{"text_format":"1","workbook":"xlsx","n_sheets":30,"sheets":["START","Instructions","Classification Descriptions","Cover Sht","Project Info","Fee Summary","DIRECT COST","Labor Summary","MAPPING","SURVEYS","DESIGN STUDY","PFR","RW","FFR","FOR","QAQC","GEOTECH","DRAINAGE","PERMITS","TRAFFIC ANALYSIS","NATURAL RESOURCES","NEPA","NOISE","CULTURAL RESOURCES","STR1","STR2","STR3","MiscSTR","SPECIALIZED SERVICE","OH Certification"],"not_rendered":{"charts":0,"images":3,"macros":0,"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":"START","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Instructions","index":1,"n_rows":112,"n_cols":3,"rows_kept":112,"cut":false,"hidden":false,"merged":[[20,0,20,2],[21,0,21,1],[22,0,22,1],[23,0,23,2],[14,0,14,1],[15,0,15,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[9,1,9,2],[10,0,10,2],[11,0,11,1],[12,0,12,1],[13,0,13,1],[44,0,45,0],[44,1,45,1],[44,2,45,2],[46,1,46,2],[47,0,48,0],[47,1,48,2],[39,1,40,1],[39,0,40,0],[41,2,42,2],[41,1,42,1],[41,0,42,0],[7,1,7,2],[8,1,8,2],[6,1,6,2],[0,0,0,2],[1,0,1,2],[2,0,2,2],[3,1,3,2],[4,1,4,2],[24,0,24,2],[26,1,26,2],[58,1,58,2],[108,0,108,2],[49,0,49,2],[55,1,55,2],[27,1,27,2],[28,1,28,2],[25,1,25,2],[32,0,32,2],[34,0,34,2],[91,1,92,2],[91,0,92,0],[39,2,40,2],[93,1,94,2],[61,1,61,2],[110,1,110,2],[111,1,111,2],[100,1,103,2],[93,0,94,0],[95,0,98,0],[95,1,98,2],[74,0,74,2],[100,0,103,0],[86,0,86,2],[90,0,90,2],[104,0,104,2]]}
["INSTRUCTIONS FOR COMPLETING THE PROFESSIONAL SERVICES PRE-AWARD FEE PROPOSAL WORKSHEETS"]
[]
["GENERAL "]
[1,"Input cells are shaded in light yellow. "]
[2,"Do not change or overwrite the cells with formulas in them. Only enter data into the light yellow shaded cells."]
[3,"Green shaded cells indicate final numbers and light blue shaded cells indicate information is pulled from another sheet."]
[4,"All wage rates are subject to verification."]
[5,"Submit 2 Hard copies along with an electronic copy (PDF) of entire package as shown in FEE PROPOSAL ORGANIZATION below and this spreadsheet."]
[6,"Proposal shall be printed single sided."]
[7,"All tabs not used should be hidden so as to not clutter the proposal with unused blank sheets.  However, if a tab is used, all sheets of that tab need to be included in the proposal, even if blank."]
["FEE PROPOSAL ORGANIZATION"]
["            Cover Sheet (From WVDOH Approved Proposal Workbook)"]
["            Table of Contents"]
["            Technical Narrative"]
["            PMD (If Applicable)"]
["            WVDOH Approved Fee Proposal Workbook"]
["            WVDOH Audit Letter of Approval"]
[]
["            Appendix Order"]
["                        Final Approved Scope of Work Notes"]
["                        Sub-Consultant(s) Fee Proposal(s) (Same format as Prime Consultant including WVDOH Audit Letter of Approval)"]
["                        Estimates for Sub-Contractors"]
[]
["Note:  Sub-Contractors shall include AASHTO Certification Form if they do not have FAR Audit.  This is for company approved audits."]
["COVER SHEET"]
[1,"Select the fee type from drop down menu - Lump Sum or Cost Plus Fixed Fee."]
[2,"Select the type of proposal from drop down menu - Engineering Agreement or Supplemental # or Post Design Services.  If choosing Supplemental #, type in the appropriate number in the cell to the right."]
[3,"Input project name/number provided by the WVDOH.  Must match information provided by the Department."]
[4,"Input State Project Number, Federal Project Number (both Engineering and Construction) and County.  If no Federal numbers, enter N/A."]
[5,"Input preparer's contact information including phone no. and email address."]
[6,"Input submission date and if a revision, leave original date and add revision date(s) below."]
[7,"Project information from this sheet will translate to subsequent sheets so all information is prefilled."]
["PROJECT INFORMATION SHEET"]
[1,"Provide project specific data.","Data shall include the following:  Roadway ___ feet, Bridge ___ feet,  No. of Bridges, No. of Cores per Structure, No. of Cores on the Roadway, No. of Hydraulic Sections, Hydraulic Length ___miles."]
["FEE SUMMARY"]
[1,"Input Overhead Rate."]
[2,"Input Escalation Factor.","Must be approved by the Department."]
[3,"Input Approved Profit Percentage."]
[4,"Input the Facilities Cost of Capital Rate."]
[5,"Input Employee Information (ID No.) in Applicable Category.","Enter each employee under the job classification in which each will be performing work. In general, an employee should not be listed in multiple labor categories.  Use employee number, if applicable, if not, only use initials and not full name."]
[]
[6,"Input Weighted Percentage for Each Employee.","Percentages for each category shall equal 100%. This is the percentage of the work each employee is likely to perform during the course of the project."]
[]
[7,"Input Certified Wage Rate for Each Employee."]
[8,"Sign the Certification With Effective Date.","A responsible company official (generally the CFO or higher level executive) must certify that the payroll register denotes actual existing wage rates."]
[]
[9,"At the bottom of Sheet 1, where Subconsultants and their corresponding costs are input, a column was added to the right of the cost for input of the sub's total hours."]
[10,"On Sheet 1, next to the 'Subtotal' or Cell H41, there is a check to make sure the hours from all the tabs are being tabulated into the Labor Summary Tab.  Mainly this can be a problem when using the SPECIALIZED SERVICE Tab because the hours do not automatically populate into the Labor Summary table.  Another example would be if there were more than three structures and the extra structures were not added."]
[]
["OVERTIME CALCULATIONS"]
[null,"Overtime Hours Calculation:"]
[null,"To calculate the number of hours to report as Overtime, estimate how many regular hours of work are within the schedule that has been set.   Record the total task hours as regular hours.  "]
[null," If regular working hours within the schedule are less than the hours required for the task, the difference between the two is the overtime hours that will be recorded and  charged at 1/2 the regular hourly rate.  "]
[]
[null,"For Example:"]
[null,"Schedule duration is 8 weeks and 1 Eng Tech/CADD has been assigned to complete task."]
[null,"8 weeks = 320 hours (8 X 40 hours per week)"]
[null,"Task requires 400 hours"]
[null,"Record 400 hours regular time and 80 (400-320) hours of Overtime.  The 80 hours will only be charges at 1/2 the regular hourly rate."]
[]
[null,"The following is an example of how overtime is calculated within the spreadsheet.  "]
[null,"Profit can be applied to the premium time but no overhead is allowed."]
[null,null,"Premium Time Calculations"]
[null,"Classification                            Hourly Rate           Hrs. Worked","Cost                                       Classification             Premium Rate                  OT Hours                Total                                                                                                         "]
[null,"Project Manager                       $78.00                                 8",624]
[null,"Eng Tech/CADD                         $37.33                             400","$14,932.00                           Eng Tech/CADD                 $18.67                              80                   $1,493.60"]
[null,"2 Man Survey Crew                 $74.25                              600","$44,550.00                             2 Man Survey                   $37.13                            280                 $10,396.40"]
[null,"Total","$60,106.00                                                                                                                                            $11,890.00"]
[]
[null,"Labor Hours                                                                     $60,160.00"]
[null,"Overhead  (150%)                                                         $90,159.00"]
[null,"Premium Time                                                               $11,890.00"]
[null,"Profit (10%)                                                                     $16,220.90","Profit can be applied to the premium time but overhead is not allowed.  "]
[null,"Total                                                                                  $178,429.90"]
["DIRECT COSTS"]
[1,"Input air travel costs.","This includes no. of trips, no. of persons and cost per ticket."]
[2,"Input travel to the project site.","This includes roundtrip Mileage and no. of anticipated trips.  Not to be used if Car Rental is included."]
[3,"Input Car Rental.","This includes car rental fee and gas.  Not to be used if mileage is included.  "]
[4,"Input Parking Fee."]
[5,"Input Tolls."]
[6,"Input no. of full day meals.","Full day meals can only be charged in conjunction with 2 overnight stays and is input per person."]
[7,"Input no. of travel day(s).","Travel day meals are the first and last day of travel and can only be charged with an overnight stay and is input per person. Charged at 75% of full day per diem. "]
[8,"Input no. of lodging night stays.","This is input per person."]
[9,"Input postage for mailings."]
[10,"Input reproduction costs.","Reproductions costs for file copies only.  All submissions are electronic to ProjectWise."]
[11,"Input miscellaneous expenses.","These costs apply to survey services only."]
["LABOR CATEGORIES SHEETS"]
[1,"Select the Appropriate Work Sheet.","Select the appropriate sheet to enter task assignments based on scope of work from the Department.  "]
[2,"All Project Information, Rates, Overhead, etc. is prefilled."]
[3,"Input Hours for each task based on each job classification.","Enter the total work hours corresponding to the job classification for each task as per scope of work from the Department.  "]
["GEOTECH SHEET"]
[1,"Under Item A, include estimated personnel time for test boring layout and work associated with putting together core boring documents, soliciting for bids, evaluation of bids, and boring contract administration.  Include direct costs for these tasks on Sheet 4."]
[]
[2,"Under Item B, include time for services which is in excess of the work required to develop a typical Geotechnical Investigation report.  The excess work tasks typically include supervision, attendance of project review meetings, and performing special analyses such as GRLWEAP, LPILE, and retaining walls.  Include direct costs for these tasks on Sheet 4."]
[]
[3,"Under Item C, include time for work typically required to develop a standard Geotechnical Investigation report.  These tasks include boring inspection, assigning lab testing, development of test boring logs, foundation analysis of bridge substructures, cut slope analysis and design, fill embankment analysis, settlement analysis, and development of preliminary and final Geotechnical Investigation reports.  Direct costs associated with this item should be included on Sheet 5 and include travel expenses, meals and lodging for site visits and boring inspection as well as all soil and rock laboratory tests necessary for the investigation."]
[]
[]
[]
[4,"Sheet 6 of the Geotech Tab is used to estimate the costs associated with performing the test borings, concrete coring, and any required concrete testing."]
[5,"In order to avoid confusion in the auditing process, the hours for Items A and B appear in the Labor Summary Tab, but the hours for Item C do not.  When the prime consultant does the geotechnical work, the cost and hours for Item C will now show in a line in the Fee Summary tab below the 'Boring Cost' and 'Concrete Coring and Testing' called 'Geotechnical (Prime)'.  This is to avoid a potential \"double-dip\" of the hours.  When a sub is doing the geotechnical, they will fill out their spreadsheet like they are the prime and then their total cost and hours should be input by the prime onto the Fee Summary tab at 'Geotechnical (Sub)'."]
[]
[]
[]
["NATURAL RESOURCES SHEET"]
[1,"All Project Information, Rates, Overhead, etc. is prefilled."]
[2,"Input Hours for each task based on each job classification.","Enter the total work hours corresponding to the job classification for each task as per scope of work from the Department.  "]
[3,"Input the Species for individual species surveys.","Each species included in the scope of work will have a separate T&E Species task as directed by the Department."]
["SPECIALIZED SERVICE SHEET"]
[1,"To be used only at the direction of the Department.","Also used for subcontractors."]
[2,"This tab requires input for most everything, including, but not limited to, classifications used, wage rate of each classification, tasks and sub-tasks."]
[3,"After the classifications used has been determined and input, the total hours then need to be referenced back to the Labor Summary Tab in order to be included in the total hours and cost on the Fee Summary."]

{"sheet":"Classification Descriptions","index":2,"n_rows":55,"n_cols":1,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
["Classification Descriptions:"]
[]
["Senior Project Manager – An executive level employee that performs cursory reviews and acts as a resource for the project manager.  "]
[]
["Project Manager – Supervises the activities of the project team, subconsultants, and subcontractors so that there is a successful completion to the project.  Maintains communication with the client’s representatives throughout the project.  Monitors both budget and schedule, performs quality assurance functions prior to each submittal.  This individual is typically a registered professional, if applicable.  "]
[]
["Administrative Assistant – Performs tasks of limited complexity involving clerical/secretarial support for the Project Manager and project team.  These include but are not limited to general office duties such as answering phones, preparing correspondence and reports, scheduling and maintaining calendars of appointments, setting up meetings, making travel arrangement, taking meeting minutes, etc. This individual typically will have a high school education or technical certificate in their field.  "]
[]
["Senior Engineer – Supervises the activities of the Engineers/Designers involved in the project so that the project is completed in a timely manner, to the quality standards desired by the client, and within budget.  The Senior Engineer aids in determining major project design decisions, assigns duties, and monitors progress of the Engineers and Designers, performs and checks design computations, prepares sketches, constructions cost estimates and drafts specifications.  This individual typically will have a college degree and be registered in their field.  This would include senior level engineers from the following fields but not limited to:  Structural, Highway, Traffic and Geotechnical."]
[]
["Engineer – Performs systematic, routine computations in accordance with codes and practices of the client, prepares drawings, and oversees activities of Designers.  The Engineer will refine sketches and develop construction documents.  This individual typically will have a college degree and be registered in their field.  "]
[]
["Traffic Engineer – Performs  traffic and capacity analysis of existing and proposed roadways and intersections, including review of traffic data, in accordance with codes and practices of the client.  Develops required reports and recommendations for safety improvements based on the traffic data .  This individual is typically a registered professional."]
[]
["Senior Designer – Supervises the activities of Designers involved in the project.  Performs minor calculations and prepares drawings from information provided by the Senior Engineer or Engineer.  Needs little guidance in these areas.  Converses with Engineer and other subject matter experts to determine nature and type of required detailed working drawings and to interpret design concepts.   This individual typically will have a college degree or technical certificate in their field.  New graduate engineers are included in this category."]
[]
["Designer – Prepares final drawings from layouts prepared by Engineer or Senior Designer or from drawings, sketches and/or verbal instructions.  This individual will typically have a high school education or technical certificate in their field.  CADD Operators and GIS Specialist are included in this category.  "]
[]
["Geologist – Performs studies to identify the geological factors that could affect the location, design, construction, operation, and maintenance of engineering works.  Typical responsibilities include collecting, analyzing and interpreting geologic data, conducting field work to investigation geologic features, examination and logging of samples collected from test borings, preparation of test boring logs, and assist in preparation of geotechnical reports.  This individual typically will have a college degree in geology.  "]
[]
["Geotech Technician – Works under the supervision and direction of a Geotechnical Engineer to perform manual or technical tasks involving geotechnical investigations and earthwork inspections.  This individual typically has a high school education and technical certificates in their field.  This include geotechnical file inspector.  "]
[]
["Senior Surveyor – Professional licensed surveyor that oversees the collection of survey data in the field.  This individual supervises the field work of professional surveyors and survey crews for location and design surveys, including boundaries and topographic surveys.  Maintains final responsibility for the planning and direction of all aspects of the surveying operations.  Typically has a college degree and professional license."]
[]
["Surveyor – Professional licensed surveyor that plans, directs and supervises the field work of a survey crews for location and design surveys, including boundaries and topographic surveys.  Oversees or conducts surveys of areas and provides data relevant to the feature being surveyed.  Typically has a college degree and/or professional license.  "]
[]
["Survey Technician – Works under the supervision and direction of the surveyor to perform manual or technical tasks of limited complexity involving moderate skills and techniques of survey and right of way research and questionnaires.  Performs fieldwork tasks related to boundaries, construction, and mapping requirement of survey projects. This individual typically has a high school education or technical certificate in their field.  "]
[]
["Photogrammetrist –Works with aerial  photographs and LiDAR images to produce maps or scale drawings."]
[]
["Stereo Compiler–Collects, measures and interprets geographic information in order to create and update maps .  Typically has a degree in cartography, geography, geomatics or surveying.  "]
[]
["Archaeological Principal Investigator – Supervises the activities of the archaeologists involved on the project and is responsible for the technical quality of the research and reporting. Meets the Secretary of the Interior Standards per 36CFR Part 61."]
[]
["Senior Archaeologist – Under the direction of the Archaeological Principal Investigator, directs field and laboratory archaeological research in accordance with Section 106 of the National Historic Preservation Act. Will include field director, crew chief, senior field director, and laboratory manager or director."]
[]
["Archaeologist – Performs research, excavation, and laboratory analysis under the supervision of a senior archaeologist and Archaeological PI. Will include staff archaeologist, project archaeologist, research assistant, and laboratory associate."]
[]
["Geomorphologist – qualified geomorphologist capable of assessing and documenting the ages and types of landforms and depositional processes within a project area."]
[]
["Species Qualified Surveyor – Environmental surveyor holding certifications from the managing agency to supervise the completion of floral or faunal surveys. Will design the survey protocol to meet agency guidelines and actively oversee the completion and reporting. Will include qualified botanist, malacologist, and holders of federal collection permits."]
[]
["Senior Environmental Scientist – Senior level environmental scientist with supervisory responsibility for the project. Responsible for the analysis and documentation of environmental issues and compliance for the project. Will include biologists, chemists, geologists, senior field director, and hydrologists."]
[]
["Environmental Scientist – Scientist completing the analysis, fieldwork, and documentation of environmental issues and compliance for the project under the direction of a senior environmental scientist. Will include biologists, chemists, geologists, hydrologists, and divers."]
[]
["Senior Structural Historian – Supervises the activities of the historians involved on the project and is responsible for the technical quality of the research and reporting. Meets the Secretary of the Interior Standards per 36CFR Part 61.  Will include senior field director."]
[]
["Structural Historian – Under the direction of the Senior Structural Historian, completes fieldwork and historic research in accordance with Section 106 of the National Historic Preservation Act."]
[]
["Historian – Researcher for historical data, will assist with report writing and documentation for the project."]
[]
["Environmental Specialist –This category will be used for any specialized researcher needed for project completion, may include geophysicist, forensic archaeologist/anthropologist, species experts, etc."]
[]
["Environmental Field Technician – Performs fieldwork and data analysis under immediate supervision. May be related to any environmental aspect of a project (biology, archaeology, history, air quality, etc.). Will include field technician, lab technician, and temporary staff."]

{"sheet":"Cover Sht","index":3,"n_rows":48,"n_cols":15,"rows_kept":48,"cut":false,"hidden":false,"merged":[[9,0,10,5],[9,6,10,6],[9,7,10,9],[1,0,2,9],[4,0,5,9],[45,1,45,7],[14,0,14,9],[17,4,17,9],[18,4,18,9],[19,4,19,9],[20,3,20,7],[26,0,26,9],[33,2,33,7],[32,2,32,7],[40,1,40,7],[41,1,41,7],[42,1,42,7],[43,1,43,7],[44,1,44,7],[31,2,31,7]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENGINEERING  AGREEMENT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUPPLEMENTAL #  "]
["COST PLUS FIXED FEE PROPOSAL",null,null,null,null,null,null,null,null,null,null,null,null,null,"POST  DESIGN  SERVICES"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LUMP SUM FEE PROPOSAL"]
["ENGINEERING  AGREEMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,"COST PLUS FIXED FEE PROPOSAL"]
[]
[]
[]
[]
["NAME OF PROJECT PROVIDED BY DEPARTMENT"]
[]
[]
[null,"State Project: ",null,null,"X"]
[null,"Federal Project (ENG):   ",null,null,"x"]
[null,"Federal Project (CON):   ",null,null,"x"]
[null,null,"    County:","x"]
[]
[null,null,null,"Consulting Firm"]
[]
[null,null,null,"of"]
[]
["[Consulting Firm's Name]"]
[]
[]
[]
[]
[null,null,"[Proposal Contact Person]"]
[null,"Phone","(xxx) xxx-xxxx"]
[null,"Email"]
[]
[null,null,null,"Submitted to:"]
[null,null,null,"West Virginia "]
[null,null,null,"Department of Transportation"]
[null,null,null,"Division of Highways"]
[]
[null,"2020-07-02"]
[]
[]
[]
[]
[]
[]
[null,null,null,"WVDOH FEE PROPOSAL 1.0.8"]

{"sheet":"Project Info","index":4,"n_rows":38,"n_cols":11,"rows_kept":38,"cut":false,"hidden":false,"merged":[[5,7,5,11],[6,7,6,11],[7,7,7,11],[8,7,8,11]]}
[null,null,null,null,null," PROJECT INFORMATION SUMMARY"]
[null,null,null,null,null,{"$f":"+'Cover Sht'!A15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"}]
[null,"State Project:",{"$f":"+'Cover Sht'!E18","v":"X"},null,null,null,"County:",{"$f":"+'Cover Sht'!D21","v":"x"}]
[null,"Federal Project:",{"$f":"+'Cover Sht'!E19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"+'Cover Sht'!A27","v":"[Consulting Firm's Name]"}]
[null,null,null,null,null,null,"Sub- Consultants:",null,null,null," "]
[null,"Est.Const. $ ",0,null,null,null,null,"Sub-consultant - service"]
[null,"Est.CP. $ ",{"$f":"+'Fee Summary'!H58","v":0},{"$f":"C7/C6","v":{"$error":"#DIV/0!"}},null,null,null,"Sub-consultant - service"]
[null,null,null,null,null,null,null,"Sub-consultant - service"]
[null,"Project Duration ",null,null,"Months",null,null,"Sub-consultant - service"]
[]
[null,"Length: ",null,null,null,null,"Roadway","Bridges","Box Cul","Ret. Wall"]
[null,null,"    1) Mainline",null,null,{"$f":"(G12+H12)/5280","v":0},0,0,0,0]
[null,null,"    2) Conn.& Side Rds ",null,null,{"$f":"(G13+H13)/5280","v":0},0,0,0,0]
[null,null,"    3) Interchanges",null,null,{"$f":"(G14+H14)/5280","v":0},0,0,0,0]
[null,null,"    4) Approaches ",null,null,{"$f":"(G15+H15)/5280","v":0},0,0,0,0]
[null,null,null,null,"Total",{"$f":"(G16+H16)/5280","v":0},{"$f":"SUM(G12:G15)","v":0},{"$f":"SUM(H12:H15)","v":0}]
[null,"Structures:",null,null,null," ","Bridges","Box Cul","Ret. Wall"]
[null,null,"    1) Mainline",null,null," ",0,0,0]
[null,null,"    2) Connector & Side Roads",null,null," ",0,0,0]
[null,null,"    3) Interchanges",null,null," ",0,0,0]
[null,null,null,null,"Total",null,{"$f":"SUM(G18:G20)","v":0},{"$f":"SUM(H18:H20)","v":0},{"$f":"SUM(I18:I20)","v":0}]
[null,"Borings:"]
[null,null,"Roadway & Structures",null,null,null,"Roadway","Bridges","Ret. Wall"]
[null,null,"    1) Mainline",null,null,null,0,0,0]
[null,null,"    2) Connector & Side Roads",null,null,null,0,0,0]
[null,null,"    3) Interchanges",null,null,null,0,0,0]
[null,null,"    4) Approaches ",null,null,null,0,0,0]
[null,null,null,null,"Total",{"$f":"SUM(G28:I28)","v":0},{"$f":"SUM(G24:G27)","v":0},{"$f":"SUM(H24:H27)","v":0},{"$f":"SUM(I24:I27)","v":0}]
[]
[null,"Parcels Involvement:"]
[null,null,null,0,"Deeds"]
[null,null,null,0,"Description"]
[null,null,null,0,"Questionnaires"]
[]
[null,"Hydraulic Survey:",null,null,null,null,"Hyd. Reach",null,"# X Sect"]
[null,null,"Structure",null,null,null,0,"Ft",{"$f":"G36/100","v":0}]
[]
[null,null,null,null,null,"(According to the WVDOH Drainage Manual, typically 8-12 X-Sections)"]

