hours Per Year Labor Costs Hours Per Year Labor Costs Hours Per Year Labor Costs Hours Per Year avg avg avg yr, avg Labor Costs


Labor $$ 3yr

Hours Per Year Labor Costs Hours Per Year Labor Costs Hours Per Year Labor Costs Hours Per Year Costs Hours Per Year Costs Per Year Worked Costs Hours Per Year Leave Costs Per Year
1




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
2




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
3




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
4




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
5




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
6




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
7




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
8




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
9




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
10




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
11




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
12




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
13




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
14




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
15




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
16




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
17




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
18




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
19




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
20




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
21




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
22




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
23




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
24




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
25




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
26




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
27




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
28




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
29




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
30




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
31




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
32




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
33




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
34




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
35




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
36




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
37




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
38




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
39




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
40




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
41




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
42




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
43




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
44




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
45




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
46




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
47




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
48




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
49




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
50




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
51




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
52




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
53




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
54




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
55




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
56




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
57




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
58




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
59




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
60




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
61




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
62




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
63




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
64




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
65




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
66




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
67




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
68




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
69




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
70




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
71




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
72




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
73




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
74




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
75




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
76




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
77




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
78




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
79




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
80




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
81




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
82




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
83




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
84




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
85




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
86




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
87




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
88




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
89




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
90




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
91




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
92




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
93




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
94




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
95




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
96




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
97




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
98




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
99




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
100




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
101




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
102




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
103




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
104




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
105




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
106




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
107




#DIV/0!
#DIV/0!
#DIV/0!
$0
$0
0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0 0 0 0 $0 $- $- $- $-

0.0 $0
$0 0.0 $0
$0
$0 0.0 #DIV/0! $0 0 $0 0.00
Grand Total N/A N/A N/A #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 0.0 $0 0.0 $0 0.0 0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0 0 0 0 0 $0 $- $- $- $-

0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 #DIV/0! $0 0 $0 0.00
By Category
















































0.0














P=Professional


#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 0.0 $- 0.0 $- 0.0
$- 0.0 $- 0.0 $- 0.0 $- 0.0 $- 0.0 $- 0.0 $- 0.0 $- 0.0 $- 0.0 $- 0.0 $- 0



$-





0.0 $- 0.0 $- 0.0 $- 0.0 $- 0.0 $- 0.0 #DIV/0! $- 0 $- 0
I=Info Systems


#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 0.0 $- 0.0 $- 0.0
$- 0.0 $- 0.0 $- 0.0 $- 0.0 $- 0.0 $- 0.0 $- 0.0 $- 0.0 $- 0.0 $- 0.0 $- 0



$-





0.0 $- 0.0 $- 0.0 $- 0.0 $- 0.0 $- 0.0 #DIV/0! $- 0 $- 0
C=Corp Mgmt


#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 0.0 $- 0.0 $- 0.0
$- 0.0 $- 0.0 $- 0.0 $- 0.0 $- 0.0 $- 0.0 $- 0.0 $- 0.0 $- 0.0 $- 0.0 $- 0



$-





0.0 $- 0.0 $- 0.0 $- 0.0 $- 0.0 $- 0.0 #DIV/0! $- 0 $- 0
S=Support Staff


#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 0.0 $- 0.0 $- 0.0
$- 0.0 $- 0.0 $- 0.0 $- 0.0 $- 0.0 $- 0.0 $- 0.0 $- 0.0 $- 0.0 $- 0.0 $- 0



$-





0.0 $- 0.0 $- 0.0 $- 0.0 $- 0.0 $- 0.0 #DIV/0! $- 0 $- 0
Check Cell for Columns: Sum of 114 through 117 should equal value in 112









0.0 $- 0.0 $- 0.0
$- 0.0 $- 0.0 $- 0.0 $- 0.0 $- 0.0 $- 0.0 $- 0.0 $- 0.0 $- 0.0 $- 0.0 $- 0



$-





0.0 $- 0.0 $- 0.0 $- 0.0 $- 0.0 $- 0.0 #DIV/0! $- 0 $- 0.00






































































Averaging
































































Counts 0

0 0

























































Sheet 6: QIOSubconts 1

Physician Reviewer Cost for Beneficiary Protection




1. Current 2. Yr-1 3. Yr-1 4. Yr-1 5. Yr-1 6. Yr-1
Phys. Reviewer Number of Hours Hours Phys. Reviewer Benef. Protection
Hourly Rate Reviews Per Review Per Year Hourly Rate Review Costs









