This is what you get when you don't show your work.
OK, I'm a programmer, I suck at math :D . Actually, I whipped up a spreadsheet and looking at it now, I see that I hosed up at least three things. So, let me try again and I will show my work:
Function Project Hours Months used Rate Cost
1...