{"sheet":"Fee Summary","index":5,"n_rows":62,"n_cols":64,"rows_kept":62,"cut":false,"hidden":false,"merged":[[56,3,56,6],[52,3,52,6],[51,3,51,6],[53,3,53,6],[54,3,54,6],[55,3,55,6],[25,1,25,3],[40,8,41,8],[50,5,50,6],[30,1,30,3],[36,1,36,3],[47,3,47,6],[48,3,48,6],[49,3,49,6],[38,3,38,5]]}
[null,null,null,null," TOTAL COST SUMMARY",null,null,null,null,null,null,null,null,null," TOTAL COST SUMMARY",null,null,null,null,null,null,null,null,"PROPOSED DIRECT LABOR RATES ",null,null,null,null,null,null,null,null,null,null,"CERTIFICATION OF LABOR RATES",null,null,null,null,null,null,null,null,null,null,null,"CERTIFICATION OF LABOR RATES",null,null,null,null,null,null,null,null,null,null,null,"CERTIFICATION OF LABOR RATES"]
[null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,"PRIME CONSULTANT"]
[null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"}]
[null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Senior Project Manager",null,null,null,"Blended",null,"Senior Designer",null,null,null,"Blended",null,"Senior Surveyor",null,null,null,"Blended",null,"Archaeological Principal Investigator",null,null,null,"Blended",null,"Senior Environmental Scientist",null,null,null,"Blended",null,"Environmental Specialist",null,null,null,"Blended"]
[null,null,null,null,null,null,null,null,null,null,"*OVERTIME",null,null,null,null,null,null,null,null,"EXPENSE FACTOR",null,null,null,null,null,null,null,null,null,"Employee/No. ",null,null,"Rate","Rate",null,"Employee/No. ",null,null,"Rate","Rate",null,"Employee/No. ",null,null,"Rate","Rate",null,"Employee/No. ",null,null,"Rate","Rate",null,"Employee/No. ",null,null,"Rate","Rate",null,"Employee/No. ",null,null,"Rate","Rate"]
[" ","Classification",null,null,"Labor-hrs",null,"**Rate","Direct Cost"," ",null,"Classification",null,null,"OT Hours","OT%","** OT Rate","OT Direct Cost",null,null,"Labor",null,1,null," ",null,null,null,null,null,"Employee ",null,0,0,{"$f":"AF10*AG10","v":0},null,"Employee ",null,0,0,{"$f":"AL10*AM10","v":0},null,"Employee ",null,0,0,{"$f":"AR10*AS10","v":0},null,"Employee ",null,0,0,{"$f":"AX10*AY10","v":0},null,"Employee ",null,0,0,{"$f":"BD10*BE10","v":0},null,"Employee ",null,0,0,{"$f":"BJ10*BK10","v":0}]
[null,"Senior Project Manager",null,null,{"$f":"+'Labor Summary'!U9","v":0},null,{"$f":"W26+X26","v":0},{"$f":"CEILING(E11*G11,0.01)","v":0},null,null,"Administrative Assistant",null,null,{"$f":"+'Labor Summary'!AQ9","v":0},{"$f":"+IF(E13=0, ,N11/E13)","v":0},{"$f":"+'Fee Summary'!$AH$25/2","v":0},{"$f":"+N11*P11","v":0},null,null,"Overhead",null,1.8,null,null,null,null,null,null,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0]
[null,"Project Manager",null,null,{"$f":"+'Labor Summary'!U10","v":0},null,{"$f":"W27+X27","v":0},{"$f":"CEILING(E12*G12,0.01)","v":0},null,null,"Senior Designer",null,null,{"$f":"+'Labor Summary'!AQ13","v":0},{"$f":"+IF(E17=0, ,N12/E17)","v":0},{"$f":"+'Fee Summary'!$AN$19/2","v":0},{"$f":"+N12*P12","v":0},null,null,"**Escalation",null,0,null,null,null,null,null,null,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,{"$f":"AL12*AM12","v":0},null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0]
[null,"Administrative Assistant",null,null,{"$f":"+'Labor Summary'!U11","v":0},null,0,{"$f":"CEILING(E13*G13,0.01)","v":0},null,null,"Designer",null,null,{"$f":"+'Labor Summary'!AQ14","v":0},0,{"$f":"+'Fee Summary'!$AN$31/2","v":0},{"$f":"+N13*P13","v":0},null,null,null,null,{"$f":"SUM(V10:V12)","v":2.8},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF10:AF12)","v":0},null,{"$f":"SUM(AH10:AH12)","v":0},null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0]
[null,"Senior Engineer",null,null,{"$f":"+'Labor Summary'!U12","v":0},null,0,0,null,null,"Geologist",null,null,{"$f":"+'Labor Summary'!AQ15","v":0},0,{"$f":"+'Fee Summary'!$AN$40/2","v":0},{"$f":"+N14*P14","v":0},null,null,"Profit",null,0.1,null,null,null,null,null,null,null,"Project Manager",null,null,null,"Blended",null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0]
[null,"Engineer",null,null,{"$f":"+'Labor Summary'!U13","v":0},null,0,0,null,null,"Geotech Technician",null,null,{"$f":"+'Labor Summary'!AQ16","v":0},0,{"$f":"+'Fee Summary'!$AN$49/2","v":0},{"$f":"+N15*P15","v":0},null,null,"FCCM",null,0,null,null,null,null,null,null,null,"Employee/No. ",null,null,"Rate","Rate",null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0]
[null,"Traffic Engineer",null,null,{"$f":"+'Labor Summary'!U14","v":0},null,0,0,null,null,"Senior Surveyor",null,null,{"$f":"+'Labor Summary'!AQ17","v":0},0,{"$f":"+'Fee Summary'!$AT$16/2","v":0},{"$f":"+N16*P16","v":0},null,null,"Expense Factor",null,{"$f":"V13+V13*V14+V15","v":3.08},null,null,null,null,null,null,null,"Employee ",null,0,0,{"$f":"AF16*AG16","v":0},null,"Employee ",null,0,0,0,null,null,null,{"$f":"SUM(AR10:AR15)","v":0},null,{"$f":"SUM(AT10:AT15)","v":0},null,null,null,{"$f":"SUM(AX10:AX15)","v":0},null,{"$f":"SUM(AZ10:AZ15)","v":0},null,null,null,{"$f":"SUM(BD10:BD15)","v":0},null,{"$f":"SUM(BF10:BF15)","v":0},null,null,null,{"$f":"SUM(BJ10:BJ15)","v":0},null,{"$f":"SUM(BL10:BL15)","v":0}]
[null,"Senior Designer",null,null,{"$f":"+'Labor Summary'!U15","v":0},null,0,0,null,null,"Surveyor",null,null,{"$f":"+'Labor Summary'!AQ18","v":0},0,{"$f":"+'Fee Summary'!$AT$25/2","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Surveyor",null,null,null,"Blended",null,"Senior Archaeologist",null,null,null,"Blended",null,"Environmental Scientist",null,null,null,"Blended",null,"Environmental Field Technician",null,null,null,"Blended"]
[null,"Designer",null,null,{"$f":"+'Labor Summary'!U16","v":0},null,0,0,null,null,"Survey Technician",null,null,{"$f":"+'Labor Summary'!AQ19","v":0},0,{"$f":"+'Fee Summary'!$AT$34/2","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee/No. ",null,null,"Rate","Rate",null,"Employee/No. ",null,null,"Rate","Rate",null,"Employee/No. ",null,null,"Rate","Rate",null,"Employee/No. ",null,null,"Rate","Rate"]
[null,"Geologist",null,null,{"$f":"+'Labor Summary'!U17","v":0},null,0,0,null,null,"Photogrammetrist",null,null,{"$f":"+'Labor Summary'!AQ20","v":0},0,{"$f":"+'Fee Summary'!$AT$43/2","v":0},0,null,null,"**Escalation Factor to be approved by the Department",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF16:AF18)","v":0},null,{"$f":"SUM(AH16:AH18)","v":0},null,null,null,{"$f":"SUM(AL10:AL18)","v":0},null,{"$f":"SUM(AN10:AN18)","v":0},null,"Employee ",null,0,0,{"$f":"AR19*AS19","v":0},null,"Employee ",null,0,0,{"$f":"AX19*AY19","v":0},null,"Employee ",null,0,0,{"$f":"BD19*BE19","v":0},null,"Employee ",null,0,0,{"$f":"BJ19*BK19","v":0}]
[null,"Geotech Technician",null,null,{"$f":"+'Labor Summary'!U18","v":0},null,0,0,null,null,"Stereo Compiler",null,null,{"$f":"+'Labor Summary'!AQ21","v":0},0,{"$f":"+'Fee Summary'!$AT$52/2","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,"Administrative Assistant",null,null,null,"Blended",null,"Designer",null,null,null,"Blended",null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0]
[null,"Senior Surveyor",null,null,{"$f":"+'Labor Summary'!U19","v":0}," ",0,0,null,null,"Senior Archaeologist",null,null,{"$f":"+'Labor Summary'!AQ23","v":0},{"$f":"+IF(E27=0, ,N21/E27)","v":0},{"$f":"+'Fee Summary'!$AZ$25/2","v":0},{"$f":"+N21*P21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Employee/No. ",null,null,"Rate","Rate",null,"Employee/No. ",null,null,"Rate","Rate",null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0]
[null,"Surveyor",null,null,{"$f":"+'Labor Summary'!U20","v":0}," ",0,0,null,null,"Archaeologist",null,null,{"$f":"+'Labor Summary'!AQ24","v":0},{"$f":"+IF(E28=0, ,N22/E28)","v":0},{"$f":"+'Fee Summary'!$AZ$34/2","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,"Employee ",null,0,0,{"$f":"AF22*AG22","v":0},null,"Employee ",null,0,0,{"$f":"AL22*AM22","v":0},null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0]
[null,"Survey Technician",null,null,{"$f":"+'Labor Summary'!U21","v":0},null,0,0,null,null,"Senior Environmental Scientist",null,null,{"$f":"+'Labor Summary'!AQ27","v":0},{"$f":"+IF(E31=0, ,N23/E31)","v":0},{"$f":"+'Fee Summary'!$BF$16/2","v":0},0,null,null,null," ",null,"Avg. Hourly","Escalation","O.H.","Profit","*FCCM",null,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0]
[null,"Photogrammetrist",null,null,{"$f":"+'Labor Summary'!U22","v":0},null,0,0,null,null,"Environmental Scientist",null,null,{"$f":"+'Labor Summary'!AQ28","v":0},{"$f":"+IF(E32=0, ,N24/E32)","v":0},{"$f":"+'Fee Summary'!$BF$25/2","v":0},0,null,null,null,null,null,"Rate","Factor**","Factor",null,null,null,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0]
[null,"Stereo Compiler",null,null,{"$f":"+'Labor Summary'!U23","v":0},null,0,0,null,null,"Structural Historian",null,null,{"$f":"+'Labor Summary'!AQ30","v":0},{"$f":"+IF(E34=0, ,N25/E34)","v":0},{"$f":"+'Fee Summary'!$BF$43/2","v":0},0,null,"PERSONNEL",null,null,null,null,{"$f":"V12","v":0},{"$f":"V11","v":1.8},{"$f":"+V14","v":0.1},{"$f":"+V15","v":0},null,null,null,null,{"$f":"SUM(AF22:AF24)","v":0},null,{"$f":"SUM(AH22:AH24)","v":0},null,"Employee ",null,0,0,0,null,null,null,{"$f":"SUM(AR19:AR24)","v":0},null,{"$f":"SUM(AT19:AT24)","v":0},null,null,null,{"$f":"SUM(AX19:AX24)","v":0},null,{"$f":"SUM(AZ19:AZ24)","v":0},null,null,null,{"$f":"SUM(BD19:BD24)","v":0},null,{"$f":"SUM(BF19:BF24)","v":0},null,null,null,{"$f":"SUM(BJ19:BJ24)","v":0},null,{"$f":"SUM(BL19:BL24)","v":0}]
[null,"Archaeological Principal Investigator",null,null,{"$f":"+'Labor Summary'!U24","v":0},null,{"$f":"W41+X41","v":0},0,null,null,"Historian",null,null,{"$f":"+'Labor Summary'!AQ31","v":0},{"$f":"+IF(E35=0, ,N26/E35)","v":0},{"$f":"+'Fee Summary'!$BF$52/2","v":0},0,null,"Senior Project Manager",null,null,null,{"$f":"AH13","v":0},{"$f":"($X$25*W26)","v":0},{"$f":"($W$26+$X$26)*$Y$25","v":0},{"$f":"(W26+Y26+X26)*$Z$25","v":0},{"$f":"W26*$AA$25","v":0},null,null,"Senior Engineer",null,null,null,"Blended",null,"Employee ",null,0,0,0,null,"Survey Technician",null,null,null,"Blended",null,"Archaeologist",null,null,null,"Blended",null,"Senior Structural Historian",null,null,null,"Blended"]
[null,"Senior Archaeologist",null,null,{"$f":"+'Labor Summary'!U25","v":0},null,{"$f":"W42+X42","v":0},0,null,null,"Environmental Field Technician",null,null,{"$f":"+'Labor Summary'!AQ33","v":0},{"$f":"+IF(E37=0, ,N27/E37)","v":0},{"$f":"+'Fee Summary'!$BL$25/2","v":0},0,null,"Project Manager",null,null,null,{"$f":"AH19","v":0},{"$f":"($X$25*W27)","v":0},{"$f":"($W$27+$X$27)*$Y$25","v":0},{"$f":"(W27+Y27+X27)*$Z$25","v":0},{"$f":"W27*$AA$25","v":0},null,null,"Employee/No. ",null,null,"Rate","Rate",null,"Employee ",null,0,0,0,null,"Employee/No. ",null,null,"Rate","Rate",null,"Employee/No. ",null,null,"Rate","Rate",null,"Employee/No. ",null,null,"Rate","Rate"]
[null,"Archaeologist",null,null,{"$f":"+'Labor Summary'!U26","v":0},null,{"$f":"W43+X43","v":0},0,null,null,null,null,null,{"$f":"+SUM(N11:N27)","v":0},null,null,{"$f":"+SUM(Q11:Q27)","v":0},null,"Administrative Assistant",null,null,null,{"$f":"AH25","v":0},0,{"$f":"(W28+X28)*$Y$25","v":0},{"$f":"(W28+Y28+X28)*$Z$25","v":0},0,null,null,"Employee ",null,0,0,{"$f":"AF28*AG28","v":0},null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,{"$f":"AR28*AS28","v":0},null,"Employee ",null,0,0,{"$f":"AX28*AY28","v":0},null,"Employee ",null,0,0,{"$f":"BD28*BE28","v":0}]
[null,"Geomorphologist",null,null,{"$f":"+'Labor Summary'!U27","v":0},null,{"$f":"W44+X44","v":0},0,null,null,null,null,null,null,null,null,null,null,"Senior Engineer",null,null,null,{"$f":"AH34","v":0},0,0,0,0,null,null,"Employee ",null,0,0,{"$f":"AF29*AG29","v":0},null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0]
[null,"Species Qualified Surveyor",null,null,{"$f":"+'Labor Summary'!U28","v":0},null,{"$f":"W45+X45","v":0},0,null,null,null,null,null,null,null,null,null,null,"Engineer",null,null,null,{"$f":"AH45","v":0},0,{"$f":"(W30+X30)*$Y$25","v":0},{"$f":"(W30+Y30+X30)*$Z$25","v":0},{"$f":"W30*$AA$25","v":0},null,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0]
[null,"Senior Environmental Scientist",null,null,{"$f":"+'Labor Summary'!U29","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,"Traffic Engineer",null,null,null,{"$f":"AH52","v":0},0,0,0,0,null,null,"Employee ",null,0,0,0,null,null,null,{"$f":"SUM(AL22:AL30)","v":0},null,{"$f":"SUM(AN22:AN30)","v":0},null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0]
[null,"Environmental Scientist",null,null,{"$f":"+'Labor Summary'!U30","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,"Senior Designer",null,null,null,{"$f":"AN19","v":0},0,0,0,0,null,null,"Employee ",null,0,0,0,null,"Geologist",null,null,null,"Blended",null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0]
[null,"Senior Structural Historian",null,null,{"$f":"+'Labor Summary'!U31","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,"Designer",null,null,null,{"$f":"AN31","v":0},0,0,0,0,null,null,"Employee ",null,0,0,0,null,"Employee/No. ",null,null,"Rate","Rate",null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0]
[null,"Structural Historian",null,null,{"$f":"+'Labor Summary'!U32","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,"Geologist",null,null,null,{"$f":"AN40","v":0},0,0,0,0,null,null,null,null,{"$f":"SUM(AF28:AF33)","v":0},null,{"$f":"SUM(AH28:AH33)","v":0},null,"Employee ",null,0,0,{"$f":"AL34*AM34","v":0},null,null,null,{"$f":"SUM(AR28:AR33)","v":0},null,{"$f":"SUM(AT28:AT33)","v":0},null,null,null,{"$f":"SUM(AX28:AX33)","v":0},null,{"$f":"SUM(AZ28:AZ33)","v":0},null,null,null,{"$f":"SUM(BD28:BD33)","v":0},null,{"$f":"SUM(BF28:BF33)","v":0}]
[null,"Historian",null,null,{"$f":"+'Labor Summary'!U33","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,"Geotech Technician",null,null,null,{"$f":"AN49","v":0},0,{"$f":"(W35+X35)*$Y$25","v":0},0,0,null,null,"Engineer",null,null,null,"Blended",null,"Employee ",null,0,0,0,null,"Photogrammetrist",null,null,null,"Blended",null,"Geomorphologist",null,null,null,"Blended",null,"Structural Historian",null,null,null,"Blended"]
[null,"Environmental Specialist",null,null,{"$f":"+'Labor Summary'!U34","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,"Senior Surveyor",null,null,null,{"$f":"AT16","v":0},0,0,0,0,null,null,"Employee/No. ",null,null,"Rate","Rate",null,"Employee ",null,0,0,0,null,"Employee/No. ",null,null,"Rate","Rate",null,"Employee/No. ",null,null,"Rate","Rate",null,"Employee/No. ",null,null,"Rate","Rate"]
[null,"Environmental Field Technician",null,null,{"$f":"+'Labor Summary'!U35","v":0},null,0,{"$f":"CEILING(E37*G37,0.01)","v":0},null,null,null,null,null,null,null,null,null,null,"Surveyor",null,null,null,{"$f":"AT25","v":0},0,{"$f":"(W37+X37)*$Y$25","v":0},0,0,null,null,"Employee ",null,0,0,{"$f":"AF37*AG37","v":0},null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,{"$f":"AR37*AS37","v":0},null,"Employee ",null,0,0,{"$f":"AX37*AY37","v":0},null,"Employee ",null,0,0,{"$f":"BD37*BE37","v":0}]
[null,null,null,"Total",{"$f":"SUM(E11:E37)","v":0},null,null,{"$f":"SUM(H11:H37)","v":0},null,null,null,null,null,null,null,null,null,null,"Survey Technician",null,null,null,{"$f":"AT34","v":0},0,0,0,0,null,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0]
[null,null," ","Overhead Factor",null,null,{"$f":"Y25","v":1.8},{"$f":"CEILING(H38*G39,0.01)","v":0},null,null,null,null,null,null,null,null,null,null,"Photogrammetrist",null,null,null,{"$f":"AT43","v":0},{"$f":"($X$25*W39)","v":0},{"$f":"(W39+X39)*$Y$25","v":0},{"$f":"(W39+Y39+X39)*$Z$25","v":0},{"$f":"W39*$AA$25","v":0},null,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0]
[null,null,null,"*","Overtime"," ",null,{"$f":"+Q28","v":0},null,null,null,null,null,null,null,null,null,null,"Stereo Compiler",null,null,null,{"$f":"AT52","v":0},0,0,0,0,null,null,"Employee ",null,0,0,{"$f":"AF40*AG40","v":0},null,null,null,{"$f":"SUM(AL34:AL39)","v":0},null,{"$f":"SUM(AN34:AN39)","v":0},null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0]
[null,null,null,null,null,"Subtotal",null,{"$f":"SUM(H38,H39:H40)","v":0},{"$f":"IF((H41=(MAPPING!H21+SURVEYS!H19+'DESIGN STUDY'!H21+PFR!H21+RW!H22+FFR!H21+FOR!H21+QAQC!H20+GEOTECH!H21+GEOTECH!H51+DRAINAGE!H21+PERMITS!H21+'TRAFFIC ANALYSIS'!H21+'NATURAL RESOURCES'!H23+NEPA!H27+NOISE!H25+'CULTURAL RESOURCES'!H27+'STR1'!G24+'STR2'!G24+'STR3'!G24+MiscSTR!H24+'SPECIALIZED SERVICE'!H25)), \"OKAY\", \"CHECK LABOR SUMMARY\")","v":"OKAY"},null,null,null,null,null,null,null,null,null,"Archaeological Principal Investigator",null,null,null,{"$f":"AZ16","v":0},0,0,0,0,null,null,"Employee ",null,0,0,0,null,"Geotech Technician",null,null,null,"Blended",null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0]
[null,null,null,null,"Direct Non-Salary Expense",null,null,{"$f":"'DIRECT COST'!DY68+GEOTECH!AL26+GEOTECH!AL46+'SPECIALIZED SERVICE'!AP49","v":0},null,null,null,null,null,null,null,null,null,null,"Senior Archaeologist",null,null,null,{"$f":"AZ25","v":0},0,0,0,0,null,null,"Employee ",null,0,0,0,null,"Employee/No. ",null,null,"Rate","Rate",null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0]
["",null,null,null,"Profit",null,{"$f":"+Z25","v":0.1},{"$f":"CEILING(SUM(H41:H42)*G43,0.01)","v":0},null,null,null,null,null,null,null,null,null,null,"Archaeologist",null,null,null,{"$f":"AZ34","v":0},0,0,0,0,null,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,{"$f":"AL43*AM43","v":0},null,null,null,{"$f":"SUM(AR37:AR42)","v":0},null,{"$f":"SUM(AT37:AT42)","v":0},null,null,null,{"$f":"SUM(AX37:AX42)","v":0},null,{"$f":"SUM(AZ37:AZ42)","v":0},null,null,null,{"$f":"SUM(BD37:BD42)","v":0},null,{"$f":"SUM(BF37:BF42)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(H41:H43)","v":0},null,null,null,null,null,null,null,null,null,null,"Geomorphologist",null,null,null,{"$f":"AZ43","v":0},0,{"$f":"(W44+X44)*$Y$25","v":0},{"$f":"(W44+Y44+X44)*$Z$25","v":0},{"$f":"W44*$AA$25","v":0},null,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Stereo Compiler",null,null,null,"Blended",null,"Species Qualified Surveyor",null,null,null,"Blended",null,"Historian",null,null,null,"Blended"]
[null,null," ","***","FCCM Factor",null,{"$f":"AA25","v":0},{"$f":"CEILING(H38*G45,0.01)","v":0},null,null,null,null,null,null,null,null,null,null,"Species Qualified Surveyor",null,null,null,{"$f":"AZ52","v":0},0,{"$f":"(W45+X45)*$Y$25","v":0},{"$f":"(W45+Y45+X45)*$Z$25","v":0},{"$f":"W45*$AA$25","v":0},null,null,null,null,{"$f":"SUM(AF37:AF44)","v":0},null,{"$f":"SUM(AH37:AH44)","v":0},null,"Employee ",null,0,0,0,null,"Employee/No. ",null,null,"Rate","Rate",null,"Employee/No. ",null,null,"Rate","Rate",null,"Employee/No. ",null,null,"Rate","Rate"]
[null,null,null,null,null,"Total ",null,{"$f":"SUM(H44:H45)","v":0},null,null,null,null,null,null,null,null,null,null,"Senior Environmental Scientist",null,null,null,{"$f":"BF16","v":0},0,{"$f":"(W46+X46)*$Y$25","v":0},0,0,null,null,"Traffic Engineer",null,null,null,"Blended",null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,{"$f":"AR46*AS46","v":0},null,"Employee ",null,0,0,{"$f":"AX46*AY46","v":0},null,"Employee ",null,0,0,{"$f":"BD46*BE46","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental Scientist",null,null,null,{"$f":"BF25","v":0},0,0,0,0,null,null,"Employee/No. ",null,null,"Rate","Rate",null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0]
[null,null,null,"Boring Cost",null,null,null,{"$f":"GEOTECH!BG21","v":0},null,null,null,null,null,null,null,null,null,null,"Senior Structural Historian",null,null,null,{"$f":"BF34","v":0},0,0,0,0,null,null,"Employee ",null,0,0,{"$f":"AF48*AG48","v":0},null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0]
[null,null,null,"Concrete Coring and Testing",null,null,null,{"$f":"GEOTECH!BG37","v":0},"Labor-hrs",null,null,null,null,null,null,null,null,null,"Structural Historian",null,null,null,{"$f":"BF43","v":0},0,0,0,0,null,null,"Employee ",null,0,0,0,null,null,null,{"$f":"SUM(AL43:AL48)","v":0},null,{"$f":"SUM(AN43:AN48)","v":0},null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0]
[null,null,null,"Geotechnical (Prime)",null,null,null,{"$f":"GEOTECH!Q28","v":0},{"$f":"GEOTECH!N18","v":0},null,null,null,null,null,null,null,null,null,"Historian",null,null,null,{"$f":"BF52","v":0},0,{"$f":"(W50+X50)*$Y$25","v":0},{"$f":"(W50+Y50+X50)*$Z$25","v":0},{"$f":"W50*$AA$25","v":0},null,null,"Employee ",null,0,0,0,null,null,null,null,null,null,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0]
[null,null,null,null,"Geotechnical (Sub)",null,null,"-",null,null,null,null,null,null,null,null,null,null,"Environmental Specialist",null,null,null,{"$f":"BL16","v":0},0,0,0,0,null,null,"Employee ",null,0,0,0,null,null,null,null,null,null,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0,null,"Employee ",null,0,0,0]
[null,null,null,"Subconsultant",null,null,null,"-",null,null,null,null,null,null,null,null,null,null,"Environmental Field Technician",null,null,null,{"$f":"BL25","v":0},0,{"$f":"(W52+X52)*$Y$25","v":0},0,0,null,null,null,null,{"$f":"SUM(AF48:AF51)","v":0},null,{"$f":"SUM(AH48:AH51)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR46:AR51)","v":0},null,{"$f":"SUM(AT46:AT51)","v":0},null,null,null,{"$f":"SUM(AX46:AX51)","v":0},null,{"$f":"SUM(AZ46:AZ51)","v":0},null,null,null,{"$f":"SUM(BD46:BD51)","v":0},null,{"$f":"SUM(BF46:BF51)","v":0}]
[null,null,null,"Subconsultant",null,null,null,"-"]
[null," ",null,"Subconsultant",null,null,null,"-"]
[null," ",null,"Subconsultant",null,null,null,"-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I hereby certify that the current raw labor rate is the current rate in effect as of this date.",null,null,null,null,null,null,null,null,null,null,null,"I hereby certify that the current raw labor rate is the current rate in effect as of this date.",null,null,null,null,null,null,null,null,null,null,null,"I hereby certify that the current raw labor rate is the current rate in effect as of this date."]
[null," ",null,"Subconsultant",null,null,null,"-"]
[null," ",null,"Subconsultant",null,null,null,"-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,"Maximum Amount Payable",null,null,{"$f":"ROUNDUP(SUM(H46:H57),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ","Date",null,null,null,null,null,null,null,null,null,null,null,"Date",null,null,null,null,null,null,null,null,null,null,null,"Date"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,null,null,null,null,"Title"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "," "," "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]