0.0
$0
























7. Yr-2 8. Yr-2 9. Yr-2 10. Yr-2 11. Yr-2
Number of Hours Hours Phys. Reviewer Benef. Protection
Reviews Per Review Per Year Hourly Rate Review Costs








0.0
$0
























12. Yr-3 13. Yr-3 14. Yr-3 15. Yr-3 16. Yr-3 17. Total 3 Yr
Number of Hours Hours Phys. Reviewer Benef. Protection Benef. Protection
Reviews Per Review Per Year Hourly Rate Review Costs Review Costs








0.0
$0 $0





































Sheet 7: QIOSubconts 2
























2. Total 3-Year 3. Total 3-Year 4. Total 3-Year 5. Total 3-Year 6. Total 3-Year 7. Total 3-Year 8. Total 3-Year 9. 10. Total 3-Year 11. Total 3-Year 12. Total 3-Year 13. Total 3-Year 14. Total 3-Year 15. Total 3-Year 16. 17. Total 3-Year 18.


1. Quality Data Other Ben. Patient MRSA NH Pressure Hosp Pressure NH Restraints
SCIP Drug Safety Poor Perf. Core Preven. Disparities CKD
Information Total 19. 20.

Name Reporting Protec. Costs Pathways
Ulcers Ulcers



NH



Services 3 YR Costs Current Activity Proposed Activity


Theme: Beneficiary Protection Theme: Beneficiary Protection Theme: Patient Pathways Theme: Patient Safety Theme: Patient Safety Theme: Patient Safety Theme: Patient Safety
Theme: Patient Safety Theme: Patient Safety Theme: Patient Safety Theme: Prevention Theme: Prevention Theme: Prevention




1 Other Consultants:


















a
















$0

b
















$0

c
















$0

d
















$0

e
















$0

f
















$0

g
















$0

h
















$0

i
















$0

j
















$0

k (See Attached)















$0


Subtotal - Other Consultants $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0






















2 Other Subcontractors:


















a
















$0

b
















$0

c
















$0

d
















$0

e
















$0

f
















$0

g
















$0

h
















$0

i
















$0

j
















$0

k (See Attached)















$0


Subtotal - Other Subcontractors $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0
























Sheet 8: QIO Staff Sum

Labor Category 1. Average 2. Proposed
4. Proposed
6. Proposed
8. Total 9. Total 10. Total 11. Total 12. Total 13. Total 14. Total 15. Total 16. Total 17. Total 18. Total 19. Total 20. Total 21. Total 22. Total 23. Total 24. Total 25. Total 26. Total 27. Total 28. Total 29. Total 30. Total 31. Total 32. Total 33. Total

36 37 38. Total 39. Total 40. Total 41. Total 42. Total 43. Total 44. Total 45. Total 46. Total 47. Total 48. Total 49. Leave as a 50. Total 51. Total 52. Total
Current Average Year 1 3. Percent Average Year 2 5. Percent Average Year 3 7. Percent Quality Data Rep. Quality Data Rep. Other Ben. Protection Other Ben. Protection Patient Pathways Patient Pathways MRSA MRSA NH Pressure Ulcers NH Pressure Ulcers Hosp. Pressure Ulcers Hosp. Pressure Ulcers NH Restraints NH Restraints SCIP SCIP Drug Safety Drug Safety Poor Perfor. NH Poor Perfor. NH Core Preven. Core Preven. Disparities Disparities CKD CKD 34. Total IS 35. Total IS

Direct Labor Direct Labor Indirect Labor Indirect Labor Labor Labor Direct Leave Direct Leave Indirect Leave Indirect Leave Leave % of Hours Leave Labor and Leave Labor and Leave 53.Total FTE
Hourly Rate Hourly Rate Change Hourly Rate Change Hourly Rate Change Hours Labor Costs Hours Labor Costs Hours Labor Costs Hours Labor Costs Hours Labor Costs Hours Labor Costs Hours Labor Costs Hours Labor Costs Hours Labor Costs Hours Labor Costs Hours Labor Costs Hours Labor Costs Hours Labor Costs Hours Labor Costs

Hours Costs Hours Costs Hours Costs Hours Costs Hours Costs Hours Worked Costs Hours Costs Per Year
Professional #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 #DIV/0! $0 0.0 $0 0.00
Information Systems #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 #DIV/0! $0 0.0 $0 0.00
Corporate Management #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 #DIV/0! $0 0.0 $0 0.00
Support Staff #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 #DIV/0! $0 0.0 $0 0.00
Total #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 #DIV/0! $0 0.0 $0 0.00




































































































































































