{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["WO Proposal Fee Calculation"],"not_rendered":{"external_links":2,"defined_names":30},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"WO Proposal Fee Calculation","index":0,"n_rows":54,"n_cols":25,"rows_kept":54,"merged":[[0,20,0,23],[1,20,1,23],[2,2,2,16],[2,20,2,21],[3,7,3,16],[3,20,3,22],[5,7,5,20],[6,0,6,6],[6,7,6,8],[6,9,6,10],[6,11,6,12],[6,13,6,14],[6,15,6,16],[6,17,6,18],[6,19,6,20],[7,0,7,6],[7,7,7,8],[7,9,7,10],[7,11,7,12],[7,13,7,14],[7,15,7,16],[7,17,7,18],[7,19,7,20],[9,0,9,6],[10,1,10,6],[11,1,11,6],[12,1,12,6],[13,1,13,6],[14,1,14,6],[15,1,15,6],[16,1,16,6],[17,1,17,6],[18,1,18,6],[19,1,19,6],[20,1,20,6],[21,1,21,6],[22,1,22,6],[23,1,23,6],[24,1,24,6],[25,1,25,6],[26,1,26,6],[27,1,27,6],[28,1,28,6],[29,1,29,6],[30,1,30,6],[31,1,31,6],[32,1,32,6],[33,1,33,6],[34,1,34,6],[35,1,35,6],[36,1,36,6],[37,0,37,6],[38,0,38,6],[39,1,39,6],[41,20,41,22],[42,20,42,22],[43,20,43,22],[44,6,44,7],[44,20,44,22],[45,6,45,7],[45,20,45,22],[47,18,47,20],[47,21,47,22],[48,18,48,20],[48,21,48,22],[49,18,49,19],[49,20,49,22],[51,18,51,22],[52,18,52,22]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"Consultant Name:  ","Enter name of prime or subconsultant",{"$nulls":3}," "]
[{"$nulls":19},"Contract No.:  ","enter consultants proj. number"]
["Project: ",{"$nulls":18},"Date:  ","2009-01-09T15:34:18.640"]
["Project No.:  B-",{"$nulls":5},"Description: ",{"$nulls":12},"Estimator:  ","insert name"]
[]
[{"$nulls":7},"STAFF CLASSIFICATION"]
["Job Classification",{"$nulls":6},"Position 1",null,"Position 2",null,"Position 3",null,"Position 4",null,"Position 5",null,"Position 6",null,"Position 7",null,"Staff Hours","Salary","Average"]
["Staff",{"$nulls":6},"name",null,"name",null,"name",null,"name",null,"name",null,"name",null,"name"]
[{"$nulls":6},"Applicable Rate","Rate:",null,"Rate:",null,"Rate:",null,"Rate:",null,"Rate:",{"v":0,"d":"$0.00"},"Rate:",null,"Rate:",null,"By","Cost By","Rate Per"]
["Work Activity",{"$nulls":6},"Man hours","Cost/ Activity","Man hours","Cost/ Activity","Man hours","Cost/ Activity","Man hours","Cost/ Activity","Man hours","Cost/ Activity","Man hours","Cost/ Activity","Man hours","Cost/ Activity","Activity","Activity","Task"]
[1,{"$nulls":6}," ",{"v":0,"d":"$0"}," ",{"v":0,"d":"$0"}," ",{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},{"v":0,"d":"$0.00"}]
[2,{"$nulls":6}," ",{"v":0,"d":"$0"}," ",{"v":0,"d":"$0"}," ",{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},{"v":0,"d":"$0.00"}]
[3,{"$nulls":6}," ",{"v":0,"d":"$0"}," ",{"v":0,"d":"$0"}," ",{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},{"v":0,"d":"$0.00"}]
[4,{"$nulls":6}," ",{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},{"v":0,"d":"$0.00"}]
[5,{"$nulls":6},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},{"v":0,"d":"$0.00"}]
[6,{"$nulls":6},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},{"v":0,"d":"$0.00"}]
[7,{"$nulls":6},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},{"v":0,"d":"$0.00"}]
[8,{"$nulls":6},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},{"v":0,"d":"$0.00"}]
[9,{"$nulls":6},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},{"v":0,"d":"$0.00"}]
[10,{"$nulls":6},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},{"v":0,"d":"$0.00"}]