{"sheet":"DIRECT COST","index":6,"n_rows":68,"n_cols":129,"rows_kept":68,"cut":false,"hidden":false,"merged":[[44,111,44,112],[33,111,33,112],[34,111,34,112],[38,111,38,112],[39,111,39,112],[43,111,43,112],[20,111,20,112],[21,111,21,112],[27,111,27,112],[28,111,28,112],[28,120,29,130],[9,121,9,122],[10,111,10,112],[11,111,11,112],[15,111,15,112],[16,111,16,112],[59,111,59,112],[48,111,48,112],[49,111,49,112],[53,111,53,112],[54,111,54,112],[58,111,58,112]]}
[null,null,null,null,"DIRECT NONSALARY COST *",null,null,null,null,null,null,null,null,null,"DIRECT NONSALARY COST *",null,null,null,null,null,null,null,null,null,"DIRECT NONSALARY COST *",null,null,null,null,null,null,null,null,null,"DIRECT NONSALARY COST *",null,null,null,null,null,null,null,null,null,"DIRECT NONSALARY COST *",null,null,null,null,null,null,null,null,null,"DIRECT NONSALARY COST *",null,null,null,null,null,null,null,null,null,"DIRECT NONSALARY COST *",null,null,null,null,null,null,null,null,null,"DIRECT NONSALARY COST *",null,null,null,null,null,null,null,null,null,"DIRECT NONSALARY COST *",null,null,null,null,null,null,null,null,null,"DIRECT NONSALARY COST *",null,null,null,null,null,null,null,null,null,null,"DIRECT NONSALARY COST *",null,null,null,null,null,null,null,null,null,"DIRECT NONSALARY COST *",null,null,null,null,null,null,null,null,null,"DIRECT NONSALARY COST *"]
[null,null,null,null,"* (Included only items that are not included in overhead)",null,null,null,null,null,null,null,null,null,"* (Included only items that are not included in overhead)",null,null,null,null,null,null,null,null,null,"* (Included only items that are not included in overhead)",null,null,null,null,null,null,null,null,null,"* (Included only items that are not included in overhead)",null,null,null,null,null,null,null,null,null,"* (Included only items that are not included in overhead)",null,null,null,null,null,null,null,null,null,"* (Included only items that are not included in overhead)",null,null,null,null,null,null,null,null,null,"* (Included only items that are not included in overhead)",null,null,null,null,null,null,null,null,null,"* (Included only items that are not included in overhead)",null,null,null,null,null,null,null,null,null,"* (Included only items that are not included in overhead)",null,null,null,null,null,null,null,null,null,"* (Included only items that are not included in overhead)",null,null,null,null,null,null,null,null,null,null,"* (Included only items that are not included in overhead)",null,null,null,null,null,null,null,null,null,"* (Included only items that are not included in overhead)",null,null,null,null,null,null,null,null,null,"* (Included only items that are not included in overhead)"]
[null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"}]
[null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"}]
[null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"}]
["1. Travel:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Postage:",null,null,"No. Req.","Units","Cost / Unit",null,null,null,null,"6. Equipment Rental (Environmental)",null,null,null,null,null,null,null,null,null,"7.  Miscellaneous Environmental Fees"]
["(A)"," Transportation:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","Cultural Resources",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","Third Class Mail ",null,null,"Ea.",0,"=",null,{"$f":"CZ7*DB7","v":0}]
[null,"i) Preliminary Field Review:(PFR)",null,null,null,null,null,null,null,null,null,"v) Progress & Informal Meetings",null,null,null,null,null,null,null,null,null,"ix) Surveying: Site Visits",null,null,null,null,null,null,null,null,null,"xiii) Surveying: Field Stakeout Centerline & Borings",null,null,null,null,null,null,null,null,null,"iii)  Wetland and Water Studies",null,null,null,null,null,null,null,null,null,"ii) Public Involvement",null,null,null,null,null,null,null,null,null,"vi} Progress & Informal Meetings",null,null,null,null,null,null,null,null,null,"i) Geomorphology Survey",null,null,null,null,null,null,null,null,null,"v) Architectural History",null,null,null,null,null,null,null,null,null,"ix) Archaeological Mitigation",null,null,null,null,null,null,null,null,"(B)","Express Postage:",null,null,"Ea.",0,"=",null,{"$f":"CZ8*DB8","v":0},null,null,"Natural Resources",null,null,null,null,null,null,null,null,null,"Curation Supplies"]
[null,null,null,"No. of Trips","Persons","Rate","Round Trip",null,null,null,null,null,null,"No. of Trips","Persons","Rate","Round Trip",null,null,null,null,null,null,"No. of Trips","Persons","Rate","Round Trip",null,null,null,null,null,null,"No. of Trips","Persons","Rate","Round Trip",null,null,null,null,null,null,"No. of Trips","Persons","Rate","Round Trip",null,null,null,null,null,null,"No. of Trips","Persons","Rate","Round Trip",null,null,null,null,null,null,"No. of Trips","Persons","Rate","Round Trip",null,null,null,null,null,null,"No. of Trips","Persons","Rate","Round Trip",null,null,null,null,null,null,"No. of Trips","Persons","Rate","Round Trip",null,null,null,null,null,null,"No. of Trips","Persons","Rate","Round Trip",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DE7:DE8)","v":0},null,null,"i. Endangered Species Consultation/Endangered Species Coordination",null,null,null,null,null,null,null,null,null,"Cultural Resources",null,null,null,null,null,null,0]
[null,"    Air Travel",null,null,null,0," ","=",{"$f":"E10*F10*D10","v":0},null,null,"    Air Travel",null,null,null,0," ","=",{"$f":"O10*P10*N10","v":0},null,null,"    Air Travel",null,null,null,0," ","=",{"$f":"Y10*Z10*X10","v":0},null,null,"    Air Travel",null,null,null,0," ","=",{"$f":"AI10*AJ10*AH10","v":0},null,null,"    Air Travel",null,null,null,0," ","=",{"$f":"AS10*AT10*AR10","v":0},null,null,"    Air Travel",null,null,null,0," ","=",{"$f":"BC10*BD10*BB10","v":0},null,null,"    Air Travel",null,null,null,0," ","=",{"$f":"BM10*BN10*BL10","v":0},null,null,"    Air Travel",null,null,null,0," ","=",{"$f":"BW10*BX10*BV10","v":0},null,null,"    Air Travel",null,null,null,0," ","=",{"$f":"CG10*CH10*CF10","v":0},null,null,"    Air Travel",null,null,null,0," ","=",{"$f":"CQ10*CR10*CP10","v":0},null,"3. Reproductions:",null,null,null,null,null,null,null,null,null,null," Equipment Rental (Type)",null,"Days",null,"Rate per Day",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DY9","v":0}]
[null,"    Travel to Site",null,null,null,0,null,"=",{"$f":"F11*G11*D11","v":0},null,null,"    Travel to Site",null,null,null,0,null,"=",{"$f":"P11*Q11*N11","v":0},null,null,"    Travel to Site",null,null,null,0,null,"=",{"$f":"Z11*AA11*X11","v":0},null,null,"    Travel to Site",null,null,null,0,null,"=",{"$f":"AJ11*AK11*AH11","v":0},null,null,"    Travel to Site",null,null,null,0,null,"=",{"$f":"AT11*AU11*AR11","v":0},null,null,"    Travel to Site",null,null,null,0,null,"=",{"$f":"BD11*BE11*BB11","v":0},null,null,"    Travel to Site",null,null,null,0,null,"=",{"$f":"BN11*BO11*BL11","v":0},null,null,"    Travel to Site",null,null,null,0,null,"=",{"$f":"BX11*BY11*BV11","v":0},null,null,"    Travel to Site",null,null,null,0,null,"=",{"$f":"CH11*CI11*CF11","v":0},null,null,"    Travel to Site",null,null,null,0,null,"=",{"$f":"CR11*CS11*CP11","v":0},null,"(A)","Hard Copies (File Only):",null," "," "," "," "," ",null,null,null,null,null,null,null,0,null,"=",{"$f":"DJ11*DL11","v":0},null,null,"Curation Fee"]
[null,"    Car Rental",null,null,null,0,null,"=",{"$f":"D12*F12","v":0},null,null,"    Car Rental",null,null,null,0,null,"=",{"$f":"N12*P12","v":0},null," ","    Car Rental",null,null,null,0,null,"=",{"$f":"X12*Z12","v":0},null,null,"    Car Rental",null,null,null,0,null,"=",{"$f":"AH12*AJ12","v":0},null,null,"    Car Rental",null,null,null,0,null,"=",{"$f":"AR12*AT12","v":0},null,null,"    Car Rental",null,null,null,0,null,"=",{"$f":"BB12*BD12","v":0},null,null,"    Car Rental",null,null,null,0,null,"=",{"$f":"BL12*BN12","v":0},null,null,"    Car Rental",null,null,null,0,null,"=",{"$f":"BV12*BX12","v":0},null,null,"    Car Rental",null,null,null,0,null,"=",{"$f":"CF12*CH12","v":0},null,null,"    Car Rental",null,null,null,0,null,"=",{"$f":"CP12*CR12","v":0},null," ","i) R/W Reports",null,"No. Req.","No. Sht's","Tot. No. Sht's",null," ",null,null,null,null,null,null,null,0,null,"=",{"$f":"DJ12*DL12","v":0},null,null,"Cultural Resources",null,null,null,null,null,null,0]
[" ","    Parking Fee",null,null,null,0,null,"=",{"$f":"D13*F13","v":0},null," ","    Parking Fee",null,null,null,0,null,"=",{"$f":"N13*P13","v":0},null,null,"    Parking Fee",null,null,null,0,null,"=",{"$f":"X13*Z13","v":0},null,null,"    Parking Fee",null,null,null,0,null,"=",{"$f":"AH13*AJ13","v":0},null,null,"    Parking Fee",null,null,null,0,null,"=",{"$f":"AR13*AT13","v":0},null," ","    Parking Fee",null,null,null,0,null,"=",{"$f":"BB13*BD13","v":0},null,null,"    Parking Fee",null,null,null,0,null,"=",{"$f":"BL13*BN13","v":0},null,null,"    Parking Fee",null,null,null,0,null,"=",{"$f":"BV13*BX13","v":0},null,null,"    Parking Fee",null,null,null,0,null,"=",{"$f":"CF13*CH13","v":0},null,null,"    Parking Fee",null,null,null,0,null,"=",{"$f":"CP13*CR13","v":0},null,null,"  a) Deeds",null,null,null,{"$f":"CZ13*DA13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(DO11:DO12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"DY12","v":0}]
[null,"    Tolls",null,null,null,0,null,"=",{"$f":"+D14*F14","v":0},null,null,"    Tolls",null,null,null,0,null,"=",{"$f":"+N14*P14","v":0},null,null,"    Tolls",null,null,null,0,null,"=",{"$f":"+X14*Z14","v":0},null,null,"    Tolls",null,null,null,0,null,"=",{"$f":"+AH14*AJ14","v":0},null,null,"    Tolls",null,null,null,0,null,"=",{"$f":"+AR14*AT14","v":0},null,null,"    Tolls",null,null,null,0,null,"=",{"$f":"+BB14*BD14","v":0},null,null,"    Tolls",null,null,null,0,null,"=",{"$f":"+BL14*BN14","v":0},null,null,"    Tolls",null,null,null,0,null,"=",{"$f":"+BV14*BX14","v":0},null,null,"    Tolls",null,null,null,0,null,"=",{"$f":"+CF14*CH14","v":0},null,null,"    Tolls",null,null,null,0,null,"=",{"$f":"+CP14*CR14","v":0},null,null,"  b) Questionnaires",null,null,null,{"$f":"CZ14*DA14","v":0},null,null,null,null,null,"ii.  Wetland and Water Studies",null,null,null,null,null,null,null,null,null,"Analysis Fee"]
[null,"Subsistence:",null,null,null,null,null,null,null,null,null,"Subsistence:",null,null,null,null,null,null,null,null,null,"Subsistence:",null,null,null,null,null,null,null,null,null,"Subsistence:",null,null,null,null,null,null,null,null,null,"Subsistence:",null,null,null,null,null,null,null,null,null,"Subsistence:",null,null,null,null,null,null,null,null,null,"Subsistence:",null,null,null,null,null,null,null,null,null,"Subsistence:",null,null,null,null,null,null,null,null,null,"Subsistence:",null,null,null,null,null,null,null,null,null,"Subsistence:",null,null,null,null,null,null,null,null,null,"  c) Transmittal Letters",null,null,null,{"$f":"CZ15*DA15","v":0}," "," ",null,null,null," Equipment Rental (Type)",null,"Days",null,"Rate per Day",null,null,null,null,null,"Cultural Resources",null,null,null,null,null,null,0]
[null,null,null,"Days","Persons","Rate",null,null,null,null,null,null,null,"Days","Persons","Rate",null,null,null,null,null,null,null,"Days","Persons","Rate",null,null,null,null,null,null,null,"Days","Persons","Rate",null,null,null,null,null,null,null,"Days","Persons","Rate",null,null,null,null,null,null,null,"Days","Persons","Rate",null,null,null,null,null,null,null,"Days","Persons","Rate",null,null,null,null,null,null,null,"Days","Persons","Rate",null,null,null,null,null,null,null,"Days","Persons","Rate",null,null,null,null,null,null,null,"Days","Persons","Rate",null,null,null,null,null,"ii) Survey",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"=",{"$f":"DJ16*DL16","v":0},null,null,"Natural Resources",null,null,null,null,null,null,0]
[null,"Meals (Full Work Days):",null,null,null,null,null,"=",{"$f":"F17*E17*D17","v":0},null,null,"Meals (Full Work Days):",null,null,null,0,null,"=",{"$f":"P17*O17*N17","v":0},null,null,"Meals (Full Work Days):",null,null,null,0,null,"=",{"$f":"Z17*Y17*X17","v":0},null,null,"Meals (Full Work Days):",null,null,null,0,null,"=",{"$f":"AJ17*AI17*AH17","v":0},null,null,"Meals (Full Work Days):",null,null,null,0,null,"=",{"$f":"AT17*AS17*AR17","v":0},null,null,"Meals (Full Work Days):",null,null,null,0,null,"=",{"$f":"BD17*BC17*BB17","v":0},null,null,"Meals (Full Work Days):",null,null,null,0,null,"=",{"$f":"BN17*BM17*BL17","v":0},null,null,"Meals (Full Work Days):",null,null,null,0,null,"=",{"$f":"BX17*BW17*BV17","v":0},null,null,"Meals (Full Work Days):",null,null,null,0,null,"=",{"$f":"CH17*CG17*CF17","v":0},null,null,"Meals (Full Work Days):",null,null,null,0,null,"=",{"$f":"CR17*CQ17*CP17","v":0},null,null,"  a) Survey Notes",null,null,null,{"$f":"CZ17*DA17","v":0},null,null,null,null,null,null,null,null,null,0,null,"=",{"$f":"DJ17*DL17","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(DY15:DY16)","v":0}]
[null,"Meals (Travel Days):",null,null,null,{"$f":"0.75*F17","v":0},null,"=",{"$f":"F18*E18*D18","v":0},null,null,"Meals (Travel Days):",null,null,null,{"$f":"0.75*P17","v":0},null,"=",{"$f":"P18*O18*N18","v":0},null,null,"Meals (Travel Days):",null,null,null,{"$f":"0.75*Z17","v":0},null,"=",{"$f":"Z18*Y18*X18","v":0},null,null,"Meals (Travel Days):",null,null,null,{"$f":"0.75*AJ17","v":0},null,"=",{"$f":"AJ18*AI18*AH18","v":0},null,null,"Meals (Travel Days):",null,null,null,{"$f":"0.75*AT17","v":0},null,"=",{"$f":"AT18*AS18*AR18","v":0},null,null,"Meals (Travel Days):",null,null,null,{"$f":"0.75*BD17","v":0},null,"=",{"$f":"BD18*BC18*BB18","v":0},null,null,"Meals (Travel Days):",null,null,null,{"$f":"0.75*BN17","v":0},null,"=",{"$f":"BN18*BM18*BL18","v":0},null,null,"Meals (Travel Days):",null,null,null,{"$f":"0.75*BX17","v":0},null,"=",{"$f":"BX18*BW18*BV18","v":0},null,null,"Meals (Travel Days):",null,null,null,{"$f":"0.75*CH17","v":0},null,"=",{"$f":"CH18*CG18*CF18","v":0},null,null,"Meals (Travel Days):",null,null,null,{"$f":"0.75*CR17","v":0},null,"=",{"$f":"CR18*CQ18*CP18","v":0},null,null,"  b) Deed Copies",null,null,null,{"$f":"CZ18*DA18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(DO16:DO17)","v":0},null,null,"Background Research Fee"]
[null,"Lodging:",null,null,null,null,null,"=",{"$f":"F19*E19*D19","v":0},null,null,"Lodging:",null,null,null,0,null,"=",{"$f":"P19*O19*N19","v":0},null,null,"Lodging:",null,null,null,0,null,"=",{"$f":"Z19*Y19*X19","v":0},null,null,"Lodging:",null,null,null,0,null,"=",{"$f":"AJ19*AI19*AH19","v":0},null,null,"Lodging:",null,null,null,0,null,"=",{"$f":"AT19*AS19*AR19","v":0},null,null,"Lodging:",null,null,null,0,null,"=",{"$f":"BD19*BC19*BB19","v":0},null,null,"Lodging:",null,null,null,0,null,"=",{"$f":"BN19*BM19*BL19","v":0},null,null,"Lodging:",null,null,null,0,null,"=",{"$f":"BX19*BW19*BV19","v":0},null,null,"Lodging:",null,null,null,0,null,"=",{"$f":"CH19*CG19*CF19","v":0},null,null,"Lodging:",null,null,null,0,null,"=",{"$f":"CR19*CQ19*CP19","v":0},null," ","  c) Transmittal Letters",null,null,null,{"$f":"CZ19*DA19","v":0},null,null,null,null,null,"iii. Wetland and Stream Mitigation",null,null,null,null,null,null,null,null,null,"Cultural Resources",null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,{"$f":"+SUM(I10:I19)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(S10:S19)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AC10:AC19)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AM10:AM19)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW10:AW19)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BG10:BG19)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BQ10:BQ19)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CA10:CA19)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CK10:CK19)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CU10:CU19)","v":0},null,null,"iii) Environmental",null,null,null,null,null,null,null,null,null," Equipment Rental (Type)",null,"Days",null,"Rate per Day",null,null,null,null,null,"Natural Resources",null,null,null,null,null,null,0]
[null,"ii) Span Arrangement Meetings",null,null,null,null,null,null,null,null,null,"vi) Mapping: Site Visits",null,null,null,null,null,null,null,null,null,"x) Surveying: Set & Run H&V Control (Conventionally)",null,null,null,null,null,null,null,null,null,"xiv) ROW",null,null,null,null,null,null,null,null,null,"iv) Wetland and Stream Mitigation",null,null,null,null,null,null,null,null,null,"iii) Phase I ESA",null,null,null,null,null,null,null,null,"(D)","Noise Analysis",null,null,null,null,null,null,null,null,null,"ii) Phase I Archeology",null,null,null,null,null,null,null,null,null,"vi) Remote Sensing",null,null,null,null,null,null,null,null,null,"x) Progress & Informal Meetings",null,null,null,null,null,null,null,null,null,"a)Natural Resources",null,null,null,{"$f":"CZ21*DA21","v":0},null,null,null,null,null,null,null,null,null,0,null,"=",{"$f":"DJ21*DL21","v":0},null,null,"NEPA",null,null,null,null,null,null,0]
[null,null,null,"No. of Trips","Persons","Rate","Round Trip",null,null,null,null,null,null,"No. of Trips","Persons","Rate","Round Trip",null,null,null,null,null,null,"No. of Trips","Persons","Rate","Round Trip",null,null,null,null,null,null,"No. of Trips","Persons","Rate","Round Trip",null,null,null,null,null,null,"No. of Trips","Persons","Rate","Round Trip",null,null,null,null,null,null,"No. of Trips","Persons","Rate","Round Trip",null,null,null,null,"i) Highway Traffic Impact Study Site Monitoring",null,null,null,null,null,null,null,null,null,null,null,"No. of Trips","Persons","Rate","Round Trip",null,null,null,null,null,null,"No. of Trips","Persons","Rate","Round Trip",null,null,null,null,null,null,"No. of Trips","Persons","Rate","Round Trip",null,null,null,null,"b)Cultural Resources",null,null,null,{"$f":"CZ22*DA22","v":0},null,null,null,null,null,null,null,null,null,0,null,"=",{"$f":"DJ22*DL22","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(DY19:DY21)","v":0}]
[null,"    Air Travel",null,null,null,0," ","=",{"$f":"E23*F23*D23","v":0},null,null,"    Air Travel",null,null,null,0," ","=",{"$f":"O23*P23*N23","v":0},null,null,"    Air Travel",null,null,null,0," ","=",{"$f":"Y23*Z23*X23","v":0},null,null,"    Air Travel",null,null,null,0," ","=",{"$f":"AI23*AJ23*AH23","v":0},null,null,"    Air Travel",null,null,null,0," ","=",{"$f":"AS23*AT23*AR23","v":0},null,null,"    Air Travel",null,null,null,0," ","=",{"$f":"BC23*BD23*BB23","v":0},null,null,null,null,"No. of Trips","Persons","Rate","Round Trip",null,null,null,null,"    Air Travel",null,null,null,0," ","=",{"$f":"BW23*BX23*BV23","v":0},null,null,"    Air Travel",null,null,null,0," ","=",{"$f":"CG23*CH23*CF23","v":0},null,null,"    Air Travel",null,null,null,0," ","=",{"$f":"CQ23*CR23*CP23","v":0},null,null,"c) NEPA",null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(DO21:DO22)","v":0},null,null,"Collector's Fee"]
[null,"    Travel to Site",null,null,null,0,null,"=",{"$f":"F24*G24*D24","v":0},null,null,"    Travel to Site",null,null,null,0,null,"=",{"$f":"P24*Q24*N24","v":0},null,null,"    Travel to Site",null,null,null,0,null,"=",{"$f":"Z24*AA24*X24","v":0},null,null,"    Travel to Site",null,null,null,0,null,"=",{"$f":"AJ24*AK24*AH24","v":0},null,null,"    Travel to Site",null,null,null,0,null,"=",{"$f":"AT24*AU24*AR24","v":0},null,null,"    Travel to Site",null,null,null,0,null,"=",{"$f":"BD24*BE24*BB24","v":0},null,null,"    Air Travel",null,null,null,0," ","=",{"$f":"BM24*BN24*BL24","v":0},null,null,"    Travel to Site",null,null,null,0,null,"=",{"$f":"BX24*BY24*BV24","v":0},null,null,"    Travel to Site",null,null,null,0,null,"=",{"$f":"CH24*CI24*CF24","v":0},null,null,"    Travel to Site",null,null,null,0,null,"=",{"$f":"CR24*CS24*CP24","v":0},null,null,"d) Noise",null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Natural Resources",null,null,null,null,null,null,0]
[null,"    Car Rental",null,null,null,0,null,"=",{"$f":"D25*F25","v":0},null,null,"    Car Rental",null,null,null,0,null,"=",{"$f":"N25*P25","v":0},null,null,"    Car Rental",null,null,null,0,null,"=",{"$f":"X25*Z25","v":0},null,null,"    Car Rental",null,null,null,0,null,"=",{"$f":"AH25*AJ25","v":0},null,null,"    Car Rental",null,null,null,0,null,"=",{"$f":"AR25*AT25","v":0},null,null,"    Car Rental",null,null,null,0,null,"=",{"$f":"BB25*BD25","v":0},null,null,"    Travel to Site",null,null,null,0,null,"=",{"$f":"BN25*BO25*BL25","v":0},null,null,"    Car Rental",null,null,null,0,null,"=",{"$f":"BV25*BX25","v":0},null,null,"    Car Rental",null,null,null,0,null,"=",{"$f":"CF25*CH25","v":0},null,null,"    Car Rental",null,null,null,0,null,"=",{"$f":"CP25*CR25","v":0},null,null,"Copies @",null,0.5,"Per / Sht x",{"$f":"SUM(DB13:DB24)","v":0},"Sheets  =",{"$f":"+CZ25*DB25","v":0},null,null,null,"Noise Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DY24","v":0}]
[null,"    Parking Fee",null,null,null,0,null,"=",{"$f":"D26*F26","v":0},null,null,"    Parking Fee",null,null,null,0,null,"=",{"$f":"N26*P26","v":0},null,null,"    Parking Fee",null,null,null,0,null,"=",{"$f":"X26*Z26","v":0},null,null,"    Parking Fee",null,null,null,0,null,"=",{"$f":"AH26*AJ26","v":0},null,null,"    Parking Fee",null,null,null,0,null,"=",{"$f":"AR26*AT26","v":0},null,null,"    Parking Fee",null,null,null,0,null,"=",{"$f":"BB26*BD26","v":0},null,null,"    Car Rental",null,null,null,0,null,"=",{"$f":"BL26*BN26","v":0},null,null,"    Parking Fee",null,null,null,0,null,"=",{"$f":"BV26*BX26","v":0},null,null,"    Parking Fee",null,null,null,0,null,"=",{"$f":"CF26*CH26","v":0},null,null,"    Parking Fee",null,null,null,0,null,"=",{"$f":"CP26*CR26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"i. Highway Traffic Impact Study Site Monitoring"]
[null,"    Tolls",null,null,null,0,null,"=",{"$f":"+D27*F27","v":0},null,null,"    Tolls",null,null,null,0,null,"=",{"$f":"+N27*P27","v":0},null,null,"    Tolls",null,null,null,0,null,"=",{"$f":"+X27*Z27","v":0},null,null,"    Tolls",null,null,null,0,null,"=",{"$f":"+AH27*AJ27","v":0},null,null,"    Tolls",null,null,null,0,null,"=",{"$f":"+AR27*AT27","v":0},null,null,"    Tolls",null,null,null,0,null,"=",{"$f":"+BB27*BD27","v":0},null,null,"    Parking Fee",null,null,null,0,null,"=",{"$f":"BL27*BN27","v":0},null,null,"    Tolls",null,null,null,0,null,"=",{"$f":"+BV27*BX27","v":0},null,null,"    Tolls",null,null,null,0,null,"=",{"$f":"+CF27*CH27","v":0},null,null,"    Tolls",null,null,null,0,null,"=",{"$f":"+CP27*CR27","v":0},null,null,null,null,null,null,"Total Reproduction","=",{"$f":"+DD25","v":0},null,null,null," Equipment Rental (Type)",null,"Days",null,"Rate per Day",null,null,null,null,null,null,null,null,null,"Total Equipment Rental","=",null,{"$f":"+DY10+DY13+DY17+DY22+DY25","v":0}]
[null,"Subsistence:",null,null,null,null,null,null,null,null,null,"Subsistence:",null,null,null,null,null,null,null,null,null,"Subsistence:",null,null,null,null,null,null,null,null,null,"Subsistence:",null,null,null,null,null,null,null,null,null,"Subsistence:",null,null,null,null,null,null,null,null,null,"Subsistence:",null,null,null,null,null,null,null,null,null,"    Tolls",null,null,null,0,null,"=",{"$f":"+BL28*BN28","v":0},null,null,"Subsistence:",null,null,null,null,null,null,null,null,null,"Subsistence:",null,null,null,null,null,null,null,null,null,"Subsistence:",null,null,null,null,null,null,null,null,"4. Mapping Expenses:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"=",{"$f":"DJ28*DL28","v":0}]
[null,null,null,"Days","Persons","Rate",null,null,null,null,null,null,null,"Days","Persons","Rate",null,null,null,null,null,null,null,"Days","Persons","Rate",null,null,null,null,null,null,null,"Days","Persons","Rate",null,null,null,null,null,null,null,"Days","Persons","Rate",null,null,null,null," ",null,null,"Days","Persons","Rate",null,null,null,null,null,"Subsistence:",null,null,null,null,null,null,null,null,null,null,null,"Days","Persons","Rate",null,null,null,null,null,null,null,"Days","Persons","Rate",null,null,null,null,null,null,null,"Days","Persons","Rate",null,null,null,null,null,null,null,"Cost / Hour",null,"Flight-Time",null,null,null,null,null,null,null,null,null,0,null,"=",{"$f":"DJ29*DL29","v":0},null,"8.  Miscellaneous Items - This is for anything that is not accounted for elsewhere (i.e. - Public Meeting Display Boards).  All the cells below are unlocked in order to add anything needed.  All the items need to be summed into Cell DY66 for inclusion in the Total Direct Nonsalary cost in Cell DY68."]
[null,"Meals (Full Work Days):",null,null,null,null,null,"=",{"$f":"F30*E30*D30","v":0},null,null,"Meals (Full Work Days):",null,null,null,0,null,"=",{"$f":"P30*O30*N30","v":0},null,null,"Meals (Full Work Days):",null,null,null,0,null,"=",{"$f":"Z30*Y30*X30","v":0},null,null,"Meals (Full Work Days):",null,null,null,0,null,"=",{"$f":"AJ30*AI30*AH30","v":0},null,null,"Meals (Full Work Days):",null,null,null,0,null,"=",{"$f":"AT30*AS30*AR30","v":0},null,null,"Meals (Full Work Days):",null,null,null,0,null,"=",{"$f":"BD30*BC30*BB30","v":0},null,null,null,null,"Days","Persons","Rate",null,null,null,null,null,"Meals (Full Work Days):",null,null,null,0,null,"=",{"$f":"BX30*BW30*BV30","v":0},null,null,"Meals (Full Work Days):",null,null,null,0,null,"=",{"$f":"CH30*CG30*CF30","v":0},null,null,"Meals (Full Work Days):",null,null,null,null,null,"=",{"$f":"CR30*CQ30*CP30","v":0},null,null,"Single Engine with Lidar",null,0,"x",null,"Hour","=",{"$f":"+CZ30*DB30","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(DO28:DO29)","v":0}]
[null,"Meals (Travel Days):",null,null,null,{"$f":"0.75*F30","v":0},null,"=",{"$f":"F31*E31*D31","v":0},null,null,"Meals (Travel Days):",null,null,null,{"$f":"0.75*P30","v":0},null,"=",{"$f":"P31*O31*N31","v":0},null,null,"Meals (Travel Days):",null,null,null,{"$f":"0.75*Z30","v":0},null,"=",{"$f":"Z31*Y31*X31","v":0},null,null,"Meals (Travel Days):",null,null,null,{"$f":"0.75*AJ30","v":0},null,"=",{"$f":"AJ31*AI31*AH31","v":0},null,null,"Meals (Travel Days):",null,null,null,{"$f":"0.75*AT30","v":0},null,"=",{"$f":"AT31*AS31*AR31","v":0},null,null,"Meals (Travel Days):",null,null,null,{"$f":"0.75*BD30","v":0},null,"=",{"$f":"BD31*BC31*BB31","v":0},null,null,"Meals (Full Work Days):",null,null,null,0,null,"=",{"$f":"BN31*BM31*BL31","v":0},null,null,"Meals (Travel Days):",null,null,null,{"$f":"0.75*BX30","v":0},null,"=",{"$f":"BX31*BW31*BV31","v":0},null,null,"Meals (Travel Days):",null,null,null,{"$f":"0.75*CH30","v":0},null,"=",{"$f":"CH31*CG31*CF31","v":0},null,null,"Meals (Travel Days):",null,null,null,{"$f":"0.75*CR30","v":0},null,"=",{"$f":"CR31*CQ31*CP31","v":0},null,null,"Twin Engine with Lidar",null,0,"x",null,"Hour","=",{"$f":"+CZ31*DB31","v":0},null,null,"Cultural Resources"]
[null,"Lodging:",null,null,null,null,null,"=",{"$f":"F32*E32*D32","v":0},null,null,"Lodging:",null,null,null,0,null,"=",{"$f":"P32*O32*N32","v":0},null,null,"Lodging:",null,null,null,0,null,"=",{"$f":"Z32*Y32*X32","v":0},null,null,"Lodging:",null,null,null,0,null,"=",{"$f":"AJ32*AI32*AH32","v":0},null,null,"Lodging:",null,null,null,0,null,"=",{"$f":"AT32*AS32*AR32","v":0},null,null,"Lodging:",null,null,null,0,null,"=",{"$f":"BD32*BC32*BB32","v":0},null,null,"Meals (Travel Days):",null,null,null,{"$f":"0.75*BN31","v":0},null,"=",{"$f":"BN32*BM32*BL32","v":0},null,null,"Lodging:",null,null,null,0,null,"=",{"$f":"BX32*BW32*BV32","v":0},null,null,"Lodging:",null,null,null,0,null,"=",{"$f":"CH32*CG32*CF32","v":0},null,null,"Lodging:",null,null,null,null,null,"=",{"$f":"CR32*CQ32*CP32","v":0},null,null,"Mobile Lidar",null,0,"x",null,"Hour","=",0,null,null,"i. Geomorphology Survey"]
[null,null,null,null,null,null,null,null,{"$f":"+SUM(I23:I32)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(S23:S32)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AC23:AC32)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AM23:AM32)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW23:AW32)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BG23:BG32)","v":0},null," ","Lodging:",null,null,null,0,null,"=",{"$f":"BN33*BM33*BL33","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CA23:CA32)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CK23:CK32)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CU23:CU32)","v":0},null,null,"Helicopter with Lidar",null,0,"x",null,"Hour","=",0,null,null," Equipment Rental (Type)",null,"Days",null,"Rate per Day"]
[null,"iii) Final Field Review (FFR) / TS&L ",null,null,null,null,null,null,null,null,null,"viI) Mapping: Set Panels",null,null,null,null,null,null,null,null,null,"xi) Surveying: Set & Run GPS H&V Control",null,null,null,null,null,null,null,null,"(B)","Natural Resources",null,null,null,null,null,null,null,null,null,"v) Progress & Informal Meetings",null,null,null,null,null,null,null,null,null,"iv) Phase II ESA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BQ24:BQ33)","v":0},null,null,"iii) Phase II Archeology",null,null,null,null,null,null,null,null,null,"vii) Cemetery",null,null,null,null,null,null,null,null,"(F)","Specialized Services",null,null,null,null,null,null,null,null,null,"Drone with Lidar",null,0,"x",null,"Hour","=",0,null,null,null,null,null,null,0,null,"=",{"$f":"DJ34*DL34","v":0}]
[null,null,null,"No. of Trips","Persons","Rate","Round Trip",null,null,null,null,null,null,"No. of Trips","Persons","Rate","Round Trip",null,null,null,null,null,null,"No. of Trips","Persons","Rate","Round Trip",null,null,null,null,"i) Endangered Species Consultation/Endangered Species Coordination",null,null,null,null,null,null,null,null,null,null,null,"No. of Trips","Persons","Rate","Round Trip",null,null,null,null,null,null,"No. of Trips","Persons","Rate","Round Trip",null,null,null,null,"ii)  Public Meetings",null,null,null,null,null,null,null,null,null,null,null,"No. of Trips","Persons","Rate","Round Trip",null,null,null,null,null,null,"No. of Trips","Persons","Rate","Round Trip",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drone with Photo",null,0,"x",null,"Hour","=",0,null,null,null,null,null,null,0,null,"=",{"$f":"DJ35*DL35","v":0}]
[null,"    Air Travel",null,null,null,0," ","=",{"$f":"E36*F36*D36","v":0},null," ","    Air Travel",null,null,null,0," ","=",{"$f":"O36*P36*N36","v":0},null,null,"    Air Travel",null,null,null,0," ","=",{"$f":"Y36*Z36*X36","v":0},null,null,null,null,"No. of Trips","Persons","Rate","Round Trip",null,null,null,null,"    Air Travel",null,null,null,0," ","=",{"$f":"AS36*AT36*AR36","v":0},null,null,"    Air Travel",null,null,null,0," ","=",{"$f":"BC36*BD36*BB36","v":0},null,null,null,null,"No. of Trips","Persons","Rate","Round Trip",null,null,null,null,"    Air Travel",null,null,null,0," ","=",{"$f":"BW36*BX36*BV36","v":0},null,null,"    Air Travel",null,null,null,0," ","=",{"$f":"CG36*CH36*CF36","v":0},null,null,null,null,"No. of Trips","Persons","Rate","Round Trip",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(DE30:DE35)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(DO34:DO35)","v":0}]
[null,"    Travel to Site",null,null,null,0,null,"=",{"$f":"F37*G37*D37","v":0},null,null,"    Travel to Site",null,null,null,0,null,"=",{"$f":"P37*Q37*N37","v":0},null,null,"    Travel to Site",null,null,null,0,null,"=",{"$f":"Z37*AA37*X37","v":0},null,null,"    Air Travel",null,null,null,0," ","=",{"$f":"AI37*AJ37*AH37","v":0},null,null,"    Travel to Site",null,null,null,0,null,"=",{"$f":"AT37*AU37*AR37","v":0},null,null,"    Travel to Site",null,null,null,0,null,"=",{"$f":"BD37*BE37*BB37","v":0},null,null,"    Air Travel",null,null,null,0," ","=",{"$f":"BM37*BN37*BL37","v":0},null,null,"    Travel to Site",null,null,null,0,null,"=",{"$f":"BX37*BY37*BV37","v":0},null,null,"    Travel to Site",null,null,null,0,null,"=",{"$f":"CH37*CI37*CF37","v":0},null,null,"    Air Travel",null,null,null,0," ","=",{"$f":"CQ37*CR37*CP37","v":0},null,null,"Aerial (Film Processing)",null,"Cost / Print",null,"No. of Prints",null,null,null,null,null,"ii. Phase I Archeology"]
[null,"    Car Rental",null,null,null,0,null,"=",{"$f":"D38*F38","v":0},null,null,"    Car Rental",null,null,null,0,null,"=",{"$f":"N38*P38","v":0},null,null,"    Car Rental",null,null,null,0,null,"=",{"$f":"X38*Z38","v":0},null,null,"    Travel to Site",null,null,null,0,null,"=",{"$f":"AJ38*AK38*AH38","v":0},null,null,"    Car Rental",null,null,null,0,null,"=",{"$f":"AR38*AT38","v":0},null,null,"    Car Rental",null,null,null,0,null,"=",{"$f":"BB38*BD38","v":0},null,null,"    Travel to Site",null,null,null,0,null,"=",{"$f":"BN38*BO38*BL38","v":0},null,null,"    Car Rental",null,null,null,0,null,"=",{"$f":"BV38*BX38","v":0},null,null,"    Car Rental",null,null,null,0,null,"=",{"$f":"CF38*CH38","v":0},null,null,"    Travel to Site",null,null,null,0,null,"=",{"$f":"CR38*CS38*CP38","v":0},null,null,"i) Black & White",null,0,"x",null,null,"=",{"$f":"+CZ38*DB38","v":0},null,null," Equipment Rental (Type)",null,"Days",null,"Rate per Day"]
[null,"    Parking Fee",null,null,null,0,null,"=",{"$f":"D39*F39","v":0},null,null,"    Parking Fee",null,null,null,0,null,"=",{"$f":"N39*P39","v":0},null,null,"    Parking Fee",null,null,null,0,null,"=",{"$f":"X39*Z39","v":0},null,null,"    Car Rental",null,null,null,0,null,"=",{"$f":"AH39*AJ39","v":0},null,null,"    Parking Fee",null,null,null,0,null,"=",{"$f":"AR39*AT39","v":0},null,null,"    Parking Fee",null,null,null,0,null,"=",{"$f":"BB39*BD39","v":0},null,null,"    Car Rental",null,null,null,0,null,"=",{"$f":"BL39*BN39","v":0},null,null,"    Parking Fee",null,null,null,0,null,"=",{"$f":"BV39*BX39","v":0},null,null,"    Parking Fee",null,null,null,0,null,"=",{"$f":"CF39*CH39","v":0},null,null,"    Car Rental",null,null,null,0,null,"=",{"$f":"CP39*CR39","v":0},null,null,"i) Color",null,0,"x",null,null,"=",{"$f":"+CZ39*DB39","v":0},null,null,null,null,null,null,0,null,"=",{"$f":"DJ39*DL39","v":0}]
[null,"    Tolls",null,null,null,0,null,"=",{"$f":"+D40*F40","v":0},null,null,"    Tolls",null,null,null,0,null,"=",{"$f":"+N40*P40","v":0},null,null,"    Tolls",null,null,null,0,null,"=",{"$f":"+X40*Z40","v":0},null,null,"    Parking Fee",null,null,null,0,null,"=",{"$f":"AH40*AJ40","v":0},null,null,"    Tolls",null,null,null,0,null,"=",{"$f":"+AR40*AT40","v":0},null,null,"    Tolls",null,null,null,0,null,"=",{"$f":"+BB40*BD40","v":0},null,null,"    Parking Fee",null,null,null,0,null,"=",{"$f":"BL40*BN40","v":0},null,null,"    Tolls",null,null,null,0,null,"=",{"$f":"+BV40*BX40","v":0},null,null,"    Tolls",null,null,null,0,null,"=",{"$f":"+CF40*CH40","v":0},null,null,"    Parking Fee",null,null,null,0,null,"=",{"$f":"CP40*CR40","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(DE38:DE39)","v":0},null,null,null,null,null,null,0,null,"=",{"$f":"DJ40*DL40","v":0}]
[null,"Subsistence:",null,null,null,null,null,null,null,null,null,"Subsistence:",null,null,null,null,null,null,null,null,null,"Subsistence:",null,null,null,null,null,null,null,null,null,"    Tolls",null,null,null,0,null,"=",{"$f":"+AH41*AJ41","v":0},null,null,"Subsistence:",null,null,null,null,null,null,null,null,null,"Subsistence:",null,null,null,null,null,null,null,null,null,"    Tolls",null,null,null,0,null,"=",{"$f":"+BL41*BN41","v":0},null,null,"Subsistence:",null,null,null,null,null,null,null,null,null,"Subsistence:",null,null,null,null,null,null,null,null,null,"    Tolls",null,null,null,0,null,"=",{"$f":"+CP41*CR41","v":0},null,null,"Contact Print",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(DO39:DO40)","v":0}]
[null,null,null,"Days","Persons","Rate",null,null,null,null,null,null,null,"Days","Persons","Rate",null,null,null,null,null,null,null,"Days","Persons","Rate",null,null,null,null,null,"Subsistence:",null,null,null,null,null,null,null,null,null,null,null,"Days","Persons","Rate",null,null,null,null,null,null,null,"Days","Persons","Rate",null,null,null,null,null,"Subsistence:",null,null,null,null,null,null,null,null,null,null,null,"Days","Persons","Rate",null,null,null,null,null,null,null,"Days","Persons","Rate",null,null,null,null,null,"Subsistence:",null,null,null,null,null,null,null,null,null,"i) Black & White",null,0,"x",null,null,"=",{"$f":"+CZ42*DB42","v":0},null,null,"iii. Phase II Archeology"]
[null,"Meals (Full Work Days):",null,null,null,null,null,"=",{"$f":"F43*E43*D43","v":0},null,null,"Meals (Full Work Days):",null,null,null,0,null,"=",{"$f":"P43*O43*N43","v":0},null,null,"Meals (Full Work Days):",null,null,null,0,null,"=",{"$f":"Z43*Y43*X43","v":0},null,null,null,null,"Days","Persons","Rate",null,null,null,null,null,"Meals (Full Work Days):",null,null,null,0,null,"=",{"$f":"AT43*AS43*AR43","v":0},null,null,"Meals (Full Work Days):",null,null,null,0,null,"=",{"$f":"BD43*BC43*BB43","v":0},null,null,null,null,"Days","Persons","Rate",null,null,null,null,null,"Meals (Full Work Days):",null,null,null,0,null,"=",{"$f":"BX43*BW43*BV43","v":0},null,null,"Meals (Full Work Days):",null,null,null,0,null,"=",{"$f":"CH43*CG43*CF43","v":0},null,null,null,null,"Days","Persons","Rate",null,null,null,null,null,"i) Color",null,0,"x",null,null,"=",{"$f":"+CZ43*DB43","v":0},null,null," Equipment Rental (Type)",null,"Days",null,"Rate per Day"]
[null,"Meals (Travel Days):",null,null,null,{"$f":"0.75*F43","v":0},null,"=",{"$f":"F44*E44*D44","v":0},null,null,"Meals (Travel Days):",null,null,null,{"$f":"0.75*P43","v":0},null,"=",{"$f":"P44*O44*N44","v":0},null,null,"Meals (Travel Days):",null,null,null,{"$f":"0.75*Z43","v":0},null,"=",{"$f":"Z44*Y44*X44","v":0},null,null,"Meals (Full Work Days):",null,null,null,0,null,"=",{"$f":"AJ44*AI44*AH44","v":0},null,null,"Meals (Travel Days):",null,null,null,{"$f":"0.75*AT43","v":0},null,"=",{"$f":"AT44*AS44*AR44","v":0},null,null,"Meals (Travel Days):",null,null,null,{"$f":"0.75*BD43","v":0},null,"=",{"$f":"BD44*BC44*BB44","v":0},null,null,"Meals (Full Work Days):",null,null,null,0,null,"=",{"$f":"BN44*BM44*BL44","v":0},null,null,"Meals (Travel Days):",null,null,null,{"$f":"0.75*BX43","v":0},null,"=",{"$f":"BX44*BW44*BV44","v":0},null,null,"Meals (Travel Days):",null,null,null,{"$f":"0.75*CH43","v":0},null,"=",{"$f":"CH44*CG44*CF44","v":0},null,null,"Meals (Full Work Days):",null,null,null,0,null,"=",{"$f":"CR44*CQ44*CP44","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(DE42:DE43)","v":0},null,null,null,null,null,null,0,null,"=",{"$f":"DJ44*DL44","v":0}]
[null,"Lodging:",null,null,null,null,null,"=",{"$f":"F45*E45*D45","v":0},null,null,"Lodging:",null,null,null,0,null,"=",{"$f":"P45*O45*N45","v":0},null,null,"Lodging:",null,null,null,0,null,"=",{"$f":"Z45*Y45*X45","v":0},null,null,"Meals (Travel Days):",null,null,null,{"$f":"0.75*AJ44","v":0},null,"=",{"$f":"AJ45*AI45*AH45","v":0},null,null,"Lodging:",null,null,null,0,null,"=",{"$f":"AT45*AS45*AR45","v":0},null,null,"Lodging:",null,null,null,0,null,"=",{"$f":"BD45*BC45*BB45","v":0},null,null,"Meals (Travel Days):",null,null,null,{"$f":"0.75*BN44","v":0},null,"=",{"$f":"BN45*BM45*BL45","v":0},null,null,"Lodging:",null,null,null,0,null,"=",{"$f":"BX45*BW45*BV45","v":0},null,null,"Lodging:",null,null,null,0,null,"=",{"$f":"CH45*CG45*CF45","v":0},null,null,"Meals (Travel Days):",null,null,null,{"$f":"0.75*CR44","v":0},null,"=",{"$f":"CR45*CQ45*CP45","v":0},null,null,null,null,"No. Req.","Units","Cost / Unit",null,null,null,null,null,null,null,null,null,0,null,"=",{"$f":"DJ45*DL45","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"+SUM(I36:I45)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(S36:S45)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AC36:AC45)","v":0},null,null,"Lodging:",null,null,null,0,null,"=",{"$f":"AJ46*AI46*AH46","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW36:AW45)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BG36:BG45)","v":0},null,null,"Lodging:",null,null,null,0,null,"=",{"$f":"BN46*BM46*BL46","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CA36:CA45)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CK36:CK45)","v":0},null,null,"Lodging:",null,null,null,0,null,"=",{"$f":"CR46*CQ46*CP46","v":0},null,null,"Survey Materials",null,null,"LS",0,"=",null,{"$f":"CZ46*DB46","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(DO44:DO45)","v":0}]
[null,"iv) Final Office Review (FOR) /Final Bridge",null,null,null,null,null,null,null,null,null,"viii) Mapping: Set & Run Control",null,null,null,null,null,null,null,null,null,"xii) Surveying: Topo Data Collection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AM37:AM46)","v":0},null,"(C)","NEPA",null,null,null,null,null,null,null,null,null,"v) Phase III ESA",null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,{"$f":"+SUM(BQ37:BQ46)","v":0},null,null,"iv) Phase III Archeology",null,null,null,null,null,null,null,null,null,"viii) Tribal Coordination",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CU37:CU46)","v":0},null,null,"Survey Monuments",null,null,null,null,null,null,null,null,null,"iv. Phase III Archeology"]
[null,null,null,"No. of Trips","Persons","Rate","Round Trip",null,null,null,null,null,null,"No. of Trips","Persons","Rate","Round Trip",null,null,null,null,null,null,"No. of Trips","Persons","Rate","Round Trip",null,null,null,null,"ii)  Water Quality Analysis",null,null,null,null,null,null,null,null,null,"i) Site Visit",null,null,null,null,null,null,null,null,null,null,null,"No. of Trips","Persons","Rate","Round Trip",null,null,null,null,"iii) Progress & Informal Meetings",null,null,null,null,null,null,null,null,null,null,null,"No. of Trips","Persons","Rate","Round Trip",null,null,null,null,null,null,"No. of Trips","Persons","Rate","Round Trip",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"      a) Semi-Perm.(P/C)",null,null,"Each",0,"=",null,{"$f":"CZ48*DB48","v":0},null,null," Equipment Rental (Type)",null,"Days",null,"Rate per Day"]
[null,"    Air Travel",null,null,null,0," ","=",{"$f":"E49*F49*D49","v":0},null,null,"    Air Travel",null,null,null,0," ","=",{"$f":"O49*P49*N49","v":0},null,null,"    Air Travel",null,null,null,0," ","=",{"$f":"Y49*Z49*X49","v":0},null,null,null,null,"No. of Trips","Persons","Rate","Round Trip",null,null,null,null,null,null,"No. of Trips","Persons","Rate","Round Trip",null,null,null,null,"    Air Travel",null,null,null,0," ","=",{"$f":"BC49*BD49*BB49","v":0},null,null,null,null,"No. of Trips","Persons","Rate","Round Trip",null,null,null,null,"    Air Travel",null,null,null,0," ","=",{"$f":"BW49*BX49*BV49","v":0},null,null,"    Air Travel",null,null,null,0," ","=",{"$f":"CG49*CH49*CF49","v":0},null,null,null,null,null,null,null,"Total Travel","=",{"$f":"+I20+I33+I46+I59+S20+S33+S46+S59+AC20+AC33+AC46+AC59+AM20+AM33+AM47+AM60+AW20+AW33+AW46+AW60+BG20+BG33+BG46+BG59+BQ20+BQ34+BQ47+BQ60+CA20+CA33+CA46+CA59+CK20+CK33+CK46+CK59+CU20+CU33+CU47","v":0},null,null,"      b) Perm. (Conc.)",null,null,"Each",0,"=",null,0,null,null,null,null,null,null,0,null,"=",{"$f":"DJ49*DL49","v":0}]
[null,"    Travel to Site",null,null,null,0,null,"=",{"$f":"F50*G50*D50","v":0},null," ","    Travel to Site",null,null,null,0,null,"=",{"$f":"P50*Q50*N50","v":0},null,null,"    Travel to Site",null,null,null,0,null,"=",{"$f":"Z50*AA50*X50","v":0},null,null,"    Air Travel",null,null,null,0," ","=",{"$f":"AI50*AJ50*AH50","v":0},null,null,"    Air Travel",null,null,null,0," ","=",{"$f":"AS50*AT50*AR50","v":0},null,null,"    Travel to Site",null,null,null,0,null,"=",{"$f":"BD50*BE50*BB50","v":0},null,null,"    Air Travel",null,null,null,0," ","=",{"$f":"BM50*BN50*BL50","v":0},null,null,"    Travel to Site",null,null,null,0,null,"=",{"$f":"BX50*BY50*BV50","v":0},null,null,"    Travel to Site",null,null,null,0,null,"=",{"$f":"CH50*CI50*CF50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Panel/Target Materials",null,null,"Roll",0,"=",null,0,null,null,null,null,null,null,0,null,"=",{"$f":"DJ50*DL50","v":0}]
[null,"    Car Rental",null,null,null,0,null,"=",{"$f":"D51*F51","v":0},null,null,"    Car Rental",null,null,null,0,null,"=",{"$f":"N51*P51","v":0},null,null,"    Car Rental",null,null,null,0,null,"=",{"$f":"X51*Z51","v":0},null,null,"    Travel to Site",null,null,null,0,null,"=",{"$f":"AJ51*AK51*AH51","v":0},null," ","    Travel to Site",null,null,null,0,null,"=",{"$f":"AT51*AU51*AR51","v":0},null,null,"    Car Rental",null,null,null,0,null,"=",{"$f":"BB51*BD51","v":0},null,null,"    Travel to Site",null,null,null,0,null,"=",{"$f":"BN51*BO51*BL51","v":0},null,null,"    Car Rental",null,null,null,0,null,"=",{"$f":"BV51*BX51","v":0},null,null,"    Car Rental",null,null,null,0,null,"=",{"$f":"CF51*CH51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Robot/Total Station",null,null,"Day",0,"=",null,0,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(DO49:DO50)","v":0}]
[null,"    Parking Fee",null,null,null,0,null,"=",{"$f":"D52*F52","v":0},null,null,"    Parking Fee",null,null,null,0,null,"=",{"$f":"N52*P52","v":0},null,null,"    Parking Fee",null,null,null,0,null,"=",{"$f":"X52*Z52","v":0},null,null,"    Car Rental",null,null,null,0,null,"=",{"$f":"AH52*AJ52","v":0},null,null,"    Car Rental",null,null,null,0,null,"=",{"$f":"AR52*AT52","v":0},null,null,"    Parking Fee",null,null,null,0,null,"=",{"$f":"BB52*BD52","v":0},null,null,"    Car Rental",null,null,null,0,null,"=",{"$f":"BL52*BN52","v":0},null,null,"    Parking Fee",null,null,null,0,null,"=",{"$f":"BV52*BX52","v":0},null,null,"    Parking Fee",null,null,null,0,null,"=",{"$f":"CF52*CH52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Other Survey Equipment",null,null,"Day",0,"=",null,0,null,null,"v. Remote Sensing"]
[null,"    Tolls",null,null,null,0,null,"=",{"$f":"+D53*F53","v":0},null,null,"    Tolls",null,null,null,0,null,"=",{"$f":"+N53*P53","v":0},null,null,"    Tolls",null,null,null,0,null,"=",{"$f":"+X53*Z53","v":0},null,null,"    Parking Fee",null,null,null,0,null,"=",{"$f":"AH53*AJ53","v":0},null,null,"    Parking Fee",null,null,null,0,null,"=",{"$f":"AR53*AT53","v":0},null,null,"    Tolls",null,null,null,0,null,"=",{"$f":"+BB53*BD53","v":0},null,null,"    Parking Fee",null,null,null,0,null,"=",{"$f":"BL53*BN53","v":0},null,null,"    Tolls",null,null,null,0,null,"=",{"$f":"+BV53*BX53","v":0},null,null,"    Tolls",null,null,null,0,null,"=",{"$f":"+CF53*CH53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Pipe Camera",null,null,"Day",0,"=",null,0,null,null," Equipment Rental (Type)",null,"Days",null,"Rate per Day"]
[null,"Subsistence:",null,null,null,null,null,null,null,null,null,"Subsistence:",null,null,null,null,null,null,null,null,null,"Subsistence:",null,null,null,null,null,null,null,null,null,"    Tolls",null,null,null,0,null,"=",{"$f":"+AH54*AJ54","v":0},null,null,"    Tolls",null,null,null,0,null,"=",{"$f":"+AR54*AT54","v":0},null,null,"Subsistence:",null,null,null,null,null,null,null,null,null,"    Tolls",null,null,null,0,null,"=",{"$f":"+BL54*BN54","v":0},null,null,"Subsistence:",null,null,null,null,null,null,null,null,null,"Subsistence:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Portable Media",null,null,"Day",0,"=",null,{"$f":"CZ54*DB54","v":0},null,null,null,null,null,null,0,null,"=",{"$f":"DJ54*DL54","v":0}]
[null,null,null,"Days","Persons","Rate",null,null,null,null,null,null,null,"Days","Persons","Rate",null,null,null,null,null,null,null,"Days","Persons","Rate",null,null,null,null,null,"Subsistence:",null,null,null,null,null,null,null,null,null,"Subsistence:",null,null,null,null,null,null,null,null,null,null,null,"Days","Persons","Rate",null,null,null,null,null,"Subsistence:",null,null,null,null,null,null,null,null,null,null,null,"Days","Persons","Rate",null,null,null,null,null,null,null,"Days","Persons","Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(DE46:DE54)","v":0},null,null,null,null,null,null,0,null,"=",{"$f":"DJ55*DL55","v":0}]
[null,"Meals (Full Work Days):",null,null,null,0,null,"=",{"$f":"F56*E56*D56","v":0},null,null,"Meals (Full Work Days):",null,null,null,0,null,"=",{"$f":"P56*O56*N56","v":0},null,null,"Meals (Full Work Days):",null,null,null,0,null,"=",{"$f":"Z56*Y56*X56","v":0},null,null,null,null,"Days","Persons","Rate",null,null,null,null,null,null,null,"Days","Persons","Rate",null,null,null,null,null,"Meals (Full Work Days):",null,null,null,0,null,"=",{"$f":"BD56*BC56*BB56","v":0},null,null,null,null,"Days","Persons","Rate",null,null,null,null,null,"Meals (Full Work Days):",null,null,null,0,null,"=",{"$f":"BX56*BW56*BV56","v":0},null,null,"Meals (Full Work Days):",null,null,null,0,null,"=",{"$f":"CH56*CG56*CF56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(DO54:DO55)","v":0}]
[null,"Meals (Travel Days):",null,null,null,{"$f":"0.75*F56","v":0},null,"=",{"$f":"F57*E57*D57","v":0},null,null,"Meals (Travel Days):",null,null,null,{"$f":"0.75*P56","v":0},null,"=",{"$f":"P57*O57*N57","v":0},null,null,"Meals (Travel Days):",null,null,null,{"$f":"0.75*Z56","v":0},null,"=",{"$f":"Z57*Y57*X57","v":0},null,null,"Meals (Full Work Days):",null,null,null,0,null,"=",{"$f":"AJ57*AI57*AH57","v":0},null,null,"Meals (Full Work Days):",null,null,null,0,null,"=",{"$f":"AT57*AS57*AR57","v":0},null," ","Meals (Travel Days):",null,null,null,{"$f":"0.75*BD56","v":0},null,"=",{"$f":"BD57*BC57*BB57","v":0},null,null,"Meals (Full Work Days):",null,null,null,0,null,"=",{"$f":"BN57*BM57*BL57","v":0},null,null,"Meals (Travel Days):",null,null,null,{"$f":"0.75*BX56","v":0},null,"=",{"$f":"BX57*BW57*BV57","v":0},null,null,"Meals (Travel Days):",null,null,null,{"$f":"0.75*CH56","v":0},null,"=",{"$f":"CH57*CG57*CF57","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Mapping","=",null,{"$f":"+DE36+DE40+DE44+DE55","v":0},null,null,"vi. Cemetery"]
[null,"Lodging:",null,null,null,0,null,"=",{"$f":"F58*E58*D58","v":0},null,null,"Lodging:",null,null,null,0,null,"=",{"$f":"P58*O58*N58","v":0},null,null,"Lodging:",null,null,null,0,null,"=",{"$f":"Z58*Y58*X58","v":0},null,null,"Meals (Travel Days):",null,null,null,{"$f":"0.75*AJ57","v":0},null,"=",{"$f":"AJ58*AI58*AH58","v":0},null,null,"Meals (Travel Days):",null,null,null,{"$f":"0.75*AT57","v":0},null,"=",{"$f":"AT58*AS58*AR58","v":0},null,null,"Lodging:",null,null,null,0,null,"=",{"$f":"BD58*BC58*BB58","v":0},null,null,"Meals (Travel Days):",null,null,null,{"$f":"0.75*BN57","v":0},null,"=",{"$f":"BN58*BM58*BL58","v":0},null,null,"Lodging:",null,null,null,0,null,"=",{"$f":"BX58*BW58*BV58","v":0},null,null,"Lodging:",null,null,null,0,null,"=",{"$f":"CH58*CG58*CF58","v":0},null,null,null,null,null,null,null,null,null,null,null,"5. Surveying Expenses:",null,null,null,null,null,null,null,null,null,null," Equipment Rental (Type)",null,"Days",null,"Rate per Day"]
[null,null,null,null,null,null,null,null,{"$f":"+SUM(I49:I58)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(S49:S58)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AC49:AC58)","v":0},null,null,"Lodging:",null,null,null,0,null,"=",{"$f":"AJ59*AI59*AH59","v":0},null,null,"Lodging:",null,null,null,0,null,"=",{"$f":"AT59*AS59*AR59","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BG49:BG58)","v":0},null,null,"Lodging:",null,null,null,0,null,"=",{"$f":"BN59*BM59*BL59","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CA49:CA58)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CK49:CK58)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No. Req.","Units","Cost / Unit",null,null,null,null,null,null,null,null,null,0,null,"=",{"$f":"DJ59*DL59","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AM50:AM59)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW50:AW59)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BQ50:BQ59)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traffic Control",null,null,"Hours",0,"=","Police Escort",{"$f":"CZ60*DB60","v":0},null,null,null,null,null,null,0,null,"=",{"$f":"DJ60*DL60","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Survey Monuments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(DO59:DO60)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"      a) Semi-Perm.(P/C)",null,null,"Each",0,"=",null,{"$f":"CZ62*DB62","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"      b) Perm. (Conc.)",null,null,"Each",0,"=",null,0,null,null,null,null,null,null,"Total Equipment Rental","=",null,{"$f":"+DO13+DO18+DO23+DO30+DO36+DO41+DO46+DO51+DO56+DO61","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Panel Materials",null,null,"Roll",0,"=",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Survey Materials",null,null,"LS",0,"=",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(DE60:DE65)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Miscellaneous Items","="]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Surveying","=",null,{"$f":"+DE66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL DIRECT NONSALARY","=",{"$f":"CU49+DE9+DD27+DE57+DE68+DO63+DY27+DY66","v":0}]