Sheet 9: QIO ODC





OTHER DIRECT COST
















QUALITY IMPROVEMENT ORGANIZATION 9th SOW BUSINESS PROPOSAL
















CENTERS FOR MEDICARE & MEDICAID SERVICES






























1. Name and Address of QIO Organization



3. RFP #











0



0











0
















0



4: Proposed Contract Period





























2. QIO Area (State):
0

From: 12/30/1899

































To: 12/30/1899




























DETAIL COSTS 5. Quality Data Reporting 6. All Other Beneficiary Protection Costs 7. Patient Pathways 8. MRSA 9. NH Pressure Ulcers 10. Hospital Pressure Ulcers 11. NH Restraints 12. SCIP 13. Drug Safety 14. Poor Performing NH 15. Core Prevention 16. Disparities 17. CKD 18. IS Total Projected Medicare - 3yr Other Direct Costs
d. Rent

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
e. Storage

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
f. Utilities

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
g. Maintenance & Repairs

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
h. Depreciation

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
i. Data Processing

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
j. Equipment Leasing & Rental

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
k. Office Supplies

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
l. Reproduction & Printing

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
m. Telephone

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
n. Postage & Express Mail

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
o. Consultants
















p. Meeting & Conferences

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
q. Travel
















r. Training

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
s. Garage & Parking Spaces

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
t. Dues & Subscriptions

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
u. Recruiting

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
v. Temporary Help

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
w. Continuing Education

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
x. Legal Fees

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
y. Accounting/Audit Fees

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
z. Board of Directors Fees

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
aa. Insurance

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
bb. Bank Charges

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
cc. Other - see attached

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0


















TOTAL

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0






































Sheet 10: Benef. Protec. Supp.

1. Name and Address of QIO Organization: 2. QIO Area (State):
3. Contract Period


























0
0 From: 12/30/1899

























0
To: 12/30/1899

























0































4. Quality of Care Reviews Cost Per Case 5. Utilization Reviews Cost Per Case 6. Hospital Based Notice Appeals Cost Per Case 7. Fee-for-Service (FFS) Expedited Appeals Costs Per Case 8. Medicare Advantage (MA) Fast Track Appeals Cost Per Case 9. EMTALA: 5-day Reviews Costs Per Review 10. EMTALA: 60-day Reviews Costs Per Review 11. Quality Improvement Activities (QIA) Costs 12. Alternative Dispute Resolution Costs Per ADR 13. Sanction Activities Costs Per Sanction 14. Physician Acknowledgement Monitoring 15. Collaboration with CMS Contractors 16. Transparency Through Reporting 17. Beneficiary Help Line 18. Other Non-Review Activities 19. Total




















HOURS COSTS HOURS COSTS HOURS COSTS HOURS COSTS HOURS COSTS HOURS COSTS HOURS COSTS HOURS COSTS HOURS COSTS HOURS COSTS HOURS COSTS HOURS COSTS HOURS COSTS HOURS COSTS HOURS COSTS HOURS COSTS
a. LABOR:
































1. Professional





























0.0 $-
2. Information Systems





























0.0 $-
3. Corporate Management





























0.0 $-
4. Support Staff





























0.0 $-
SUBTOTAL - Direct Labor 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $-


































b. Leave





























0.0 $-
c. Fringe Benefits






























$-
SUBTOTAL - Leave / Fringe 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $-


































d. SUBCONTRACTS:
































1. Physician Reviewers / Phys. Advisors





























0.0 $-
2. Other Consultants






























$-
3. Other Subcontractors






























$-
SUBTOTAL - Subcontracts 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $-


































e. Travel






























$-
f. Other Direct Costs






























$-
SUBTOTAL - DIRECT 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0


































g. Indirect Costs
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$-


































h. Pass-thru Costs
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$-


































TOTAL COSTS 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0 0.0 $0
i. Fee
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$-


































TOTAL COSTS WITH FEE
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$-
Projected Volume - # of cases for:

















Year 1






















Year 2






















Year 3
























































GRAND TOTAL: $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0




































































** Please note, the totals for these activities DO NOT roll into the column OTHER BENEFICIARY PROTECTION on the form "QIO F719".
































File Typeapplication/vnd.openxmlformats-officedocument.spreadsheetml.sheet
File Modified0000-00-00
File Created0000-00-00

© 2024 OMB.report | Privacy Policy