[11,{"$nulls":6},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},{"v":0,"d":"$0.00"}]
[12,{"$nulls":6},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},{"v":0,"d":"$0.00"}]
[13,{"$nulls":6},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},{"v":0,"d":"$0.00"}]
[14,{"$nulls":6},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},{"v":0,"d":"$0.00"}]
[15,{"$nulls":6},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},{"v":0,"d":"$0.00"}]
[16,{"$nulls":6},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},{"v":0,"d":"$0.00"}]
[17,{"$nulls":6},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},{"v":0,"d":"$0.00"}]
[18,{"$nulls":6},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},{"v":0,"d":"$0.00"}]
[19,{"$nulls":6},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},{"v":0,"d":"$0.00"}]
[20,{"$nulls":6},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},{"v":0,"d":"$0.00"}]
[21,{"$nulls":6},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},{"v":0,"d":"$0.00"}]
[22,{"$nulls":6},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},{"v":0,"d":"$0.00"}]
[23,{"$nulls":6},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},{"v":0,"d":"$0.00"}]
[24,{"$nulls":6},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},{"v":0,"d":"$0.00"}]
[25,{"$nulls":6},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},{"v":0,"d":"$0.00"}]
[26,{"$nulls":6},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},{"v":0,"d":"$0.00"}]
[27,{"$nulls":6},0,{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},0,{"v":0,"d":"$0"},{"v":0,"d":"$0.00"}]
["Total Staff Hours",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Total Staff Cost",{"$nulls":7},{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[null,"Total % of Work by Position",{"$nulls":5},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},null," "," "]
[{"$nulls":18},"1 - SUBTOTAL ESTIMATED FEE:",null,null,"(multiplier","1.7)",{"v":0,"d":"$0.00"}]
[{"$nulls":18},"Subconsultant: ",null,"Enter Name of Sub 1"]
[{"$nulls":18},"Subconsultant: ",null,"Sub 2",null,null,{"v":0,"d":"$0.00"}]
[null,null,"ESTIMATE OF SURVEY CREW COSTS",{"$nulls":15},"Subconsultant: ",null,"Sub 3"]
[{"$nulls":3}," 3 - man Survey Crew:",null,null,"crew days at",null,null,"/ day   =",0,{"$nulls":7},"Subconsultant: ",null,"Sub 4"]
[{"$nulls":3}," 4 - man Survey Crew:",null,null,"crew days at",null,null,"/ day   =",0,{"$nulls":7},"Subconsultant: ",null,"Sub 5"]
[{"$nulls":18},"2 - SUBTOTAL ESTIMATED FEE:",{"$nulls":4},{"v":0,"d":"$0.00"}]
[null,"Notes:",{"$nulls":16},"Geotechnical Field and Lab Testing:"]
[null,"1.  This sheet is to be used by Prime Consultant to calculate the Grand Total Fee.",{"$nulls":16},"Survey Fee (or Survey Crew Fee):",{"$nulls":4},0]
[null,"2.  Manually enter fee from each subconsultant.  Unused subconsultant rows may be hidden",{"$nulls":16},"Other Misc. Fee:",null,"Enter Fee Description"]
[null,"3. The basis for work activity descriptions shall be the FICE/FDOT Standard Scope",{"$nulls":16},"3 - SUBTOTAL ESTIMATED FEE:",{"$nulls":4},{"v":0,"d":"$0.00"}]
[null,"    and Staff Hour Estimation Handbook.",{"$nulls":16},"Additional Services (Allowance)"]
[{"$nulls":18},"Reimbursables (Allowance)"]
["City of Miami, C.I.P. Form 118:  Revised 9/15/08",{"$nulls":17},"GRAND TOTAL ESTIMATED FEE:",{"$nulls":4},{"v":0,"d":"$0.00"}]