{"sheet":"Labor Summary","index":7,"n_rows":44,"n_cols":44,"rows_kept":44,"cut":false,"hidden":false,"merged":[[41,25,43,25],[41,34,43,34],[41,39,43,39],[41,40,43,40],[41,41,43,41],[36,35,37,36],[36,37,37,38],[36,39,40,39],[36,40,40,40],[36,41,40,41],[38,35,38,36],[38,37,38,38],[36,23,36,24],[36,25,40,25],[36,26,36,30],[36,31,36,33],[36,34,40,34],[37,23,37,24],[37,26,37,30],[37,31,37,33],[38,18,42,18],[43,18,45,18],[38,19,42,19],[43,19,45,19],[43,3,45,3],[38,12,42,12],[43,12,45,12],[38,17,42,17],[43,17,45,17],[38,13,39,14],[38,15,39,16],[40,13,40,14],[40,15,40,16],[38,1,38,2],[39,1,39,2],[38,9,38,11],[39,9,39,11],[38,4,38,8],[39,4,39,8],[38,3,42,3]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF LABOR HOURS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF OVERTIME LABOR HOURS"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cover Sht'!A15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cover Sht'!A15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"}]
[]
["State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"}]
["Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!A27","v":"[Consulting Firm's Name]"},null,null,null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!A27","v":"[Consulting Firm's Name]"}]
[]
[null,"Mapping","Surveying","Design Study","Preliminary Field Review","Right of Way Plans","Final Field Review","Final Office Review","QAQC","Geotech","Drainage","Permits","Traffic Analysis","Natural Resources","NEPA","Noise","Cultural Resources","Structural (Bridge) ","Misc. Structures","Specialized","Total",null,null,"Mapping","Surveying","Design Study","Preliminary Field Review","Right of Way Plans","Final Field Review","Final Office Review","QAQC","Geotech","Drainage","Permits","Traffic Analysis","Natural Resources","NEPA","Noise","Cultural Resources","Structural (Bridge) ","Misc. Structures","Specialized","Total"]
["Senior Project Manager",{"$f":"+MAPPING!E9","v":0},{"$f":"+SURVEYS!E9","v":0},{"$f":"+'DESIGN STUDY'!E10","v":0},{"$f":"+PFR!E9","v":0},{"$f":"+RW!E9","v":0},{"$f":"+FFR!E10","v":0},{"$f":"+FOR!E10","v":0},{"$f":"+QAQC!E9","v":0},{"$f":"GEOTECH!E10+GEOTECH!E40","v":0},{"$f":"+DRAINAGE!E10","v":0},{"$f":"+PERMITS!E10","v":0},{"$f":"+'TRAFFIC ANALYSIS'!E10","v":0},{"$f":"+'NATURAL RESOURCES'!E10","v":0},{"$f":"+NEPA!E8","v":0},{"$f":"+NOISE!E10","v":0},{"$f":"+'CULTURAL RESOURCES'!E10","v":0},{"$f":"+'STR1'!D12+'STR2'!D12+'STR3'!D12","v":0},{"$f":"+MiscSTR!E12","v":0},null,{"$f":"SUM(B9:T9)","v":0},{"$f":"+U9/$U$36","v":{"$error":"#DIV/0!"}},"Administrative Assistant",{"$f":"+MAPPING!E31","v":0},{"$f":"+SURVEYS!E28","v":0},{"$f":"+'DESIGN STUDY'!E31","v":0},{"$f":"+PFR!E31","v":0},{"$f":"+RW!E32","v":0},{"$f":"+FFR!E31","v":0},{"$f":"+FOR!E31","v":0},{"$f":"+QAQC!E30","v":0},{"$f":"GEOTECH!E32+GEOTECH!E62","v":0},{"$f":"+DRAINAGE!E31","v":0},{"$f":"+PERMITS!E31","v":0},{"$f":"+'TRAFFIC ANALYSIS'!E31","v":0},{"$f":"+'NATURAL RESOURCES'!E33","v":0},{"$f":"+NEPA!E35","v":0},{"$f":"+NOISE!E34","v":0},{"$f":"+'CULTURAL RESOURCES'!E37","v":0},{"$f":"+'STR1'!D34+'STR2'!D34+'STR3'!D34","v":0},{"$f":"+MiscSTR!E34","v":0},null,{"$f":"SUM(X9:AP9)","v":0},{"$f":"+AQ9/$AQ$34","v":{"$error":"#DIV/0!"}}]
["Project Manager",{"$f":"+MAPPING!E10","v":0},{"$f":"+SURVEYS!E10","v":0},{"$f":"+'DESIGN STUDY'!E11","v":0},{"$f":"+PFR!E10","v":0},{"$f":"+RW!E10","v":0},{"$f":"+FFR!E11","v":0},{"$f":"+FOR!E11","v":0},{"$f":"+QAQC!E10","v":0},{"$f":"GEOTECH!E11+GEOTECH!E41","v":0},{"$f":"+DRAINAGE!E11","v":0},{"$f":"+PERMITS!E11","v":0},{"$f":"+'TRAFFIC ANALYSIS'!E11","v":0},{"$f":"+'NATURAL RESOURCES'!E11","v":0},{"$f":"+NEPA!E9","v":0},{"$f":"+NOISE!E11","v":0},{"$f":"+'CULTURAL RESOURCES'!E11","v":0},{"$f":"+'STR1'!D13+'STR2'!D13+'STR3'!D13","v":0},{"$f":"+MiscSTR!E13","v":0},null,{"$f":"SUM(B10:T10)","v":0},{"$error":"#DIV/0!"},"Senior Engineer","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"SUM(X10:AP10)","v":0},{"$f":"+AQ10/$AQ$34","v":{"$error":"#DIV/0!"}}]
["Administrative Assistant",{"$f":"+MAPPING!E11","v":0},{"$f":"+SURVEYS!E11","v":0},{"$f":"+'DESIGN STUDY'!E12","v":0},{"$f":"+PFR!E11","v":0},{"$f":"+RW!E11","v":0},{"$f":"+FFR!E12","v":0},{"$f":"+FOR!E12","v":0},{"$f":"+QAQC!E11","v":0},{"$f":"GEOTECH!E12+GEOTECH!E42","v":0},{"$f":"+DRAINAGE!E12","v":0},{"$f":"+PERMITS!E12","v":0},{"$f":"+'TRAFFIC ANALYSIS'!E12","v":0},{"$f":"+'NATURAL RESOURCES'!E12","v":0},{"$f":"+NEPA!E10","v":0},{"$f":"+NOISE!E12","v":0},{"$f":"+'CULTURAL RESOURCES'!E12","v":0},{"$f":"+'STR1'!D14+'STR2'!D14+'STR3'!D14","v":0},{"$f":"+MiscSTR!E14","v":0},null,0,{"$error":"#DIV/0!"},"Engineer","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,0,{"$error":"#DIV/0!"}]
["Senior Engineer","-","-",{"$f":"+'DESIGN STUDY'!E13","v":0},{"$f":"+PFR!E12","v":0},{"$f":"+RW!E12","v":0},{"$f":"+FFR!E13","v":0},{"$f":"+FOR!E13","v":0},{"$f":"+QAQC!E12","v":0},{"$f":"GEOTECH!E13+GEOTECH!E43","v":0},{"$f":"+DRAINAGE!E13","v":0},{"$f":"+PERMITS!E13","v":0},{"$f":"+'TRAFFIC ANALYSIS'!E13","v":0},"-","-",{"$f":"+NOISE!E13","v":0},"-",{"$f":"+'STR1'!D15+'STR2'!D15+'STR3'!D15","v":0},{"$f":"+MiscSTR!E15","v":0},null,0,{"$error":"#DIV/0!"},"Traffic Engineer","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,0,{"$error":"#DIV/0!"}]
["Engineer","-","-",{"$f":"+'DESIGN STUDY'!E14","v":0},{"$f":"+PFR!E13","v":0},{"$f":"+RW!E13","v":0},{"$f":"+FFR!E14","v":0},{"$f":"+FOR!E14","v":0},{"$f":"+QAQC!E13","v":0},{"$f":"GEOTECH!E14+GEOTECH!E44","v":0},{"$f":"+DRAINAGE!E14","v":0},{"$f":"+PERMITS!E14","v":0},null,"-","-",{"$f":"+NOISE!E14","v":0},"-",{"$f":"+'STR1'!D16+'STR2'!D16+'STR3'!D16","v":0},{"$f":"+MiscSTR!E16","v":0},null,0,{"$error":"#DIV/0!"},"Senior Designer","-","-",{"$f":"+'DESIGN STUDY'!E32","v":0},{"$f":"+PFR!E32","v":0},{"$f":"+RW!E33","v":0},{"$f":"+FFR!E32","v":0},{"$f":"+FOR!E32","v":0},{"$f":"+QAQC!E31","v":0},"-",{"$f":"+DRAINAGE!E32","v":0},{"$f":"+PERMITS!E32","v":0},{"$f":"+'TRAFFIC ANALYSIS'!E32","v":0},"-","-","-","-",{"$f":"+'STR1'!D35+'STR2'!D35+'STR3'!D36","v":0},{"$f":"+MiscSTR!E35","v":0},null,0,{"$error":"#DIV/0!"}]
["Traffic Engineer","-","-","-","-","-","-","-","-","-","-","-",{"$f":"+'TRAFFIC ANALYSIS'!E14","v":0},"-","-","-","-","-","-",null,0,{"$error":"#DIV/0!"},"Designer","-","-",{"$f":"+'DESIGN STUDY'!E33","v":0},{"$f":"+PFR!E33","v":0},{"$f":"+RW!E34","v":0},{"$f":"+FFR!E33","v":0},{"$f":"+FOR!E33","v":0},{"$f":"+QAQC!E32","v":0},"-",{"$f":"+DRAINAGE!E33","v":0},{"$f":"+PERMITS!E33","v":0},{"$f":"+'TRAFFIC ANALYSIS'!E33","v":0},"-","-",{"$f":"+NOISE!E36","v":0},"-",{"$f":"+'STR1'!D36+'STR2'!D36+'STR3'!D36","v":0},{"$f":"+MiscSTR!E36","v":0},null,0,{"$error":"#DIV/0!"}]
["Senior Designer","-","-",{"$f":"+'DESIGN STUDY'!E15","v":0},{"$f":"+PFR!E14","v":0},{"$f":"+RW!E14","v":0},{"$f":"+FFR!E15","v":0},{"$f":"+FOR!E15","v":0},{"$f":"+QAQC!E14","v":0},"-",{"$f":"+DRAINAGE!E15","v":0},{"$f":"+PERMITS!E15","v":0},{"$f":"+'TRAFFIC ANALYSIS'!E15","v":0},"-","-",{"$f":"+NOISE!E15","v":0},"-",{"$f":"+'STR1'!D17+'STR2'!D17+'STR3'!D17","v":0},{"$f":"+MiscSTR!E17","v":0},null,0,{"$error":"#DIV/0!"},"Geologist","-","-","-","-","-","-","-","-",{"$f":"GEOTECH!E33+GEOTECH!E63","v":0},"-","-","-","-","-","-","-","-","-",null,0,{"$error":"#DIV/0!"}]
["Designer","-","-",{"$f":"+'DESIGN STUDY'!E16","v":0},{"$f":"+PFR!E15","v":0},{"$f":"+RW!E15","v":0},{"$f":"+FFR!E16","v":0},{"$f":"+FOR!E16","v":0},{"$f":"+QAQC!E15","v":0},"-",{"$f":"+DRAINAGE!E16","v":0},{"$f":"+PERMITS!E16","v":0},{"$f":"+'TRAFFIC ANALYSIS'!E16","v":0},{"$f":"'NATURAL RESOURCES'!E18","v":0},{"$f":"NEPA!E22","v":0},{"$f":"+NOISE!E16","v":0},{"$f":"'CULTURAL RESOURCES'!E22","v":0},{"$f":"+'STR1'!D18+'STR2'!D18+'STR3'!D18","v":0},{"$f":"+MiscSTR!E18","v":0},null,0,{"$error":"#DIV/0!"},"Geotech Technician","-","-","-","-","-","-","-","-",{"$f":"GEOTECH!E34+GEOTECH!E64","v":0},"-","-","-","-","-","-","-","-","-",null,0,{"$error":"#DIV/0!"}]
["Geologist","-","-","-","-","-","-","-","-",{"$f":"GEOTECH!E15+GEOTECH!E45","v":0},"-","-","-","-","-","-","-","-","-",null,0,{"$error":"#DIV/0!"},"Senior Surveyor",{"$f":"+MAPPING!E32","v":0},{"$f":"+SURVEYS!E29","v":0},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,0,{"$error":"#DIV/0!"}]
["Geotech Technician","-","-","-","-","-","-","-","-",{"$f":"GEOTECH!E16+GEOTECH!E46","v":0},"-","-","-","-","-","-","-","-","-",null,0,{"$error":"#DIV/0!"},"Surveyor",{"$f":"+MAPPING!E33","v":0},{"$f":"+SURVEYS!E30","v":0},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,0,{"$error":"#DIV/0!"}]
["Senior Surveyor",{"$f":"+MAPPING!E12","v":0},{"$f":"+SURVEYS!E12","v":0},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,0,{"$error":"#DIV/0!"},"Survey Technician",{"$f":"+MAPPING!E34","v":0},{"$f":"+SURVEYS!E31","v":0},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,0,{"$error":"#DIV/0!"}]
["Surveyor",{"$f":"+MAPPING!E13","v":0},{"$f":"+SURVEYS!E13","v":0},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,0,{"$error":"#DIV/0!"},"Photogrammetrist",{"$f":"+MAPPING!E35","v":0},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,0,{"$error":"#DIV/0!"}]
["Survey Technician",{"$f":"+MAPPING!E14","v":0},{"$f":"+SURVEYS!E14","v":0},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,0,{"$error":"#DIV/0!"},"Stereo Compiler",{"$f":"+MAPPING!E36","v":0},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,0,{"$error":"#DIV/0!"}]
["Photogrammetrist",{"$f":"+MAPPING!E15","v":0},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,0,{"$f":"+U22/$U$36","v":{"$error":"#DIV/0!"}},"Archaeological PI","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,0,{"$error":"#DIV/0!"}]
["Stereo Compiler",{"$f":"+MAPPING!E16","v":0},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,0,{"$error":"#DIV/0!"},"Senior Archaeologist","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"+NEPA!E36","v":0},"-",{"$f":"+'CULTURAL RESOURCES'!E38","v":0},"-","-",null,0,{"$error":"#DIV/0!"}]
["Archaeological PI","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"+NEPA!E11","v":0},"-",{"$f":"+'CULTURAL RESOURCES'!E13","v":0},"-","-",null,0,{"$f":"+U24/$U$36","v":{"$error":"#DIV/0!"}},"Archaeologist","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"+NEPA!E37","v":0},"-",{"$f":"+'CULTURAL RESOURCES'!E39","v":0},"-","-",null,0,{"$error":"#DIV/0!"}]
["Senior Archaeologist","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"+NEPA!E12","v":0},"-",{"$f":"+'CULTURAL RESOURCES'!E14","v":0},"-","-",null,0,{"$error":"#DIV/0!"},"Geomorphologist","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,0,{"$error":"#DIV/0!"}]
["Archaeologist","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"+NEPA!E13","v":0},"-",{"$f":"+'CULTURAL RESOURCES'!E15","v":0},"-","-",null,0,{"$error":"#DIV/0!"},"Species Qualified Surveyor","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,0,{"$error":"#DIV/0!"}]
["Geomorphologist","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"+'CULTURAL RESOURCES'!E16","v":0},"-","-",null,0,{"$error":"#DIV/0!"},"Senior Environmental Scientist","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"+'NATURAL RESOURCES'!E34","v":0},{"$f":"+NEPA!E38","v":0},{"$f":"+NOISE!E37","v":0},"-","-","-",null,0,{"$error":"#DIV/0!"}]
["Species Qualified Surveyor","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"+'NATURAL RESOURCES'!E13","v":0},{"$f":"+NEPA!E14","v":0},"-","-","-","-",null,0,{"$error":"#DIV/0!"},"Environmental Scientist","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"+'NATURAL RESOURCES'!E35","v":0},{"$f":"+NEPA!E39","v":0},{"$f":"+NOISE!E38","v":0},"-","-","-",null,0,{"$error":"#DIV/0!"}]
["Senior Environmental Scientist","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"+'NATURAL RESOURCES'!E14","v":0},{"$f":"+NEPA!E15","v":0},{"$f":"+NOISE!E17","v":0},"-","-","-",null,0,{"$error":"#DIV/0!"},"Senior Structural Historian","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,0,{"$error":"#DIV/0!"}]
["Environmental Scientist","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"+'NATURAL RESOURCES'!E15","v":0},{"$f":"+NEPA!E16","v":0},{"$f":"+NOISE!E18","v":0},"-","-","-",null,0,{"$error":"#DIV/0!"},"Structural Historian","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"+NEPA!E40","v":0},"-",{"$f":"+'CULTURAL RESOURCES'!E40","v":0},"-","-",null,0,{"$error":"#DIV/0!"}]
["Senior Structural Historian","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"+NEPA!E17","v":0},"-",{"$f":"+'CULTURAL RESOURCES'!E17","v":0},"-","-",null,0,{"$error":"#DIV/0!"},"Historian","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"+NEPA!E41","v":0},"-",{"$f":"+'CULTURAL RESOURCES'!E41","v":0},"-","-",null,0,{"$error":"#DIV/0!"}]
["Structural Historian","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"+NEPA!E18","v":0},"-",{"$f":"+'CULTURAL RESOURCES'!E18","v":0},"-","-",null,0,{"$error":"#DIV/0!"},"Environmental Specialist","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,0,{"$error":"#DIV/0!"}]
["Historian","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"+NEPA!E19","v":0},"-",{"$f":"+'CULTURAL RESOURCES'!E19","v":0},"-","-",null,0,{"$error":"#DIV/0!"},"Environmental Field Technician","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"+'NATURAL RESOURCES'!E37","v":0},{"$f":"+NEPA!E43","v":0},{"$f":"+NOISE!E39","v":0},{"$f":"+'CULTURAL RESOURCES'!E43","v":0},"-","-",null,0,{"$error":"#DIV/0!"}]
["Environmental Specialist","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"+'NATURAL RESOURCES'!E16","v":0},{"$f":"+NEPA!E20","v":0},{"$f":"+NOISE!E19","v":0},{"$f":"+'CULTURAL RESOURCES'!E20","v":0},"-","-",null,0,{"$error":"#DIV/0!"},"Total Labor Hours",{"$f":"SUM(X9:X33)","v":0},0,{"$f":"SUM(Z9:Z33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AO9:AO33)","v":0},{"$f":"SUM(AP9:AP33)","v":0},0]
["Environmental Field Technician","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"+'NATURAL RESOURCES'!E17","v":0},{"$f":"+NEPA!E21","v":0},{"$f":"+NOISE!E20","v":0},{"$f":"+'CULTURAL RESOURCES'!E21","v":0},"-","-",null,0,{"$error":"#DIV/0!"},null,{"$f":"IF(X34=0,0,X34/$AQ$34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP34=0,0,AP34/$AQ$34)","v":0}]
["Total Labor Hours",{"$f":"SUM(B9:B35)","v":0},{"$f":"SUM(C9:C35)","v":0},{"$f":"SUM(D9:D35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T9:T35)","v":0},0]
[null,{"$f":"IF(B36=0,0,B36/$U$36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(S36=0,0,S36/$U$36)","v":0},{"$f":"IF(T36=0,0,T36/$U$36)","v":0},null,null,"Mapping & Surveying Hrs.",{"$f":"X34+Y34","v":0},null,{"$f":"'DESIGN STUDY'!H34","v":0},"Engineering Hours",null,null,null,null,{"$f":"AA34+AB34+AC34+AD34+AE34+AF34+AG34+AH34","v":0},null,null,{"$f":"'TRAFFIC ANALYSIS'!H34","v":0},"Environ-mental Hours",null,{"$f":"AJ34+AK34+AL34+AM34","v":0},null,{"$f":"'STR1'!G37+'STR2'!G37+'STR3'!G37","v":0},{"$f":"MiscSTR!H37","v":0},{"$f":"'SPECIALIZED SERVICE'!H38","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost",{"$f":"MAPPING!H37+SURVEYS!H32","v":0},null,null,"Cost",null,null,null,null,{"$f":"PFR!H34+RW!H35+FFR!H34+FOR!H34+QAQC!H33+GEOTECH!H35+GEOTECH!H65+DRAINAGE!H34+PERMITS!H34","v":0}]
["Mapping & Surveying Hrs.",{"$f":"B36+C36","v":0},null,{"$f":"'DESIGN STUDY'!H26","v":0},"Engineering Hours",null,null,null,null,{"$f":"E36+F36+G36+H36+I36+J36+K36+L36","v":0},null,null,{"$f":"'TRAFFIC ANALYSIS'!H26","v":0},"Environ-mental Hours",null,{"$f":"N36+O36+P36+Q36","v":0},null,{"$f":"'STR1'!G29+'STR2'!G29+'STR3'!G29","v":0},{"$f":"MiscSTR!H29","v":0},{"$f":"'SPECIALIZED SERVICE'!H30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost",null,{"$f":"'NATURAL RESOURCES'!H38+NEPA!H44+NOISE!H40+'CULTURAL RESOURCES'!H44","v":0}]
["Cost",{"$f":"MAPPING!H26+SURVEYS!H23","v":0},null,null,"Cost",null,null,null,null,{"$f":"PFR!H26+RW!H27+FFR!H26+FOR!H26+GEOTECH!H27+GEOTECH!H57+DRAINAGE!H26+PERMITS!H26","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost",null,{"$f":"'NATURAL RESOURCES'!H28+NEPA!H31+NOISE!H30+'CULTURAL RESOURCES'!H32","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost",null,null,null,null,null,null,null,null,"Cost",null,null,null,null,"Cost","Cost","Cost"]
[]
[null,null,null,"Cost",null,null,null,null,null,null,null,null,"Cost",null,null,null,null,"Cost","Cost","Cost"]

{"sheet":"MAPPING","index":8,"n_rows":37,"n_cols":22,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"MAPPING COST SUMMARY",null,null,null,null,null,null,null,null,null,null,"MAPPING COST SUMMARY"]
[null,null,null,null,null,{"$f":"'Cover Sht'!A15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS"]
[null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,null,null,null,null,null,null,{"$f":"'Cover Sht'!A15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"}]
[null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"}]
[null,null,null,null,null,null,null,null,null,null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"}]
[]
[null,"Classification",null,null,"Labor-hrs",null,"**Rate","Direct Labor Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Senior","Project","Admin.","Senior","Surveyor","Surveyor","Photo-","Stereo","Total"]
[null,"Senior Project Manager",null,null,{"$f":"+N29","v":0},null,{"$f":"+'Fee Summary'!G11","v":0},{"$f":"CEILING(E9*G9,0.01)","v":0},null,null,null,null,null,"Project","Manager","Assistant","Surveyor",null,"Technician","gramm-","Compiler","Hr's"]
[null,"Project Manager",null,null,{"$f":"+O29","v":0},null,{"$f":"+'Fee Summary'!G12","v":0},{"$f":"CEILING(E10*G10,0.01)","v":0},null,null,"A. Aerial Photogrammetry",null,null,"Manager",null,null,null,null,null,"etrist"]
["*","Administrative Assistant",null,null,{"$f":"+P29","v":0},null,{"$f":"+'Fee Summary'!G13","v":0},0,null,null,"   1) Aerial  Photography"]
["*","Senior Surveyor",null,null,{"$f":"+Q29","v":0},null,{"$f":"+'Fee Summary'!G21","v":0},0,null,null,"       a. Ground Control Coordination",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N12:U12)","v":0}]
["*","Surveyor",null,null,{"$f":"+R29","v":0},null,{"$f":"+'Fee Summary'!G22","v":0},0,null,null,"       b. Mobilize & Set Target Panels",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N13:U13)","v":0}]
["*","Survey Technician",null,null,{"$f":"+S29","v":0}," ",{"$f":"+'Fee Summary'!G23","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V12:V13)","v":0}]
["*","Photogrammetrist",null,null,{"$f":"+T29","v":0},null,{"$f":"+'Fee Summary'!G24","v":0},0,null,null,"   2)  Ground Control & Survey"]
["*","Stereo Compiler",null,null,{"$f":"+U29","v":0},null,{"$f":"+'Fee Summary'!G25","v":0},0,null,null,"      a. Mobilize & Coordinate Survey",null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(N16:U16),0)","v":0}]
[null,null,null,"Total",{"$f":"SUM(E9:E16)","v":0},null,null,{"$f":"SUM(H9:H16)","v":0},null,null,"      b. Run Horizontal & Vertical"]
[null,null,null,null,null,null,null,null,null,null,"          Survey Control"]
[null,null,null,null,"Overhead Factor",null,{"$f":"+'Fee Summary'!Y25","v":1.8},{"$f":"CEILING(H17*G19,0.01)","v":0}," ",null,"            i.) Two Man Party",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N19:U19)","v":0}]
[null," ",null,"*","Overtime",null,null,{"$f":"+H37","v":0},null,null,"           ii.) Three Man Party",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N20:U20)","v":0}]
[null,null,null,null,null,"Subtotal",null,{"$f":"SUM(H19:H20)","v":0},null,null," ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V16:V20)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"  3) Stereocompilation,"]
[null,null,null,null,"Profit",null,{"$f":"+'Fee Summary'!Z25","v":0.1},{"$f":"CEILING(SUM(H21:H22)*G23,0.01)","v":0},null,null,"       Triangulation & Mapping"]
[null,null,null,null,null,null,null,{"$f":"SUM(H21:H23)","v":0},null,null,"        a. Analytical Triangulation",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N24:U24)","v":0}]
[null,null,null,null,"FCCM Factor",null,{"$f":"+'Fee Summary'!AA25","v":0},{"$f":"CEILING(G25*H17,0.01)","v":0},null,null,"        b. Model Compilation",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N25:U25)","v":0}]
[null,null,null,null,null,"Total Mapping",null,{"$f":"SUM(H24:H25)","v":0},null,null,"        c. Map Editing",null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V24:V26)","v":0}]
[null,"*OVERTIME"]
[null,"Classification",null,null,"OT Hours",null,"** OT Rate","OT Direct Cost",null,null,null,null,"Total",{"$f":"SUM(N12:N26)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(N29:U29)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$29=0,0,N29/$V$29)","v":0},{"$f":"IF($V$29=0,0,O29/$V$29)","v":0},0,0,0,0,0,0]
[null,"Administrative Assistant",null,null,null,{"$f":"+IF(E12=0, ,E31/E12)","v":0},{"$f":"+'Fee Summary'!$P$11","v":0},{"$f":"+E31*G31","v":0}]
[null,"Senior Surveyor",null,null,null,{"$f":"+IF(E13=0, ,E32/E13)","v":0},{"$f":"+'Fee Summary'!$P$16","v":0},{"$f":"+E32*G32","v":0}]
[null,"Surveyor",null,null,null,0,{"$f":"+'Fee Summary'!$P$17","v":0},0]
[null,"Survey Technician",null,null,null,0,{"$f":"+'Fee Summary'!$P$18","v":0},0]
[null,"Photogrammetrist",null,null,null,0,{"$f":"+'Fee Summary'!$P$19","v":0},0]
[null,"Stereo Compiler",null,null,null,0,{"$f":"+'Fee Summary'!$P$20","v":0},0]
[null,null,null,"Total",{"$f":"+SUM(E31:E36)","v":0},null,null,{"$f":"+SUM(H31:H36)","v":0}]

{"sheet":"SURVEYS","index":9,"n_rows":51,"n_cols":21,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null," SURVEYING COST SUMMARY",null,null,null,null,null,null,null,null," SURVEYING COST SUMMARY"]
[null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS"]
[null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"}]
[null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"}]
[null,null,null,null,null,null,null,null,null,null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Senior","Project","Admin.","Senior","Surveyor","Surveyor","Total"]
[null,"Classification",null,null,"Labor-hrs",null,"**Rate","Direct Labor Cost",null,null,null,null,null,"Project","Manager","Assistant","Surveyor",null,"Technician","Hr's"]
[null,null,null,null,null,null,null,null,null,null,"A. Conventional Surveying ",null,null,"Manager"]
[null,"Senior Project Manager",null,null,{"$f":"+N50","v":0},null,{"$f":"+'Fee Summary'!G11","v":0},{"$f":"CEILING(E9*G9,0.01)","v":0},null,null,"      1) Horizontal and Vertical Control"]
[null,"Project Manager",null,null,{"$f":"+O50","v":0},null,{"$f":"+'Fee Summary'!G12","v":0},0,null,null,"           a. Mobilize and Coordinate Survey",null,null,null,null,null,null,null,null,{"$f":"SUM(N10:S10)","v":0}]
["*","Administrative Assistant",null,null,{"$f":"+P50","v":0},null,{"$f":"+'Fee Summary'!G13","v":0},0,null,null,"           b. Set and Run Horizontal Control ",null,null,null,null,null,null,null,null,{"$f":"SUM(N11:S11)","v":0}]
["*","Senior Surveyor",null,null,{"$f":"+Q50","v":0},null,{"$f":"+'Fee Summary'!G21","v":0},0,null,null,"           c. Set and Run Vertical Control",null,null,null,null,null,null,null,null,{"$f":"SUM(N12:S12)","v":0}]
["*","Surveyor",null,null,{"$f":"+R50","v":0},null,{"$f":"+'Fee Summary'!G22","v":0},0,null,null,"           d. Traffic Control",null,null,null,null,null,null,null,null,{"$f":"SUM(N13:S13)","v":0}]
["*","Survey Technician",null,null,{"$f":"+S50","v":0},null,{"$f":"+'Fee Summary'!G23","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T10:T13)","v":0}]
[null,null,null,"Total",{"$f":"SUM(E9:E14)","v":0},null,null,{"$f":"SUM(H9:H14)","v":0},null,null,"      2) GPS Horizontal & Vertical Control"]
[null,null,null,null,null,null,null,null,null,null,"           a. Mobilize and Coordinate Survey",null,null,null,null,null,null,null,null,{"$f":"SUM(N16:S16)","v":0}]
[null,null,null," ","Overhead Factor",null,{"$f":"+'Fee Summary'!Y25","v":1.8},{"$f":"CEILING(H15*G17,0.01)","v":0}," ",null,"           b. Set and Run Horizontal Control ",null,null,null,null,null,null,null,null,{"$f":"SUM(N17:S17)","v":0}]
[null,null,null,"*","Overtime",null,null,{"$f":"+H32","v":0},null,null,"           c. Set and Run Vertical Control",null,null,null,null,null,null,null,null,{"$f":"SUM(N18:S18)","v":0}]
[null," ",null,null,null,"Subtotal",null,{"$f":"SUM(H15:H18)","v":0},null,null,"           d. Traffic Control",null,null,null,null,null,null,null,null,{"$f":"SUM(N19:S19)","v":0}]
[null,null,null,null,"Profit",null,{"$f":"+'Fee Summary'!Z25","v":0.1},{"$f":"CEILING(SUM(H19:H19)*G20,0.01)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T16:T19)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(H19:H20)","v":0},null,null,"      3) Topography Survey",null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,"FCCM Factor",null,{"$f":"+'Fee Summary'!AA25","v":0},{"$f":"CEILING(G22*H15,0.01)","v":0},null,null,"          a. Mobilize and Coordinate Survey",null,null,null,null,null,null,null,null,{"$f":"SUM(N22:S22)","v":0}]
[null,null,null,null,null,"Total ",null,{"$f":"SUM(H21:H22)","v":0},null,null,"          b. Topographical Survey",null,null,null,null,null,null,null,null,{"$f":"SUM(N23:S23)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"          c. Survey Utilities",null,null,null,null,null,null,null,null,0]
[null,"*OVERTIME",null,null,null,null,null,null,null,null,"          d. Subsurface Utility Engineering (SUE)",null,null,null,null,null,null,null,null,0]
[null,"Classification",null,null,"OT Hours",null,"** OT Rate","OT Direct Cost",null,null,"          e. Hydraulic Cross Sections",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"          f. Property Survey Ties",null,null,null,null,null,null,null,null,0]
[null,"Administrative Assistant",null,null,null,{"$f":"+IF(E11=0, ,E28/E11)","v":0},{"$f":"+'Fee Summary'!$P$11","v":0},{"$f":"+E28*G28","v":0},null,null,"          g. Cross Section Major Drainage",null,null,null,null,null,null,null,null,0]
[null,"Senior Surveyor",null,null,null,{"$f":"+IF(E12=0, ,E29/E12)","v":0},{"$f":"+'Fee Summary'!$P$16","v":0},{"$f":"+E29*G29","v":0},null,null,"          h. Field Check Cross Sections",null,null,null,null,null,null,null,null,0]
[null,"Surveyor",null,null,null,{"$f":"+IF(E13=0, ,E30/E13)","v":0},{"$f":"+'Fee Summary'!$P$17","v":0},{"$f":"+E30*G30","v":0},null,null,"          i. Structural Survey (Ext.)",null,null,null,null,null,null,null,null,0]
[null,"Survey Technician",null,null,null,{"$f":"+IF(E14=0, ,E31/E14)","v":0},{"$f":"+'Fee Summary'!$P$18","v":0},{"$f":"+E31*G31","v":0},null,null,"          j. Preliminary Centerline"]
[null,null,null,"Total",{"$f":"+SUM(E28:E31)","v":0},null,null,{"$f":"+SUM(H28:H31)","v":0},null,null,"              Stakeout (100' Interval)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"          k. Cemetery Plot Location(s)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"          l. Railroad Profile",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"        m. Traffic Control",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"         n. Field Note Editing",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T22:T36)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"      4) Centerline Survey"]
[null,null,null,null,null,null,null,null,null,null,"           a. Mobilize and Coordinate Survey",null,null,null,null,null,null,null,null,{"$f":"SUM(N39:S39)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"           b. Field Locate Centerline",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"           c. Field Locate Reference Points",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"           d. Field Locate Benchmarks",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"           e. Stakeout of Borings",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"           f. Traffic Control",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T39:T44)","v":0}," "]
[null,null,null,null,null,null,null,null,null,null,"B. Reduction"]
[null,null,null,null,null,null,null,null,null,null,"      1) Survey Reduction",null,null,null,null,null,null,null,null,{"$f":"SUM(N47:S47)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(N10:N47)","v":0},0,0,0,0,0,{"$f":"SUM(N50:S50)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$50=0,0,N50/$T$50)","v":0},0,0,0,0,0]

{"sheet":"DESIGN STUDY","index":10,"n_rows":46,"n_cols":70,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"DESIGN STUDY",null,null,null,null,null,null,null,null,null,"DESIGN STUDY",null,null,null,null,null,null,null,null,null,null,null,"DESIGN STUDY",null,null,null,null,null,null,null,null,null,null,null,"DESIGN STUDY",null,null,null,null,null,null,null,null,null,null,null,"DESIGN STUDY",null,null,null,null,null,null,null,null,null,null,null,"DESIGN STUDY"]
[null,null,null,null,null,"COST SUMMARY",null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS",null,null,null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS",null,null,null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS",null,null,null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS",null,null,null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS"]
[null,null,null,null,null,{"$f":"+'Cover Sht'!A15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,{"$f":"+'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"}]
[null,null,null,null,null,null,null,null,null,null,null,"State Project:",{"$f":"+'Cover Sht'!$E$18","v":"X"},null,null,null,null,"County:",{"$f":"+'Cover Sht'!$D$21","v":"x"},null,null,null,null,"State Project:",{"$f":"+'Cover Sht'!$E$18","v":"X"},null,null,null,null,"County:",{"$f":"+'Cover Sht'!$D$21","v":"x"},null,null,null,null,"State Project:",{"$f":"+'Cover Sht'!$E$18","v":"X"},null,null,null,null,"County:",{"$f":"+'Cover Sht'!$D$21","v":"x"},null,null,null,null,"State Project:",{"$f":"+'Cover Sht'!$E$18","v":"X"},null,null,null,null,"County:",{"$f":"+'Cover Sht'!$D$21","v":"x"},null,null,null,null,"State Project:",{"$f":"+'Cover Sht'!$E$18","v":"X"},null,null,null,null,"County:",{"$f":"+'Cover Sht'!$D$21","v":"x"}]
[null,"State Project:",{"$f":"+'Cover Sht'!E18","v":"X"},null,null,null,"County:",{"$f":"+'Cover Sht'!D21","v":"x"},null,null,null,"Federal Project:",{"$f":"+'Cover Sht'!$E$19","v":"x"},null,null,null,null,"Consultant Firm:",{"$f":"+'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,"Federal Project:",{"$f":"+'Cover Sht'!$E$19","v":"x"},null,null,null,null,"Consultant Firm:",{"$f":"+'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,"Federal Project:",{"$f":"+'Cover Sht'!$E$19","v":"x"},null,null,null,null,"Consultant Firm:",{"$f":"+'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,"Federal Project:",{"$f":"+'Cover Sht'!$E$19","v":"x"},null,null,null,null,"Consultant Firm:",{"$f":"+'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,"Federal Project:",{"$f":"+'Cover Sht'!$E$19","v":"x"},null,null,null,null,"Consultant Firm:",{"$f":"+'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"}]
[null,"Federal Project:",{"$f":"+'Cover Sht'!E19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,null,null,"Senior","Project","Admin.","Senior","Engineer","Senior","Designer","Total",null,null,null,null,"Senior","Project","Admin.","Senior","Engineer","Senior","Designer","Total",null,null,null,null,"Senior","Project","Admin.","Senior","Engineer","Senior","Designer","Total",null,null,null,null,"Senior","Project","Admin.","Senior","Engineer","Senior","Designer","Total",null,null,null,null,"Senior","Project","Admin.","Senior","Engineer","Senior","Designer","Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project","Manager","Assistant","Engineer",null,"Designer",null,"Hr's",null,null,null,null,"Project","Manager","Assistant","Engineer",null,"Designer",null,"Hr's",null,null,null,null,"Project","Manager","Assistant","Engineer",null,"Designer",null,"Hr's",null,null,null,null,"Project","Manager","Assistant","Engineer",null,"Designer",null,"Hr's","I.  Signing, Pavement Markings,",null,null,null,"Project","Manager","Assistant","Engineer",null,"Designer",null,"Hr's"]
[null,"Classification",null,null,"Labor-hrs",null,"**Rate","Direct Labor Cost",null,null,"A. Field Review",null,null,null,"Manager",null,null,null," ",null," ",null,"    3)  Field Review Plans",null,null,null,"Manager",null,null,null," ",null," ",null,"    d) Horizontal Geometric Design",null,null,null,"Manager",null,null,null," ",null," ",null,"C. Span Arrangement Study",null,null,null,"Manager",null,null,null," ",null," ",null,"     Signals and Lighting",null,null,null,"Manager",null,null,null," ",null," "]
[null,null,null,null,null,null,null,null,null,null,"    1) Design Study Report",null,null,null,null,null,null,null,null,null,null,null,"    a)  Title sheet",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AA9:AG9)","v":0},"    1.  Mainline",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AM9:AS9)","v":0},"     1) Pre-Span Arrangement Site Visit",null,null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(AY9:BE9),0.25)","v":0},"1) Conceptual signing plans (Field Review)",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BK9:BQ9)","v":0}]
[null,"Senior Project Manager",null,null,{"$f":"+BK41","v":0},null,{"$f":"+'Fee Summary'!G11","v":0},{"$f":"CEILING(E10*G10,0.01)","v":0},null,null,"         a) Cost Estimate",null,null,null,null,null,null,null,null,null,null,null,"    b)  Typical sections",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AA10:AG10)","v":0},"    2.  Connectors & side roads",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AM10:AS10)","v":0},"     2) Span  Arrangement",null,null,null,null,null,null,null,null,null,null," ","2) Conceptual signing plans (Office Review)",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BK10:BQ10)","v":0}]
[null,"Project Manager",null,null,{"$f":"+BL41","v":0},null,{"$f":"+'Fee Summary'!G12","v":0},0,null,null,"         1.  Construction",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(O11:U11)","v":0},"    c)  Conceptual maintenance of traffic",null,null,null,null,null,null,null,null,null,null,null,"    3.  Approaches/driveways",null,null,null,null,null,null,null,null,null,null,0,"           a. Concrete Alternatives",null,null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(AY11:BE11),0.25)","v":0},"3) Conceptual pavement marking plans (Field Review)",null,null,null,null,null,null,null,null,null,null,0]
["*","Administrative Assistant",null,null,{"$f":"+BM41","v":0},null,{"$f":"+'Fee Summary'!G13","v":0},0,null,null,"         2.  Utilities",null,null,null,null,null,null,null,null,null,null,0,"    1.  MOT Plans",null,null,null,null,null,null,null,null,null,null,0,"e)  Profile Geometric Design",null,null,null,null,null,null,null,null,null,null,null,"           b. Steel Alternatives",null,null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(AY12:BE12),0.25)","v":0},"4) Conceptual pavement marking plans (Office Review)",null,null,null,null,null,null,null,null,null,null,0]
[null,"Senior Engineer",null,null,{"$f":"+BN41","v":0},null,{"$f":"+'Fee Summary'!G14","v":0},0,null,null,"         3.  Right of Way",null,null,null,null,null,null,null,null,null,null,0,"    2.  MOT Typical sections",null,null,null,null,null,null,null,null,null,null,0,"    1.  Mainline",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AM13:AS13)","v":0},"     3) Plan View",null,null,null,null,null,null,null,null,null,null,null,"5) Conceptual signal plans (Field Review)",null,null,null,null,null,null,null,null,null,null,0]
[null,"Engineer",null,null,{"$f":"+BO41","v":0},null,{"$f":"+'Fee Summary'!G15","v":0},0,null,null,"         b)  Report Preparation",null,null,null,null,null,null,null,null,null,null,null,"    d)  Plans",null,null,null,null,null,null,null,null,null,null,0,"    2.  Connectors & side roads",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AM14:AS14)","v":0},"           a. Concrete Alternatives",null,null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(AY14:BE14),0.25)","v":0},"6) Conceptual signal plans (Office Review)",null,null,null,null,null,null,null,null,null,null,0]
["*","Senior Designer",null,null,{"$f":"+BP41","v":0},null,{"$f":"+'Fee Summary'!G17","v":0},0,null,null,"         1.  Narrative",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(O15:U15)","v":0},"    e)  Profiles",null,null,null,null,null,null,null,null,null,null,0,"    3.  Approaches/driveways",null,null,null,null,null,null,null,null,null,null,0,"           b. Steel Alternatives",null,null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(AY15:BE15),0.25)","v":0},"7) Conceptual lighting plans (Field Review)",null,null,null,null,null,null,null,null,null,null,0]
["*","Designer",null,null,{"$f":"+BQ41","v":0},null,{"$f":"+'Fee Summary'!G18","v":0},0,null,null," 2.  Table of physical characteristics",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(O16:U16)","v":0},"    f)  Cross Sections",null,null,null,null,null,null,null,null,null,null,0,"f)  Cross Sections",null,null,null,null,null,null,null,null,null,null,null,"     4) Elevation View",null,null,null,null,null,null,null,null,null,null,null,"8) Conceptual lighting plans (Office Review)",null,null,null,null,null,null,null,null,null,null,0]
[null," ",null,null,{"$f":"SUM(E10:E16)","v":0},null,null,{"$f":"SUM(H10:H16)","v":0},null,null,"         3.  Tabulation of design exceptions",null,null,null,null,null,null,null,null,null,null,0,"g)  Ownership index",null,null,null,null,null,null,null,null,null,null,0,"    1.  Mainline",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AM17:AS17)","v":0},"           a. Concrete Alternatives",null,null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(AY17:BE17),0.25)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BR9:BR16)","v":0}]
[" "," ",null,null,null,null,null,null,null,null," 4.  Listing of advantages/disadvantages",null,null,null,null,null,null,null,null,null,null,0,"h)  Plan submittal prep",null,null,null,null,null,null,null,null,null,null,0,"    2.  Connectors & side roads",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AM18:AS18)","v":0},"           b. Steel Alternatives",null,null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(AY18:BE18),0.25)","v":0},"J.  Public Involvement"]
[null,null,null," ","Overhead Factor",null,{"$f":"+'Fee Summary'!Y25","v":1.8},{"$f":"CEILING(H17*G19,0.01)","v":0},null,null,"         5.  Access point analysis",null,null,null,null,null,null,null,null,null,null,0,"4)  Field Review",null,null,null,null,null,null,null,null,null,null,0,"    3.  Approaches/driveways",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BF9:BF18)","v":0},"1) Exhibit/handout preparation",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BK19:BQ19)","v":0}]
[null,null,null,"*","Overtime",null,null,{"$f":"+H34","v":0},null,null,"         6.  Alternatives matrix evaluation",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(V10:V42,AH9:AH19)","v":0},"    3)  Office Review Plans",null,null,null,null,null,null,null,null,null,null,null,"D. Superstructure Analysis",null,null,null,null,null,null,null,null,null,null,null,"2) Public meeting attendance",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BK20:BQ20)","v":0}]
[null,null,null,null,null,"Subtotal",null,{"$f":"SUM(H17:H20)","v":0},null,null," 7.  Design criteria development/listing",null,null,null,null,null,null,null,null,null,null,0,"B. Office Review",null,null,null,null,null,null,null,null,null,null,null,"    a)  Title sheet",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AM21:AS21)","v":0},"           a. Concrete Alternatives",null,null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(AY21:BE21),0.25)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BR19:BR20)","v":0}]
[null,null,null,null," ",null,null," ",null,null,"         c)  Miscellaneous field reconnaissance",null,null,null,null,null,null,null,null,null,null,0,"    1) Design Study Report",null,null,null,null,null,null,null,null,null,null,null,"    b)  Typical sections",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AM22:AS22)","v":0},"           b. Steel Alternatives",null,null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(AY22:BE22),0.25)","v":0},"K.  Final Submission"]
[null," ",null,null,"Profit",null,{"$f":"+'Fee Summary'!Z25","v":0.1},{"$f":"CEILING(SUM(H21)*G23,0.01)","v":0},null,null,"2)  Geometric Design",null,null,null,null,null,null,null,null,null,null,null,"         a) Cost Estimate",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AA23:AG23)","v":0},"    c)  Conceptual maintenance of traffic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BF21:BF22)","v":0},"1) Final Report",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BK23:BQ23)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(H21:H23)","v":0},null,null,"a)  Existing Right of Way",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(O24:U24)","v":0},"         1.  Construction",null,null,null,null,null,null,null,null,null,null,0,"    1.  MOT Plans",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AM24:AS24)","v":0},"E. Substructure Investigation",null,null,null,null,null,null,null,null,null,null,null,"2) Final Plans",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BK24:BQ24)","v":0}]
[null,null,null,"***","FCCM Factor",null,{"$f":"+'Fee Summary'!AA25","v":0},{"$f":"CEILING(H17*G25,0.01)","v":0},null,null,"    b)  Property mosaic",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(O25:U25)","v":0},"         2.  Utilities",null,null,null,null,null,null,null,null,null,null,0,"    2.  MOT Typical sections",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AM25:AS25)","v":0},"     1)Foundation Types",null,null,null,null,null,null,null,null,null,null,null,"3) Final cost estimate",null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Total Design Study",null,{"$f":"SUM(H24:H25)","v":0},null,null,"    c) Conceptual DTM models",null,null,null,null,null,null,null,null,null,null,null,"         3.  Right of Way",null,null,null,null,null,null,null,null,null,null,0,"    d)  Plans",null,null,null,null,null,null,null,null,null,null,0,"           a. Concrete Alternatives",null,null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(AY26:BE26),0.25)","v":0},"4) Office Review comments/action taken",null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"    1.  Mainline",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(O27:U27)","v":0},"         b)  Report Preparation",null,null,null,null,null,null,null,null,null,null,null,"    e)  Profiles",null,null,null,null,null,null,null,null,null,null,0,"           b. Steel Alternatives",null,null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(AY27:BE27),0.25)","v":0},"5) Final submittal prep",null,null,null,null,null,null,null,null,null,null,0]
[null,"*OVERTIME",null,null,null,null,null,null,null,null,"    2.  Connectors & side roads",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(O28:U28)","v":0},"         1.  Narrative",null,null,null,null,null,null,null,null,null,null,0,"    f)  Cross Sections",null,null,null,null,null,null,null,null,null,null,0," ",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BF26:BF27)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BR23:BR27)","v":0}]
[null,"Classification",null,null,"OT Hours",null,"** OT Rate","OT Direct Cost",null,null,"    3.  Intersections",null,null,null,null,null,null,null,null,null,null,0," 2.  Table of physical characteristics",null,null,null,null,null,null,null,null,null,null,0,"g)  Ownership index",null,null,null,null,null,null,null,null,null,null,0,"F. Preliminary Cost Estimate",null,null,null,null,null,null,null,null,null,null,null,"L.  Project Administration"]
[null,null,null,null,null,null,null,null,null,null,"    4.  Approaches/driveways",null,null,null,null,null,null,null,null,null,null,0,"         3.  Tabulation of design exceptions",null,null,null,null,null,null,null,null,null,null,0,"h)  Plan submittal prep",null,null,null,null,null,null,null,null,null,null,0,"           a. Concrete Alternatives",null,null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(AY30:BE30),0.25)","v":0},"1) Subconsultants"]
[null,"Administrative Assistant",null,null,null,{"$f":"+IF(E12=0, ,E31/E12)","v":0},{"$f":"+'Fee Summary'!$P$11","v":0},{"$f":"+E31*G31","v":0},null,null,"    d) Horizontal Geometric Design",null,null,null,null,null,null,null,null,null,null,null," 4.  Listing of advantages/disadvantages",null,null,null,null,null,null,null,null,null,null,0," i)  Field Review comments/action taken",null,null,null,null,null,null,null,null,null,null,0,"           b. Steel Alternatives",null,null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(AY31:BE31),0.25)","v":0},"a)  Survey",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BK31:BQ31)","v":0}]
[null,"Senior Designer",null,null,null,{"$f":"+IF(E15=0, ,E32/E15)","v":0},{"$f":"+'Fee Summary'!$P$12","v":0},{"$f":"+E32*G32","v":0},null,null,"    1.  Mainline",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(O32:U32)","v":0},"         5.  Access point analysis",null,null,null,null,null,null,null,null,null,null,0,"4)  Office Review",null,null,null,null,null,null,null,null,null,null,0," ",null," ",null,null,null,null,null,null,null,null,{"$f":"+SUM(BF30:BF31)","v":0},"b)  Geotechnical",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BK32:BQ32)","v":0}]
[null,"Designer",null,null,null,{"$f":"+IF(E16=0, ,E33/E16)","v":0},{"$f":"+'Fee Summary'!$P$13","v":0},{"$f":"+E33*G33","v":0},null,null,"    2.  Connectors & side roads",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(O33:U33)","v":0},"         6.  Alternatives matrix evaluation",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AH22:AH43,AT9:AT32)","v":0},"G.  Report Preparation",null,null,null,null,null,null,null,null,null,null,null,"2) Field Review Submission",null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Total",{"$f":"+SUM(E31:E33)","v":0},null,null,{"$f":"+SUM(H31:H33)","v":0},null,null,"    3.  Approaches/driveways",null,null,null,null,null,null,null,null,null,null,0,"     7.  Design criteria development/listing",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null," ","           a. Profile of Existing Structure",null,null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(AY34:BE34),0.25)","v":0},"3) Office Review Submission",null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"e)  Profile Geometric Design",null,null,null,null,null,null,null,null,null,null,null,"         c)  Miscellaneous field reconnaissance",null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Subtotal",{"$f":"+SUM(AM9:AM33)","v":0},{"$f":"+SUM(AN9:AN33)","v":0},0,0,0,0,0,{"$f":"SUM(AM35:AS35)","v":0},"           b. Span Arrangement Report",null,null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(AY35:BE35),0.25)","v":0},"4) Final Design Study Submission",null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"    1.  Mainline",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(O36:U36)","v":0},"2)  Geometric Design",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BF34:BF35)","v":0},"5) Progress meetings / Coordination calls",null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"    2.  Connectors & side roads",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(O37:U37)","v":0},"a)  Existing Right of Way",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AA37:AG37)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"H. Span Arrangement Field Review",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BR31:BR36)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"    3.  Approaches/driveways",null,null,null,null,null,null,null,null,null,null,0,"    b)  Property mosaic",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AA38:AG38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"     1) Span Arrangement Review",null,null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(AY38:BE38),0.25)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"f)  Cross Sections",null,null,null,null,null,null,null,null,null,null,null,"    c) DTM models",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"(SUM(BK9:BK37))","v":0},{"$f":"(SUM(BL9:BL37))","v":0},0,0,0,0,0,{"$f":"SUM(BK39:BQ39)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"    1.  Mainline",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(O40:U40)","v":0},"    1.  Mainline",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,"    2.  Connectors & side roads",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(O41:U41)","v":0},"    2.  Connectors & side roads",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"+SUM(AY9:AY39)","v":0},0,0,0,0,0,0,{"$f":"SUM(AY41:BE41)","v":0},null,null,null,"Total",{"$f":"+O45+AA46+AM35+AY41+BK39","v":0},0,0,0,0,0,0,{"$f":"SUM(BK41:BQ41)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"    3.  Approaches/driveways",null,null,null,null,null,null,null,null,null,null,0,"    3.  Intersections",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($BR$41=0,0,BK41/$BR$41)","v":0},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    4.  Approaches/driveways",null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"+SUM(O9:O43)","v":0},{"$f":"+SUM(P9:P43)","v":0},0,0,0,0,0,{"$f":"SUM(O45:U45)","v":0},null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"+SUM(AA9:AA44)","v":0},{"$f":"+SUM(AB9:AB44)","v":0},0,0,0,0,0,{"$f":"SUM(AA46:AG46)","v":0}]

{"sheet":"PFR","index":11,"n_rows":58,"n_cols":33,"rows_kept":58,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null," PRELIMINARY  FIELD  REVIEW  PLANS",null,null,null,null,null,null,null,null,null," PRELIMINARY  FIELD  REVIEW  PLANS",null,null,null,null,null,null,null,null,null,null,null," PRELIMINARY  FIELD  REVIEW  PLANS"]
[null,null,null,null,null,"COST SUMMARY",null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS",null,null,null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS"]
[null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"}]
[null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"}]
[null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"}]
[]
[null,"Classification",null,null,"Labor-hrs",null,"**Rate","Direct Labor Cost",null,null,null,null,null,null,"Senior","Project","Admin.","Senior","Engineer","Senior","Designer","Total",null,null,null,"Senior","Project","Admin.","Senior","Engineer","Senior","Designer","Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project","Manager","Assistant","Engineer",null,"Designer",null,"Hr's"," ",null,null,"Project","Manager","Assistant","Engineer",null,"Designer",null,"Hr's"]
[null,"Senior Project Manager",null,null,{"$f":"+Z47","v":0},null,{"$f":"+'Fee Summary'!G11","v":0},{"$f":"CEILING(E9*G9,0.01)","v":0},null,null,null,"A. Design Criteria",null,null,"Manager",null,null,null," ",null," ",null,"I. Plan Sheet Development & Preparation",null,null,"Manager",null,null,null," ",null," "]
[null,"Project Manager",null,null,{"$f":"+AA47","v":0},null,{"$f":"+'Fee Summary'!G12","v":0},0,null,null,null,"    1) Mainline",null,null,null,null,null,null,null,null,null,{"$f":"SUM(O10:U10)","v":0},"   1) Title Sheet",null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z10:AF10)","v":0}]
["*","Administrative Assistant",null,null,{"$f":"+AB47","v":0},null,{"$f":"+'Fee Summary'!G13","v":0},0,null,null,null,"    2) Connector & Side Roads",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(O11:U11),0.25)","v":0},"   2) Typical Sections",null,null,null,null,null,null,null,null,null,0]
[null,"Senior Engineer",null,null,{"$f":"+AC47","v":0},null,{"$f":"+'Fee Summary'!G14","v":0},0,null,null,null,"    3) Intersections",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(O12:U12),0.25)","v":0},"   3) Quantity Tables",null,null,null,null,null,null,null,null,null,0]
[null,"Engineer",null,null,{"$f":"+AD47","v":0},null,{"$f":"+'Fee Summary'!G15","v":0},0,null,null,null,"    4) Interchanges",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(O13:U13),0.25)","v":0},"   4) Mass Diagram",null,null,null,null,null,null,null,null,null,0]
["*","Senior Designer",null,null,{"$f":"+AE47","v":0},null,{"$f":"+'Fee Summary'!G17","v":0},0,null,null,null,"    5) Approaches",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(O14:U14),0.25)","v":0},"   5) General Notes",null,null,null,null,null,null,null,null,null,0]
["*","Designer",null,null,{"$f":"+AF47","v":0},null,{"$f":"+'Fee Summary'!G18","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(V10:V14)","v":0},"   6) Geometric Layout",null,null,null,null,null,null,null,null,null,0]
[" "," ",null,null,{"$f":"CEILING(SUM(E9:E15),0.25)","v":0},null,null,{"$f":"SUM(H9:H15)","v":0},null,null,null,"B. DTM Models",null,null,null,null,null,null,null,null,null,null,"   7) Reference Points",null,null,null,null,null,null,null,null,null,0]
[null," ",null,null,null,null,null,null,null,null,null,"    1) Survey Verification ",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(O17:U17),0.25)","v":0},"   8) Superevelvation (Diagrams ONLY)",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"    2) Generate Design Surfaces ",null,null,null,null,null,null,null,null,null,null,"   9) Maintenance Of Traffic (Conceptual ONLY)",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Overhead Factor",null,{"$f":"'Fee Summary'!$Y$25","v":1.8},{"$f":"CEILING(H16*G19,0.01)","v":0},null,null,null,"         a. Typical Section",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(O19:U19),0.25)","v":0},"  10) Property Map(Insert from R/W Plans)",null,null,null,null,null,null,null,null,null,0]
[null,null,null,"*","Overtime",null,null,{"$f":"+H34","v":0}," ",null,null,"         b. Template Creation",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(O20:U20),0.25)","v":0},"  11)Ownership Index(Insert from R/W Plans)",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Subtotal",null,{"$f":"SUM(H16:H20)","v":0},null,null,null,"         c. Design Surface Modeling",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(O21:U21),0.25)","v":0},"  12) Traffic Sketch Map",null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z21:AF21)","v":0}]
[null," ",null,null," ",null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(V17:V21)","v":0},"  13) Special Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Profit",null,{"$f":"+'Fee Summary'!Z25","v":0.1},{"$f":"CEILING(SUM(H21)*G23,0.01)","v":0},null,null,null,"C. Traffic Plans (If not using Traffic Analysis Tab)",null,null,null,null,null,null,null,null,null,null,"  14) Signing Plans (Current Inventory)",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,{"$f":"SUM(H21:H23)","v":0},null,null,null,"    1) Maintenance Of Traffic (Conceptual Scheme)",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(O24:U24),0.25)","v":0},"  15) Lighting Plans ",null,null,null,null,null,null,null,null,null,0]
[null,null,null,"***","FCCM Factor",null,{"$f":"'Fee Summary'!AA25","v":0},{"$f":"CEILING(H16*G25,0.01)","v":0},null,null,null,"    2) Turning Movements & Analyses",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(O25:U25),0.25)","v":0},"  16) Plans",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Total PFR",null,{"$f":"SUM(H24:H25)","v":0},null,null,null,"    3) Traffic Study & Analyses",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(O26:U26),0.25)","v":0},"  17) Profiles",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,{"$f":"+SUM(V24:V26)","v":0},"  18) Pipe Profiles",null,null,null,null,null,null,null,null,null,0]
[null,"*OVERTIME",null,null,null,null,null,null,null,null,null,"D. Horizontal Geometric Design",null,null,null,null,null,null,null,null,null,null,"  19) Cross Sections ",null,null,null,null,null,null,null,null,null,0]
[null,"Classification",null,null,"OT Hours",null,"** OT Rate","OT Direct Cost",null,null,null,"    1) Mainline",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(O29:U29),0.25)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AG10:AG28)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"    2) Connector & Side Roads",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(O30:U30),0.25)","v":0},"J. Utility Verification"]
[null,"Administrative Assistant",null,null,null,{"$f":"+IF(E11=0, ,E31/E11)","v":0},{"$f":"+'Fee Summary'!$P$11","v":0},{"$f":"+E31*G31","v":0},null,null,null,"    3) Interchanges",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(O31:U31),0.25)","v":0},"   1) Prepare and Submit Plans",null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z31:AF31)","v":0}]
[null,"Senior Designer",null,null,null,{"$f":"+IF(E14=0, ,E32/E14)","v":0},{"$f":"+'Fee Summary'!$P$12","v":0},{"$f":"+E32*G32","v":0},null,null,null,"    4) Approaches / Driveways",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(O32:U32),0.25)","v":0}," "," ",null,null,null,null,null,null,null,null,{"$f":"+SUM(AG31)","v":0}]
[null,"Designer",null,null,null,{"$f":"+IF(E15=0, ,E33/E15)","v":0},{"$f":"+'Fee Summary'!$P$13","v":0},{"$f":"+E33*G33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(V29:V32)","v":0},"K. Preliminary Cost Estimate"]
[null,null,null,"Total",{"$f":"+SUM(E31:E33)","v":0},null,null,{"$f":"+SUM(H31:H33)","v":0},null,null,null,"E. Profile Geometric Design",null,null,null,null,null,null,null,null,null,null,"   1) Quantity Calculation",null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z34:AF34)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"    1) Mainline",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(O35:U35),0.25)","v":0},"   2) Cost Estimate",null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z35:AF35)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"    2) Connector & Side Roads",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(O36:U36),0.25)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AG34:AG35)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"    3) Interchanges",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(O37:U37),0.25)","v":0},"L. Preliminary Field Review",null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,"    4) Approaches / Driveways",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(O38:U38),0.25)","v":0},"    1) Preliminary Field Review/ Site Visit",null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z38:AF38)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(V35:V38)","v":0},"    2) Preliminary Field Review Report",null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z39:AF39)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"F.  Cross Sections at 200' Intervals",null,null,null,null,null,null,null,null,null,null,"    3) Progress Meetings",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(Z40:AF40),0.25)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"    1) Mainline at 200'        ",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(O41:U41),0.25)","v":0},"    4) VE Review Meeting / Report",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(Z41:AF41),0.25)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"    2) Connector & Side Roads at 200'",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(O42:U42),0.25)","v":0},"    5) Plan Submittal Preparation",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(Z42:AF42),0.25)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"    3) Interchanges at 200'",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(O43:U43),0.25)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AG38:AG42)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"    4) Approaches / Driveways",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(O44:U44),0.25)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(V41:V44)","v":0},null,null,"Subtotal",{"$f":"(SUM(Z10:Z43))","v":0},{"$f":"(SUM(AA10:AA43))","v":0},0,0,0,0,0,{"$f":"SUM(Z45:AF45)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"G. Earthwork"]
[null,null,null,null,null,null,null,null,null,null,null,"    1) Mainline      ",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(O47:U47),0.25)","v":0},null,null,"Total",{"$f":"CEILING(Z45+O58,0.25)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z47:AF47)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"    2) Connector & Side Roads ",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(O48:U48),0.25)","v":0},null,null,null,{"$f":"IF($AG$47=0,0,Z47/$AG$47)","v":0},{"$f":"IF($AG$47=0,0,AA47/$AG$47)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"    3) Interchanges ",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(O49:U49),0.25)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"    4) Approaches / Driveways",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(O50:U50),0.25)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(V47:V50)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"H. Erosion & Sediment Preliminary Design"]
[null,null,null,null,null,null,null,null,null,null,null,"    1) Sediment Dams & Ponds",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(O53:U53),0.25)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"    2) Erosion Control Measures ",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(O54:U54),0.25)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"    3) Storm Water Detention Ponds",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(O55:U55),0.25)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," ","  "," "," "," "," "," ",{"$f":"+SUM(V53:V55)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"CEILING((SUM(O10:O55)),0.25)","v":0},0,0,0,0,0,0,{"$f":"SUM(O58:U58)","v":0}]

{"sheet":"RW","index":12,"n_rows":60,"n_cols":21,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null," RIGHT OF WAY PLANS",null,null,null,null,null,null,null,null,null," RIGHT OF WAY PLANS"]
[" ",null,null,null,null,"COST SUMMARY",null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS"]
[null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"}]
[null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"}]
[null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"}]
[null,null,null,null,null,null," "]
[null,"Classification",null,null,"Labor-hrs",null,"**Rate","Direct Labor Cost",null,null,null,null,"Senior","Project","Admin.","Senior","Engineer","Senior","Designer","Total","Total"]
[null,null,null,null,null,null,null,null,null," RIGHT OF WAY 1 & 2 ' S",null,null,"Project","Manager","Assistant","Engineer",null,"Designer",null,"Hr's","Deeds"]
[null,"Senior Project Manager",null,null,{"$f":"+M59","v":0},null,{"$f":"+'Fee Summary'!G11","v":0},{"$f":"CEILING(E9*G9,0.01)","v":0},null,"A. Deed Research Information",null,null,"Manager",null,null,null," ",null," "]
[null,"Project Manager",null,null,{"$f":"+N59","v":0},null,{"$f":"+'Fee Summary'!G12","v":0},0,null,"    1) Court House Research",null,null,null,null,null,null,null,null,null,null,{"$f":"+'Project Info'!D31","v":0}]
["*","Administrative Assistant",null,null,{"$f":"+O59","v":0},null,{"$f":"+'Fee Summary'!G13","v":0},0,null,"        a. Property Ownership Research",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M11:S11)","v":0},"Total"]
[null,"Senior Engineer",null,null,{"$f":"+P59","v":0},null,{"$f":"+'Fee Summary'!G14","v":0},0,null,"        b. Existing Right of Way",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M12:S12)","v":0},"Parcels"]
[null,"Engineer",null,null,{"$f":"+Q59","v":0},null,{"$f":"+'Fee Summary'!G15","v":0},0,null,"        c. Railroad Valuations Map  ",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M13:S13)","v":0},0]
["*","Senior Designer",null,null,{"$f":"+R59","v":0},null,{"$f":"+'Fee Summary'!G17","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["*","Designer",null,null,{"$f":"+S59","v":0},null,{"$f":"+'Fee Summary'!G18","v":0},0,null,"   2) Right of Way Questionnaires",null,null,null,null,null,null,null,null,null,null,"Tracts"]
[null," ",null,null,{"$f":"SUM(E9:E15)","v":0}," "," ",{"$f":"SUM(H9:H15)","v":0},null,"       a. Complete Questionnaires",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M16:S16)","v":0},0]
[" ",null,null,null,null,null,null,null,null,"       b. Right of Entry",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M17:S17)","v":0}," "]
[null,"No. of Hrs per Parcel-",null,null,{"$f":"IF(U13=0,0,ROUND(E16/U13,0))","v":0}]
[null,"No. of Hrs per Tract-",null,null,{"$f":"IF(U16=0,0,ROUND(E16/U16,0))","v":0},null,null,null,null,"B. Plan Development Preparation"]
[null,null,null," ","Overhead Factor",null,{"$f":"'Fee Summary'!$Y$25","v":1.8},{"$f":"CEILING(H16*G20,0.01)","v":0},null,"    1) Title Sheet  ",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M20:S20)","v":0}]
[null,null,null,"*","Overtime",null,null,{"$f":"+H35","v":0},null,"    2) Ownership Index  ",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Subtotal",null,{"$f":"SUM(H16:H21)","v":0},null,"    3) Utility Index ",null,null,null,null,null,null,null,null,null,0]
[null," ",null,null," ",null,null," ",null,"    4) Property Map ",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Profit",null,{"$f":"+'Fee Summary'!Z25","v":0.1},{"$f":"CEILING(SUM(H22)*G24,0.01)","v":0},null,"    5) Typical Section Sheet(s)",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,{"$f":"SUM(H22:H24)","v":0},null,"    6) Plan & Profile Sheet(s) ",null,null,null,null,null,null,null,null,null,0]
[null,null,null,"***","FCCM Factor",null,{"$f":"'Fee Summary'!AA25","v":0},{"$f":"CEILING(H16*G26,0.01)","v":0},null,"    7) Geometric Layout Sheet(s)",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M26:S26)","v":0}]
[null,null,null,null,null,"Total RW",null,{"$f":"SUM(H25:H26)","v":0},null,"    8) Preliminary Right of Way Takes ",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"    9) Existing Cemetery Plat ",null,null,null,null,null,null,null,null,null,0]
[null,"*OVERTIME",null,null,null,null,null,null,null,"  10) Re-interment Index ",null,null,null,null,null,null,null,null,null,0]
[null,"Classification",null,null,"OT Hours",null,"** OT Rate","OT Direct Cost",null,"  11) Plan Submittal Preparation",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T11:T30)","v":0}]
[null,"Administrative Assistant",null,null,null,{"$f":"+IF(E11=0, ,E32/E11)","v":0},{"$f":"+'Fee Summary'!$P$11","v":0},{"$f":"+E32*G32","v":0}]
[null,"Senior Designer",null,null,null,{"$f":"+IF(E14=0, ,E33/E14)","v":0},{"$f":"+'Fee Summary'!$P$12","v":0},{"$f":"+E33*G33","v":0},null,null,null,null,"Senior","Project","Admin.","Senior","Engineer","Senior","Designer","Total","Total"]
[null,"Designer",null,null,null,{"$f":"+IF(E15=0, ,E34/E15)","v":0},{"$f":"+'Fee Summary'!$P$13","v":0},{"$f":"+E34*G34","v":0},null," RIGHT OF WAY 3 ' S",null,null,"Project","Manager","Assistant","Engineer",null,"Designer",null,"Hr's","Deeds"]
[null,null,null,"Total",{"$f":"+SUM(E32:E34)","v":0},null,null,{"$f":"+SUM(H32:H34)","v":0},null,"A. Deed Research Information",null,null,"Manager",null,null,null," ",null," "]
[null,null,null,null,null,null,null,null,null,"    1) Court House Research",null,null,null,null,null,null,null,null,null," ",{"$f":"+'Project Info'!D31","v":0}]
[null,null,null,null,null,null,null,null,null,"        a. Property Ownership Research",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M37:S37)","v":0},"Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parcels"]
[null,null,null,null,null,null,null,null,null,"   2) Right of Way Questionnaires",null,null,null,null,null,null,null,null,null,null,{"$f":"U13","v":0}]
[null,null,null,null,null,null,null,null,null,"       a. Complete Questionnaires",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M40:S40)","v":0},"Total"]
[null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,"Tracts"]
[null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,{"$f":"U16","v":0}]
[null,null,null,null,null,null,null,null,null,"B. Plan Preparation & Submittal",null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,"    1) Title Sheet  ",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M44:S44)","v":0}]
[null,null,null,null,null,null,null,null,null,"    2) Ownership Index Sheet  ",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"    3) Utility Index Sheet",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"    4) Property Map ",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"    5) Typical Section Sheet",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"    6) Plan & Profile Sheet ",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"    7) Geometric Layout Sheet(s)",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M50:S50)","v":0}]
[null,null,null,null,null,null,null,null,null,"    8) Cross Sections",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"    9) Existing Cemetery Plat ",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"  10) Re-interment Index ",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"  11) Plan Submittal Preparation",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"  12) Final Right of Way Take Calculations",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"  13) Metes & Bounds Descriptions",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T37:T56)","v":0}]
[null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"+SUM(M10:M56)","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM(M59:S59),0)","v":0}]
[null,null,null,null,null,null,null,null,null," ",null,null,{"$f":"IF($T$59=0,0,M59/$T$59)","v":0},{"$f":"IF($T$59=0,0,N59/$T$59)","v":0},0,0,0,0,0]

{"sheet":"FFR","index":13,"n_rows":53,"n_cols":43,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[" ",null,null,null,null,"FINAL  FIELD  REVIEW  PLANS",null,null,null,null,null,null,null,null,null,"FINAL  FIELD  REVIEW  PLANS",null,null,null,null,null,null,null,null,null,null,"FINAL  FIELD  REVIEW  PLANS",null,null,null,null,null,null,null,null,null,null,"FINAL  FIELD  REVIEW  PLANS"]
[null,null,null,null,null,"COST SUMMARY",null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS",null,null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS",null,null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS"]
[null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"}]
[null,null,null,null,null,null,null,null,null,null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"}]
[null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"}]
[null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Senior","Project","Admin.","Senior","Engineer","Senior","Designer","Total",null,null,null,"Senior","Project","Admin.","Senior","Engineer","Senior","Designer","Total",null,null,null,"Senior","Project","Admin.","Senior","Engineer","Senior","Designer","Total"]
[null,"Classification",null,null,"Labor-hrs",null,"**Rate","Direct Labor Cost",null,null,null,null,null,"Project","Manager","Assistant","Engineer",null,"Designer",null,"Hr's",null,null,null,"Project","Manager","Assistant","Engineer",null,"Designer",null,"Hr's"," ",null,null,"Project","Manager","Assistant","Engineer",null,"Designer",null,"Hr's"]
[null,null,null,null,null,null,null,null,null,null,"A. Soil  Plans and Profiles ",null,null,"Manager",null,null,null," ",null," ",null,"H. Signing plans",null,null,"Manager",null,null,null," ",null," ",null,"M. Plan Preparation",null,null,"Manager",null,null,null," ",null," "]
[null,"Senior Project Manager",null,null,{"$f":"+AJ45","v":0},null,{"$f":"+'Fee Summary'!G11","v":0},{"$f":"CEILING(E10*G10,0.01)","v":0},null,null,"    1) Mainline",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N10:T10)","v":0},"    1) Mainline",null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y10:AE10)","v":0},"   1) Title Sheet",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ10:AP10)","v":0}]
[null,"Project Manager",null,null,{"$f":"+AK45","v":0},null,{"$f":"+'Fee Summary'!G12","v":0},0,null,null,"    2) Connector & Side Roads",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N11:T11)","v":0},"    2) Connector & Side Roads",null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y11:AE11)","v":0},"   2) Typical Sections",null,null,null,null,null,null,null,null,null,0]
["*","Administrative Assistant",null,null,{"$f":"+AL45","v":0},null,{"$f":"+'Fee Summary'!G13","v":0},0,null,null,"    3) Interchanges",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N12:T12)","v":0},"    3) Interchanges",null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y12:AE12)","v":0},"   3) Summary of Quantities",null,null,null,null,null,null,null,null,null,0]
[null,"Senior Engineer",null,null,{"$f":"+AM45","v":0},null,{"$f":"+'Fee Summary'!G14","v":0},0,null,null,"    5) Slope Review Visit",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N13:T13)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AF10:AF12)","v":0},"   4) Quantity Tables",null,null,null,null,null,null,null,null,null,0]
[null,"Engineer",null,null,{"$f":"+AN45","v":0},null,{"$f":"+'Fee Summary'!G15","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(U10:U13)","v":0},"I. Lighting Plans",null,null,null,null,null,null,null,null,null,null,"   5) Mass Diagram",null,null,null,null,null,null,null,null,null,0]
["*","Senior Designer",null,null,{"$f":"+AO45","v":0},null,{"$f":"+'Fee Summary'!G17","v":0},0,null,null,"B. DTM Models (Design Surface Generation)",null,null,null,null,null,null,null,null,null,null,"    1) Mainline",null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y15:AE15)","v":0},"   6) General Notes",null,null,null,null,null,null,null,null,null,0]
["*","Designer",null,null,{"$f":"+AP45","v":0},null,{"$f":"+'Fee Summary'!G18","v":0},{"$f":"CEILING(E16*G16,0.01)","v":0},null,null,"    1) Mainline",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N16:T16)","v":0},"    2) Connector & Side Roads",null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y16:AE16)","v":0},"   7) Geometric Layout",null,null,null,null,null,null,null,null,null,0]
[null," ",null,null,{"$f":"SUM(E10:E16)","v":0},null,null,{"$f":"SUM(H10:H16)","v":0},null,null,"    2) Connector & Side Roads",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N17:T17)","v":0},"    3) Interchanges",null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y17:AE17)","v":0},"   8) Reference Points",null,null,null,null,null,null,null,null,null,0]
[" "," ",null,null,null,null,null,null,null,null,"    3) Intersections",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N18:T18)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AF15:AF17)","v":0},"   9) Super Diagrams",null,null,null,null,null,null,null,null,null,0]
[null,null,null," ","Overhead Factor",null,{"$f":"'Fee Summary'!$Y$25","v":1.8},{"$f":"CEILING(H17*G19,0.01)","v":0},null,null,"    4) Interchanges",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N19:T19)","v":0},"J. Pavement Marking Plans",null,null,null,null,null,null,null,null,null,null," 10) Maintenance of Traffic",null,null,null,null,null,null,null,null,null,0]
[null,null,null,"*","Overtime",null,null,{"$f":"+H34","v":0},null,null,"    5) Approaches / Driveways",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N20:T20)","v":0},"    1) Mainline",null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y20:AE20)","v":0}," 11) Traffic Sketch Map",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Subtotal",null,{"$f":"SUM(H17:H20)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(U16:U20)","v":0},"    2) Connector & Side Roads",null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y21:AE21)","v":0}," 12) Intersection Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null," ",null,null," ",null,null,"C. Traffic Plans (If not using Traffic Analysis Tab)",null,null,null,null,null,null,null,null,null,null,"    3) Interchanges",null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y22:AE22)","v":0}," 13) Interchange Contour",null,null,null,null,null,null,null,null,null,0]
[null," ",null,null,"Profit",null,{"$f":"+'Fee Summary'!Z25","v":0.1},{"$f":"CEILING(SUM(H21)*G23,0.01)","v":0},null,null,"    1) Maintenance Of Traffic",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N23:T23)","v":0}," ",null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AF20:AF22)","v":0}," 14) Signing & Marking Plans",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,{"$f":"SUM(H21:H23)","v":0},null,null,"    2) Turning Movements & Analyses",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N24:T24)","v":0},"K. Utility Relocation Plans",null,null,null,null,null,null,null,null,null," "," 15) Lighting Plans(Base Sheets Only)",null,null,null,null,null,null,null,null,null,0]
[null,null,null,"***","FCCM Factor",null,{"$f":"'Fee Summary'!AA25","v":0},{"$f":"CEILING(H17*G25,0.01)","v":0},null,null,"    3) Signal Warrant Analyses",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N25:T25)","v":0},"    1) Finalized Relocation Plans",null,null,null,null,null,null,null,null,null,null," 16) Signal Plans(Base Sheets Only)",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Total FFR",null,{"$f":"SUM(H24:H25)","v":0},null,null,"    4) Traffic Capacity Analyses / Report",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N26:T26)","v":0},"        a.  Water ",null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y26:AE26)","v":0}," 17) Special Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(U23:U26)","v":0},"        b. Sewer",null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y27:AE27)","v":0}," 18) Soil Plans & Profiles",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ27:AP27)","v":0}]
[null,"*OVERTIME",null,null,null,null,null,null,null,null,"D. Horizontal Geometric Design",null,null,null,null,null,null,null,null,null,null,"        c.  Gas",null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y28:AE28)","v":0}," 19) Ownership Index",null,null,null,null,null,null,null,null,null,0]
[null,"Classification",null,null,"OT Hours",null,"** OT Rate","OT Direct Cost",null,null,"    1) Mainline",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N29:T29)","v":0},"        d.  Electric & Telephone ",null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y29:AE29)","v":0}," 20) Property Map",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"    2) Connector & Side Roads",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N30:T30)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AF26:AF29)","v":0}," 21) Plans",null,null,null,null,null,null,null,null,null,0]
[null,"Administrative Assistant",null,null,null,{"$f":"+IF(E12=0, ,E31/E12)","v":0},{"$f":"+'Fee Summary'!$P$11","v":0},{"$f":"+E31*G31","v":0},null,null,"    3) Interchanges",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N31:T31)","v":0},"L. Revised Cost Estimates",null,null,null,null,null,null,null,null,null,null," 22) Profiles",null,null,null,null,null,null,null,null,null,0]
[null,"Senior Designer",null,null,null,{"$f":"+IF(E15=0, ,E32/E15)","v":0},{"$f":"+'Fee Summary'!$P$12","v":0},{"$f":"+E32*G32","v":0},null,null,"    4) Approaches / Driveways",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N32:T32)","v":0},"    1) Quantity Calculation",null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y32:AE32)","v":0}," 23) Pipe Profiles",null,null,null,null,null,null,null,null,null,0]
[null,"Designer",null,null,null,{"$f":"+IF(E16=0, ,E33/E16)","v":0},{"$f":"+'Fee Summary'!$P$13","v":0},{"$f":"+E33*G33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(U29:U32)","v":0},"    2) Cost Estimate",null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y33:AE33)","v":0}," 24) Cross Sections ",null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Total",{"$f":"+SUM(E31:E33)","v":0},null,null,{"$f":"+SUM(H31:H33)","v":0},null,null,"E. Profile Geometric Design",null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AF32:AF33)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AQ10:AQ33)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"    1) Mainline",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N35:T35)","v":0},null,null,null,null,null,null,null,null,null,null,null,"N. Final Field Review"]
[null,null,null,null,null,null,null,null,null,null,"    2) Connector & Side Roads",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N36:T36)","v":0},null,null,"Subtotal",{"$f":"SUM(Y10:Y33)","v":0},{"$f":"SUM(Z10:Z33)","v":0},0,0,0,0,0,{"$f":"SUM(Y36:AE36)","v":0},"     1) Final Field Review",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ36:AP36)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"    3) Interchanges",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N37:T37)","v":0},null,null,null,null,null,null,null,null,null,null,null,"     2) Final Field Review Report",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ37:AP37)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"    4) Approaches / Driveways",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N38:T38)","v":0},null,null,null,null,null,null,null,null,null,null,null,"     3) Progress Meetings",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ38:AP38)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(U35:U38)","v":0},null,null,null,null,null,null,null,null,null,null,null,"     4) Preliminary Review Comments / Revisions",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ39:AP39)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"F. Cross Sections",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     5) Plan Submittal Preparation",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ40:AP40)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"    1) Mainline",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N41:T41)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AQ36:AQ40)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"    2) Connector & Side Roads",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N42:T42)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"    3) Interchanges",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N43:T43)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(AJ10:AJ40)","v":0},{"$f":"SUM(AK10:AK40)","v":0},0,0,0,0,0,{"$f":"SUM(AJ43:AP43)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"    4) Approaches / Driveways",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N44:T44)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(U41:U44)","v":0},null,null,null,null,null,null,null,null,null,null,null," "," ","Total",{"$f":"AJ43+Y36+N53","v":0},{"$f":"CEILING(AK43+Z36+O53,0.25)","v":0},0,0,0,0,0,{"$f":"SUM(AJ45:AP45)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"G. Earthwork",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AQ$45=0,0,AJ45/$AQ$45)","v":0},{"$f":"IF($AQ$45=0,0,AK45/$AQ$45)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"    1) Mainline",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N47:T47)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"    2) Connector & Side Roads",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N48:T48)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"    3) Interchanges",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N49:T49)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"    4) Approaches / Driveways",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N50:T50)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(U47:U50)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"+SUM(N10:N51)","v":0},{"$f":"+SUM(O10:O51)","v":0},0,0,0,0,0,{"$f":"SUM(N53:T53)","v":0}]

{"sheet":"FOR","index":14,"n_rows":55,"n_cols":21,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"FINAL OFFICE REVIEW ",null,null,null,null,null,null,null,null,null,"FINAL OFFICE REVIEW "]
[" ",null,null,null,null,"CONTRACT PLANS (Final Tracings-Roadway)",null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS"]
[null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"}]
[null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"}]
[null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"}]
[]
[null,"Classification",null,null,"Labor-hrs",null,"**Rate","Direct Labor Cost",null,null,null,null,null,"Senior","Project","Admin.","Senior","Engineer","Senior","Designer","Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Project","Manager","Assistant","Engineer",null,"Designer",null,"Hr's"]
[null,null,null,null,null,null,null,null,null,null,"A. Final Roadway Plans",null,null,"Manager",null,null,null," ",null," "]
[null,"Senior Project Manager",null,null,{"$f":"+N54","v":0},null,{"$f":"+'Fee Summary'!G11","v":0},{"$f":"CEILING(E10*G10,0.01)","v":0},null,null,"   1) Title Sheet",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N10:T10)","v":0}]
[null,"Project Manager",null,null,{"$f":"+O54","v":0},null,{"$f":"+'Fee Summary'!G12","v":0},0,null,null,"   2) Typical Sections",null,null,null,null,null,null,null,null,null,0]
["*","Administrative Assistant",null,null,{"$f":"+P54","v":0},null,{"$f":"+'Fee Summary'!G13","v":0},0,null,null,"   3) Summary of Quantities",null,null,null,null,null,null,null,null,null,0]
[null,"Senior Engineer",null,null,{"$f":"+Q54","v":0},null,{"$f":"+'Fee Summary'!G14","v":0},0,null,null,"   4) Quantity Tables",null,null,null,null,null,null,null,null,null,0]
[null,"Engineer",null,null,{"$f":"+R54","v":0},null,{"$f":"+'Fee Summary'!G15","v":0},0,null,null,"   5) Mass Diagram",null,null,null,null,null,null,null,null,null,0]
["*","Senior Designer",null,null,{"$f":"+S54","v":0},null,{"$f":"+'Fee Summary'!G17","v":0},0,null,null,"   6) General Notes",null,null,null,null,null,null,null,null,null,0]
["*","Designer",null,null,{"$f":"+T54","v":0},null,{"$f":"+'Fee Summary'!G18","v":0},0,null,null,"   7) Geometric Layout",null,null,null,null,null,null,null,null,null,0]
[" "," ",null,null,{"$f":"SUM(E10:E16)","v":0},null,null,{"$f":"SUM(H10:H16)","v":0},null,null,"   8) Reference Points",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"   9) Superelevation Diagrams",null,null,null,null,null,null,null,null,null,0]
[null,null,null," ","Overhead Factor",null,{"$f":"'Fee Summary'!$Y$25","v":1.8},{"$f":"CEILING(H17*G19,0.01)","v":0},null,null," 10) Maintenance of Traffic",null,null,null,null,null,null,null,null,null,0]
[null,null,null,"*","Overtime",null,null,{"$f":"+H34","v":0},null,null," 11) Traffic Sketch Map",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Subtotal",null,{"$f":"SUM(H17:H20)","v":0},null,null," 12) Intersection Details",null,null,null,null,null,null,null,null,null,0]
[null," ",null,null," ",null,null," ",null,null," 13) Interchange Contour",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Profit",null,{"$f":"+'Fee Summary'!Z25","v":0.1},{"$f":"CEILING(SUM(H21)*G23,0.01)","v":0},null,null," 14) Signing and Marking Plans",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,{"$f":"SUM(H21:H23)","v":0},null,null," 15) Lighting Plans",null,null,null,null,null,null,null,null,null,0]
[null,null,null,"***","FCCM Factor",null,{"$f":"'Fee Summary'!AA25","v":0},{"$f":"CEILING(H17*G25,0.01)","v":0},null,null," 16) Signal Plans (Base Sheets Insert's)",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Total FOR",null,{"$f":"SUM(H24:H25)","v":0},null,null," 17) Special Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null," 18) Soil Plans & Profiles",null,null,null,null,null,null,null,null,null,0]
[null,"*OVERTIME",null,null,null,null,null,null,null,null," 19) Ownership Index",null,null,null,null,null,null,null,null,null,0]
[null,"Classification",null,null,"OT Hours",null,"** OT Rate","OT Direct Cost",null,null," 20) Property Map",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null," 21) Plans",null,null,null,null,null,null,null,null,null,0]
[null,"Administrative Assistant",null,null,null,{"$f":"+IF(E12=0, ,E31/E12)","v":0},{"$f":"+'Fee Summary'!$P$11","v":0},{"$f":"+E31*G31","v":0},null,null," 22) Profiles",null,null,null,null,null,null,null,null,null,0]
[null,"Senior Designer",null,null,null,{"$f":"+IF(E15=0, ,E32/E15)","v":0},{"$f":"+'Fee Summary'!$P$12","v":0},{"$f":"+E32*G32","v":0},null,null," 23) Pipe Profiles",null,null,null,null,null,null,null,null,null,0]
[null,"Designer",null,null,null,{"$f":"+IF(E16=0, ,E33/E16)","v":0},{"$f":"+'Fee Summary'!$P$13","v":0},{"$f":"+E33*G33","v":0},null,null," 24) Cross Sections ",null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Total",{"$f":"+SUM(E31:E33)","v":0},null,null,{"$f":"+SUM(H31:H33)","v":0},null,null," 23) Relocation Plans",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(U10:U34)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"B. Utility Relocation Plans"]
[null,null,null,null,null,null,null,null,null,null,"    1) Water Line",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N37:T37)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"    2) Sewer Line",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N38:T38)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"    3) Gas Line",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N39:T39)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"    4) Telephone & Electric",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N40:T40)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(U37:U40)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"C. Final Office Review"]
[null,null,null,null,null,null,null,null,null,null,"     1) Final Office Review",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N43:T43)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"     2) Progress Meetings",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N44:T44)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"     3) Final Office Review Reports",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N45:T45)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"     4) Final Field Review Comments ",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N46:T46)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"     5) Plan Submittal Preparation",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N47:T47)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(U43:U47)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"D. Final Cost Estimates"]
[null,null,null,null,null,null,null,null,null,null,"    1) Quantity Calculation",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N50:T50)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"    2) Cost Estimate",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N51:T51)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(U50:U51)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"+SUM(N10:N51)","v":0},{"$f":"+SUM(O10:O51)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(U10:U34,U37:U40,U43:U47,U50:U51),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$54=0,0,N54/$U$54)","v":0},{"$f":"IF($U$54=0,0,O54/$U$54)","v":0},0,0,0,0,0]

{"sheet":"QAQC","index":15,"n_rows":60,"n_cols":21,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"QA/QC AND PROJECT ADMINISTRATION",null,null,null,null,null,null,null,null,null,"QA/QC AND PROJECT ADMINISTRATION"]
[null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS"]
[null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"}]
[null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"}]
[null,null,null,null,null,null,null,null,null,null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"}]
[]
[null,"Classification",null,null,"Labor-hrs",null,"**Rate","Direct Labor Cost",null,null,null,null,null,"Senior","Project","Admin.","Senior","Engineer","Senior","Designer","Total"]
[null," "," "," "," ",null," "," "," ",null,null,null,null,"Project","Manager","Assistant","Engineer",null,"Designer",null,"Hr's"]
[null,"Senior Project Manager",null,null,{"$f":"N59","v":0},null,{"$f":"+'Fee Summary'!G11","v":0},{"$f":"CEILING(E9*G9,0.01)","v":0},null,null,"A. Final Roadway / Structure Plans",null,null,"Manager",null,null,null," ",null," "]
[null,"Project Manager",null,null,{"$f":"O59","v":0},null,{"$f":"+'Fee Summary'!G12","v":0},0,null,null,"   1) Title Sheet Signature",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N10:T10)","v":0}]
["*","Administrative Assistant",null,null,{"$f":"P59","v":0},null,{"$f":"+'Fee Summary'!G13","v":0},0,null,null,"   2) Review (R/W  vs. Plan Set)",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N11:T11)","v":0}]
[null,"Senior Engineer",null,null,{"$f":"Q59","v":0},null,{"$f":"+'Fee Summary'!G14","v":0},0,null,null,"   3) FOR Comments & Revision/Roadway",null,null,null,null,null,null,null,null,null,0]
[null,"Engineer",null,null,{"$f":"R59","v":0},null,{"$f":"+'Fee Summary'!G15","v":0},0,null,null,"   3) FOR Comments & Revision/Structure(s)",null,null,null,null,null,null,null,null,null,0]
["*","Senior Designer",null,null,{"$f":"S59","v":0},null,{"$f":"+'Fee Summary'!G17","v":0},0,null,null,"   4) Project Specification",null,null,null,null,null,null,null,null,null,0]
["*","Designer",null,null,{"$f":"T59","v":0},null,{"$f":"+'Fee Summary'!G18","v":0},0,null,null,"   5) Contract Completion Schedule",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N15:T15)","v":0}]
[null,null,null,null,{"$f":"CEILING(SUM(E9:E15),0.5)","v":0},null,null,{"$f":"SUM(H9:H15)","v":0},null,null,"   6) Final Construction Estimate",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"   7) PS&E Submission",null,null,null,null,null,null,null,null,null,0]
[null,null,null," ","Overhead Factor",null,{"$f":"'Fee Summary'!$Y$25","v":1.8},{"$f":"CEILING(H16*G18,0.01)","v":0},null,null," ",null,null,null,null,null,null,null,null,null,{"$f":"+SUM(U10:U17)","v":0}]
[null,null,null,"*","Overtime",null,null,{"$f":"+H33","v":0},null,null,"B. Project Management",null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,"Subtotal",null,{"$f":"SUM(H16:H19)","v":0},null,null,"     1) Internal Meetings",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N20:T20)","v":0}]
[null," ",null,null," ",null,null," ",null,null,"     2) Subconsultant Coordination",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N21:T21)","v":0}]
[null,null,null,null,"Profit",null,{"$f":"+'Fee Summary'!Z25","v":0.1},{"$f":"CEILING(SUM(H20)*G22,0.01)","v":0},null,null,"     3) Utility Coordination",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N22:T22)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(H20:H22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(U20:U22)","v":0}]
[null,null,null,"***","FCCM Factor",null,{"$f":"'Fee Summary'!AA25","v":0},{"$f":"CEILING(H16*G24,0.01)","v":0},null,null,"C. QA/QC",null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,"Total PSE",null,{"$f":"SUM(H23:H24)","v":0},null,null,"     1) Design Study: Field Review"]
[null,null,null,null,null,null,null,null,null,null,"          a. Review",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N26:T26)","v":0}]
[null,"*OVERTIME",null,null,null,null,null,null,null,null,"     2) Design Study: Office Review"]
[null,"Classification",null,null,"OT Hours",null,"** OT Rate","OT Direct Cost",null,null,"          a. Review",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N28:T28)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"     3) Design Study: Final Submission"]
[null,"Administrative Assistant",null,null,null,{"$f":"+IF(E11=0, ,E30/E11)","v":0},{"$f":"+'Fee Summary'!$P$11","v":0},{"$f":"+E30*G30","v":0},null,null,"          a. Review",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N30:T30)","v":0}]
[null,"Senior Designer",null,null,null,{"$f":"+IF(E14=0, ,E31/E14)","v":0},{"$f":"+'Fee Summary'!$P$12","v":0},{"$f":"+E31*G31","v":0},null,null,"     4) Preliminary Field Review Plans"]
[null,"Designer",null,null,null,{"$f":"+IF(E15=0, ,E32/E15)","v":0},{"$f":"+'Fee Summary'!$P$13","v":0},{"$f":"+E32*G32","v":0},null,null,"          a. Review",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N32:T32)","v":0}]
[null,null,null,"Total",{"$f":"+SUM(E30:E32)","v":0},null,null,{"$f":"+SUM(H30:H32)","v":0},null,null,"     5) Span Arrangement Report / Plans"]
[null,null,null,null,null,null,null,null,null,null,"          a. Review",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N34:T34)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"     6) RW1's and RW2's"]
[null,null,null,null,null,null,null,null,null,null,"          a. Review",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N36:T36)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"     7) Final Field Review Plans"]
[null,null,null,null,null,null,null,null,null,null,"          a. Review",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N38:T38)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"     8) TS&L Report / Plans"]
[null,null,null,null,null,null,null,null,null,null,"          a. Review",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N40:T40)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"     9) Geotechnical Report"]
[null,null,null,null,null,null,null,null,null,null,"          a. Review",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N42:T42)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"     10) RW3's"]
[null,null,null,null,null,null,null,null,null,null,"          a. Review",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N44:T44)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"     11) Final Office Review Plans"]
[null,null,null,null,null,null,null,null,null,null,"          a. Review",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N46:T46)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"     12) Final Detail Structure Plans"]
[null,null,null,null,null,null,null,null,null,null,"          a. Review",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N48:T48)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"     13) PS&E Submission"]
[null,null,null,null,null,null,null,null,null,null,"          a. Review",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N50:T50)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"     14) RW4's"]
[null,null,null,null,null,null,null,null,null,null,"          a. Review",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N52:T52)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"     15) Permits"]
[null,null,null,null,null,null,null,null,null,null,"          a. Review",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N54:T54)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"     16) Public Involvement"]
[null,null,null,null,null,null,null,null,null,null,"          a. Review",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N56:T56)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U26:U56)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(N10:N56)","v":0},{"$f":"SUM(O10:O56)","v":0},{"$f":"SUM(P10:P56)","v":0},0,0,0,0,{"$f":"SUM(N59:T59)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$59=0,0,N59/$U$59)","v":0},{"$f":"IF($U$59=0,0,O59/$U$59)","v":0},0,0,0,0,0]

{"sheet":"GEOTECH","index":16,"n_rows":65,"n_cols":61,"rows_kept":65,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"GEOTECHNICAL INVESTIGATIONS",null,null,null,null,null,null,null,null,"GEOTECHNICAL INVESTIGATIONS",null,null,null,null,null,null,null,null,null,"GEOTECHNICAL INVESTIGATIONS",null,null,null,null,null,null,null,null,null,null,"GEOTECHNICAL INVESTIGATIONS",null,null,null,null,null,null,null,null,null,"GEOTECHNICAL INVESTIGATIONS",null,null,null,null,null,null,null,null,null,null,"GEOTECHNICAL INVESTIGATIONS"]
[null,null,null,null,"COST SUMMARY",null,null,null,null,null,null,null,null,"COST SUMMARY",null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS",null,null,null,null,null,null,null,null,null,null,"DIRECT NONSALARY COST *",null,null,null,null,null,null,null,null,null,"DIRECT NONSALARY COST *",null,null,null,null,null,null,null,null,null,null,"DIRECT NONSALARY COST *"]
[null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,"  Boring & Contracting Administration",null,null,null,null,null,null,null,null,null,null,"  Boring & Contracting Administration",null,null,null,null,null,null,null,null,null,"Geotechnical Analysis",null,null,null,null,null,null,null,null,null,null,"Geotechnical Analysis"]
[null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"}]
[null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null," ","County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,null," "," ",null,null,null,"* (Included only items that are not included in overhead)",null,null,null,null,null,null,null,null,null,"* (Included only items that are not included in overhead)",null,null,null,null," "," ",null,null,null,null,"* (Included only items that are not included in overhead)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null," ","County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null," ","County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null," ",null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",null,{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"}]
[null,"Classification",null,null,"Labor-hrs",null,"**Rate","Direct Labor Cost",null,null,"Classification",null,null,"Labor-hrs",null,"**Rate","Direct Labor Cost",null,null,null,null,"Senior","Project","Admin.","Senior","Engineer","Geologist","Geotech","Total"]
["Boring and Contracting Administration",null,null,null,null,null,null,null,null,"Geotechnical Investigation",null,null,null,null,null,null,null,null,null,null,null,"Project","Manager","Assistant","Engineer",null,null,"Technician","Hr's",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No. Req.","Avg. Depth"," Est. Cost/ Ft",null,null,null,null," "]
[null,"Senior Project Manager",null,null,{"$f":"V19","v":0},null,{"$f":"+'Fee Summary'!$G$11","v":0},{"$f":"CEILING(E10*G10,0.01)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Manager",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,"(1) Borings"]
[null,"Project Manager",null,null,{"$f":"W19","v":0},null,{"$f":"+'Fee Summary'!$G$12","v":0},0,null,null,"Senior Project Manager",null,null,{"$f":"V49","v":0},null,{"$f":"+'Fee Summary'!$G$11","v":0},{"$f":"CEILING(N11*P11,0.01)","v":0},null,"A.  Boring and Contracting Administration",null,null,null,null,null,null,null,null,null,null,null,"Travel:",null,null,null,null,null,null,null,null,null,"Travel:",null,null,null,null,null,null,null,null,null,null,"i) Roadway",null,null,null,0,"=",{"$f":"+BB11*BC11*BD11","v":0}]
["*","Administrative Assistant",null,null,{"$f":"X19","v":0},null,{"$f":"+'Fee Summary'!$G$13","v":0},0,null,"*","Project Manager",null,null,{"$f":"W49","v":0},null,{"$f":"+'Fee Summary'!$G$12","v":0},{"$f":"CEILING(N12*P12,0.01)","v":0},null,"     1) Boring Layout",null,null,null,null,null,null,null,null,null,{"$f":"+SUM(V12:AB12)","v":0},null,null,null,"No. of Trips","Persons","Rate","Round Trip",null,null,null,null,null,null,"No. of Trips","Persons","Rate","Round Trip",null,null,null,null,null,"ii) Pavement",null,null,null,0,"=",{"$f":"BB12*BC12*BD12","v":0}]
[null,"Senior Engineer",null,null,{"$f":"Y19","v":0},null,{"$f":"+'Fee Summary'!$G$14","v":0},0,null,null,"Administrative Assistant",null,null,{"$f":"X49","v":0},null,{"$f":"+'Fee Summary'!$G$13","v":0},0,null,"     2) Contract Documents and Specifications",null,null,null,null,null,null,null,null,null,0,null,"    Air Travel",null,null,null,0," ","=",{"$f":"AH13*AI13*AG13","v":0},null,null,"    Air Travel",null,null,null,0," ","=",{"$f":"AR13*AS13*AQ13","v":0},null,null,null,"iii) Structures",null,null,null,0,"=",{"$f":"BB13*BC13*BD13","v":0}]
[null,"Engineer",null,null,{"$f":"Z19","v":0},null,{"$f":"+'Fee Summary'!$G$15","v":0},0,null,null,"Senior Engineer",null,null,{"$f":"Y49","v":0},null,{"$f":"+'Fee Summary'!$G$14","v":0},0,null,"     3) Solicit / Advertise Bids",null,null,null,null,null,null,null,null,null,0,null,"    Travel to Site",null,null,null,0,null,"=",{"$f":"AI14*AJ14*AG14","v":0},null,null,"    Travel to Site",null,null,null,0,null,"=",{"$f":"AS14*AT14*AQ14","v":0},null,null,null,null,null,"Weeks-Use","Rigs"," Est. Cost"]
["*","Geologist",null,null,{"$f":"AA19","v":0},null,{"$f":"+'Fee Summary'!$G$19","v":0},0,null,"*","Engineer",null,null,{"$f":"Z49","v":0},null,{"$f":"+'Fee Summary'!$G$15","v":0},0,null,"     4) Receive / Evaluate Bids",null,null,null,null,null,null,null,null,null,0,null,"    Car Rental",null,null,null,0,null,"=",{"$f":"AG15*AI15","v":0},null,null,"    Car Rental",null,null,null,0,null,"=",{"$f":"AQ15*AS15","v":0},null,null,null,"Mobilization / Demobil."]
["*","Geotech Technician",null,null,{"$f":"AB19","v":0},null,{"$f":"+'Fee Summary'!$G$20","v":0},0,null,"*","Geologist",null,null,{"$f":"AA49","v":0},null,{"$f":"+'Fee Summary'!$G$19","v":0},0,null,"     5)  Contract Administration (Geotech)",null,null,null,null,null,null,null,null,null,0," ","    Parking Fee",null,null,null,0,null,"=",{"$f":"AG16*AI16","v":0},null,null,"    Parking Fee",null,null,null,0,null,"=",{"$f":"AQ16*AS16","v":0},null,null,null,null,null,null,null,0,"=",{"$f":"+BB16*BC16*BD16","v":0}]
[null,null,null,null,{"$f":"SUM(E10:E16)","v":0},null,null,{"$f":"SUM(H10:H16)","v":0},null,null,"Geotech Technician",null,null,{"$f":"AB49","v":0},null,{"$f":"+'Fee Summary'!$G$20","v":0},0,null,"     6)  Contract Administration (Boring)",null,null,null,null,null,null,null,null,null,0,null,"    Tolls",null,null,null,0,null,"=",{"$f":"AG17*AI17","v":0},null,null,"    Tolls",null,null,null,0,null,"=",{"$f":"AQ17*AS17","v":0},null,null,null,null,null,"No. Req.",null," Cost /  Ea."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N11:N17)","v":0},null,null,{"$f":"SUM(Q11:Q17)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsistence:",null,null,null,null,null,null,null,null,null,"Subsistence:",null,null,null,null,null,null,null,null,null,null,"Samples"]
[null,null,null,null,"Overhead Factor",null,{"$f":"+'Fee Summary'!$V$11","v":1.8},{"$f":"CEILING(H17*G19,0.01)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(V12:V17)","v":0},0,0,0,0,0,{"$f":"+SUM(AB12:AB17)","v":0},{"$f":"+SUM(V19:AB19)","v":0},null,null,null,"Days","Persons","Rate",null,null,null,null,null,null,null,"Days","Persons","Rate",null,null,null,null,null,null,"i) Bag Samples (3/mi)",null,null,"x",0,"=",{"$f":"BB19*BD19","v":0}]
[null,null,null,null,"Overtime",null,null,{"$f":"+H35","v":0},null,null,null,null,null,"Overhead Factor",null,{"$f":"+'Fee Summary'!V11","v":1.8},{"$f":"CEILING(Q18*P20,0.01)","v":0},null,null,null,null,{"$f":"IF($AC$19=0,0,V19/$AC$19)","v":0},0,0,0,0,0,0,null,null,"Meals (Full Work Days):",null,null,null,0,null,"=",{"$f":"AI20*AH20*AG20","v":0},null,null,"Meals (Full Work Days):",null,null,null,0,null,"=",{"$f":"AS20*AR20*AQ20","v":0},null,null,null,"ii) Shelby Tube",null,null,"x",0,"=",{"$f":"BB20*BD20","v":0}]
[null,null,null,null,null,"Subtotal",null,{"$f":"SUM(H17:H20)","v":0},null,null,null,null,null,"Overtime",null,null,{"$f":"+Q38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Meals (Travel Days):",null,null,null,{"$f":"0.75*AI20","v":0},null,"=",{"$f":"AI21*AH21*AG21","v":0},null,null,"Meals (Travel Days):",null,null,null,{"$f":"0.75*AS20","v":0},null,"=",{"$f":"AS21*AR21*AQ21","v":0},null,null,null," ",null,null,"TOTAL DIRECT NONSALARY  BORING COST ",null,null,null,{"$f":"SUM(BF11:BF16,BF19:BF20)","v":0}]
[null,null,null,null," ",null,null," ",null,null,null,null,null,null,"Subtotal",null,{"$f":"SUM(Q18:Q21)","v":0},null,null,null,null,"Senior","Project","Admin.","Senior","Engineer","Geologist","Geotech","Total",null,"Lodging:",null,null,null,0,null,"=",{"$f":"AI22*AH22*AG22","v":0},null,null,"Lodging:",null,null,null,0,null,"=",{"$f":"AS22*AR22*AQ22","v":0},null,null,null,null,null,"No. Req."," "," Est. Cost/ Ea.",null," "]
[null,null,null,null,"Direct Expenses",null,null,{"$f":"AL26","v":0},null,null,null,null,null," ",null,null," ",null,null,null,null,"Project","Manager","Assistant","Engineer",null,null,"Technician","Hr's",null,null,null,null,null,null,null,null,{"$f":"+SUM(AL13:AL22)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AV13:AV22)","v":0},null,null,null,"(2) Concrete Coring & Testing"]
[null,null,null,null,"Profit",null,{"$f":"+'Fee Summary'!$Z$25","v":0.1},{"$f":"CEILING(SUM(H21:H23)*G24,0.01)","v":0},null,null,null,null,null,"Direct Expenses",null,null,{"$f":"AW45","v":0},null,null,null,null,"Manager",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"i) Core Barrel Charge",null,null," ",0,"=",{"$f":"BB24*BD24","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(H21:H24)","v":0},null,null,null,null,null,"Profit",null,{"$f":"+'Fee Summary'!Z25","v":0.1},{"$f":"CEILING(SUM(Q22:Q24)*P25,0.01)","v":0},null,"B.  Additional Geotechnical Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Soil & Rock Lab Testing",null,null,null,null,"No. Reqd.",null,"Cost/Ea.",null,null,null,null,"ii) Mileage",null,null," ",0,"=",{"$f":"BB25*BD25","v":0}]
[null,null,null,null,"FCCM Factor",null,{"$f":"+'Fee Summary'!$AA$25","v":0},{"$f":"CEILING(H17*G26,0.01)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(Q22:Q25)","v":0},null,"     1) Supervision and Meetings",null,null,null,null,null,null,null,null,null,{"$f":"+SUM(V26:AB26)","v":0},null,"TOTAL DIRECT NONSALARY COST - BORING AND CONTRACTING",null,null,null,null,null,null,{"$f":"+AL23","v":0},null,"(A)   Moisture Content",null,null,null,null,0,null,0,null,{"$f":"AU26*AS26","v":0},null,null,"iii) Meals",null,null," ",0,"=",{"$f":"BB26*BD26","v":0}]
[null,null,null,"Total Boring and Contracting Administration",null,null,null,{"$f":"SUM(H25:H26)","v":0},null,null,null,null,null,"FCCM Factor",null,{"$f":"+'Fee Summary'!AA25","v":0},{"$f":"CEILING(Q18*P27,0.01)","v":0},null,"     2) Lpile Analysis",null,null,null,null,null,null,null,null,null,{"$f":"+SUM(V27:AB27)","v":0},null,"ADMINISTRATION",null,null,null,null,null,null,null,null,"(B)   Natural Density and Moisture",null,null,null,null,0,null,0,null,0,null,null,"iv) Lodging",null,null," ",0,"=",{"$f":"BB27*BD27","v":0}]
[null,"*OVERTIME",null,null,null,null,null,null,null,null,null,null,null,"Total Geotechnical Investigation",null,null,{"$f":"SUM(Q26:Q27)","v":0},null,"     3) GRLWEAP Pile Analysis",null,null,null,null,null,null,null,null,null,{"$f":"+SUM(V28:AB28)","v":0},null,null,null,null,null,null,null,null,null,null,"(C)   Atterberg Limits",null,null,null,null,0,null,0,null,0]
[null,"Classification",null,null,null,null,null,null,null,null,null,null,null,"Number of Borings",null,{"$f":"BB11+BB13","v":0},null,null,"     4) Retaining Wall Analysis",null,null,null,null,null,null,null,null,null,{"$f":"+SUM(V29:AB29)","v":0},null,null,null,null,null,null,null,null,null,null,"(D)  Sieve Analysis with No. 200 Wash",null,null,null,null,0,null,0,null,0]
[null,null,null,null,"OT Hours",null,"** OT Rate","OT Direct Cost",null,null,null,null,null,"Cost per boring",null,{"$f":"+Q28/P29","v":{"$error":"#DIV/0!"}},null,null,"     5) Other",null,null,null,null,null,null,null,null,null,{"$f":"+SUM(V30:AB30)","v":0},null,null,null,null,null,null,null,null,null,null,"(E)   Percent Finer than #200, Washed",null,null,null,null,0,null,0,null,0,null,null,"i) Comp. Strength Testing",null,null," ",0,"=",{"$f":"BB30*BD30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Travel:",null,null,null,null,null,null,null,null,"(F)   Specific Gravity",null,null,null,null,0,null,0,null,0,null,null,"ii) Petrographic Analysis",null,null," ",0,"=",{"$f":"BB31*BD31","v":0}]
[null,"Administrative Assistant",null,null,null,{"$f":"+IF(E12=0, ,E32/E12)","v":0},{"$f":"+'Fee Summary'!$P$11","v":0},{"$f":"+E32*G32","v":0},null,null,"*OVERTIME",null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(V26:V30)","v":0},0,0,0,0,0,0,{"$f":"+SUM(V32:AB32)","v":0},null,null,null,"No. of Trips","Persons","Rate","Round Trip",null,null,null,"(G)  Particle Size Analysis with Hydrometer",null,null,null,null,0,null,0,null,0,null,null,"iii) Chloride Testing",null,null," ",0,"=",{"$f":"BB32*BD32","v":0}]
[null,"Geologist",null,null,null,{"$f":"+IF(E13=0, ,E33/E13)","v":0},{"$f":"+'Fee Summary'!$P$14","v":0},{"$f":"+E33*G33","v":0},null,null,"Classification",null,null,"OT Hours",null,"** OT Rate","OT Direct Cost",null,null,null,null,{"$f":"IF($AC$32=0,0,V32/$AC$32)","v":0},0,0,0,0,0,0,null,null,"    Air Travel",null,null,null,0," ","=",{"$f":"AH33*AI33*AG33","v":0},null,"(H)  pH Determination",null,null,null,null,0,null,0,null,{"$f":"AU33*AS33","v":0},null,null,"iv) Non-Destructive Tests",null,null," ",0,"=",{"$f":"BB33*BD33","v":0}]
[null,"Geotech Technician",null,"Total",null,{"$f":"+IF(E14=0, ,E34/E14)","v":0},{"$f":"+'Fee Summary'!$P$15","v":0},{"$f":"+E34*G34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Travel to Site",null,null,null,0,null,"=",{"$f":"AI34*AJ34*AG34","v":0},null,"(I)   Standard Proctor Test",null,null,null,null,0,null,0,null,0,null,null,"Miscellaneous "]
[null,null,null,null,{"$f":"+SUM(E32:E34)","v":0},null,null,{"$f":"+SUM(H32:H34)","v":0},null,null,"Administrative Assistant",null,null,null,{"$f":"+IF(N15=0, ,N35/N15)","v":0},{"$f":"+'Fee Summary'!$P$11","v":0},{"$f":"+N35*P35","v":0},null,null,null,null,"Senior","Project","Admin.","Senior","Engineer","Geologist","Geotech","Total",null,"    Car Rental",null,null,null,0,null,"=",{"$f":"AG35*AI35","v":0},null,"(J)  Organic Content",null,null,null,null,0,null,0,null,0,null,null,"i) MOT",null,null," ",0,"=",{"$f":"BB35*BD35","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Geologist",null,null,null,{"$f":"+IF(N16=0, ,N36/N16)","v":0},{"$f":"+'Fee Summary'!$P$14","v":0},{"$f":"+N36*P36","v":0},null,null,null,null,"Project","Manager","Assistant","Engineer",null,null,"Technician","Hr's",null,"    Parking Fee",null,null,null,0,null,"=",{"$f":"AG36*AI36","v":0},null,"(K)  Sulfate",null,null,null,null,0,null,0,null,0,null,null,"ii) Electric Generator",null,null," ",0,"=",{"$f":"BB36*BD36","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Geotech Technician",null,null,null,{"$f":"+IF(N17=0, ,N37/N17)","v":0},{"$f":"+'Fee Summary'!$P$15","v":0},{"$f":"+N37*P37","v":0},null,null,null,null,"Manager",null,null,null," ",null," ",null,null,"    Tolls",null,null,null,0,null,"=",{"$f":"AG37*AI37","v":0},null,"(L)  Chloride",null,null,null,null,0,null,0,null,0,null,null,"TOTAL DIRECT NONSALARY STRUCTURE CONCRETE CORING & TESTING COST ",null,null,null,null,null,null,{"$f":"SUM(BF24:BF27,BF30:BF33,BF35:BF36)","v":0}]
[null,"Classification",null,null,"Labor-hrs",null,"**Rate","Direct Labor Cost",null,null,null,null,"Total",{"$f":"+SUM(N35:N37)","v":0},null,null,{"$f":"+SUM(Q35:Q37)","v":0},null,"C.  Geotechnical Investigation",null,null,null,null,null,null,null,null,null,null,null,"Subsistence:",null,null,null,null,null,null,null,null,"(M) Direct Shear",null,null,null,null,0,null,0,null,0]
["Additional Geotechnical Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     1)  Boring Inspection",null,null,null,null,null,null,null,null,null,{"$f":"+SUM(V39:AB39)","v":0},null,null,null,"Days","Persons","Rate",null,null,null,null,"(N)  UU Triaxial Shear (Q Test)",null,null,null,null,0,null,0,null,0]
[null,"Senior Project Manager",null,null,{"$f":"V32","v":0},null,{"$f":"+'Fee Summary'!$G$11","v":0},{"$f":"CEILING(E40*G40,0.01)","v":0},null,null,null,null,null,null,null,null,null,null,"     2) Geotechnical Analysis and Report",null,null,null,null,null,null,null,null,null,null,null,"Meals (Full Work Days):",null,null,null,0,null,"=",{"$f":"AI40*AH40*AG40","v":0},null,"(O)  CU Triaxial Shear with Pore Pressure Measurements",null,null,null,null,0,null,0,null,0]
[null,"Project Manager",null,null,{"$f":"W32","v":0},null,{"$f":"+'Fee Summary'!$G$12","v":0},0,null,null,null,null,null,null,null,null,null,null,"        a)  Laboratory Supervision",null,null,null,null,null,null,null,null,null,{"$f":"+SUM(V41:AB41)","v":0},null,"Meals (Travel Days):",null,null,null,{"$f":"0.75*AI40","v":0},null,"=",{"$f":"AI41*AH41*AG41","v":0},null,"(P)  Consolidation",null,null,null,null,0,null,0,null,0]
["*","Administrative Assistant",null,null,{"$f":"X32","v":0},null,{"$f":"+'Fee Summary'!$G$13","v":0},0,null,null,null,null,null,null,null,null,null,null,"        b)  Bridge Foundation Analyses",null,null,null,null,null,null,null,null,null,0,null,"Lodging:",null,null,null,0,null,"=",{"$f":"AI42*AH42*AG42","v":0},null,"(Q)  Rock Core Compressive Strength",null,null,null,null,0,null,0,null,0]
[null,"Senior Engineer",null,null,{"$f":"Y32","v":0},null,{"$f":"+'Fee Summary'!$G$14","v":0},0,null,null,null,null,null,null,null,null,null,null,"        c)  Boring Logs",null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"+SUM(AL33:AL42)","v":0},null,"(R)  Slake Durability",null,null,null,null,0,null,0,null,0]
[null,"Engineer",null,null,{"$f":"Z32","v":0},null,{"$f":"+'Fee Summary'!$G$15","v":0},0,null,null,null,null,null,null,null,null,null,null,"        d)  Geotechnical Reports",null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"(S)  Sodium Sulfate Soundness",null,null,null,null,0,null,0,null,0]
["*","Geologist",null,null,{"$f":"AA32","v":0},null,{"$f":"+'Fee Summary'!$G$19","v":0},0,null,null,null,null,null,null,null,null,null,null,"        e)  Cut Slope Design",null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,"TOTAL DIRECT NONSALARY COST - GEOTECHNICAL ANALYSIS",{"$f":"+AV23+SUM(AW26:AW44)","v":0}]
["*","Geotech Technician",null,null,{"$f":"AB32","v":0},null,{"$f":"+'Fee Summary'!$G$20","v":0},0,null,null,null,null,null,null,null,null,null,null,"        f)  Slope Stability Analysis",null,null,null,null,null,null,null,null,null,0,null,"TOTAL DIRECT NONSALARY COST - ADDITIONAL GEOTECHNICAL",null,null,null,null,null,null,{"$f":"+AL43","v":0}]
[null,null,null,null,{"$f":"SUM(E40:E46)","v":0},null,null,{"$f":"SUM(H40:H46)","v":0},null,null,null,null,null,null,null,null,null,null,"        g)  Settlement Analysis",null,null,null,null,null,null,null,null,null,{"$f":"+SUM(V47:AB47)","v":0},null,"SERVICES"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,"Overhead Factor",null,{"$f":"+'Fee Summary'!$V$11","v":1.8},{"$f":"CEILING(H47*G49,0.01)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(V38:V47)","v":0},0,0,0,0,0,0,{"$f":"+SUM(V49:AB49)","v":0}]
[null,null,null,null,"Overtime",null,null,{"$f":"+H65","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AC$49=0,0,V49/$AC$49)","v":0},{"$f":"IF($AC$49=0,0,W49/$AC$49)","v":0},0,0,0,0,0]
[null,null,null,null,null,"Subtotal",null,{"$f":"SUM(H47:H50)","v":0}]
[null,null,null,null," ",null,null," "]
[null,null,null,null,"Direct Expenses",null,null,{"$f":"AL46","v":0}]
[null,null,null,null,"Profit",null,{"$f":"+'Fee Summary'!$Z$25","v":0.1},{"$f":"CEILING(SUM(H51:H53)*G54,0.01)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(H51:H54)","v":0}]
[null,null,null,null,"FCCM Factor",null,{"$f":"+'Fee Summary'!$AA$25","v":0},{"$f":"CEILING(H47*G56,0.01)","v":0}]
[null,null,null,"Total Additional Geotechnical Services",null,null,null,{"$f":"SUM(H55:H56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"*OVERTIME",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Classification"]
[null,null,null,null,"OT Hours",null,"** OT Rate","OT Direct Cost"]
[]
[null,"Administrative Assistant",null,null,null,{"$f":"+IF(E42=0, ,E62/E42)","v":0},{"$f":"+'Fee Summary'!$P$11","v":0},{"$f":"+E62*G62","v":0}]
[null,"Geologist",null,null,null,{"$f":"+IF(E43=0, ,E63/E43)","v":0},{"$f":"+'Fee Summary'!$P$14","v":0},{"$f":"+E63*G63","v":0}]
[null,"Geotech Technician",null,"Total",null,{"$f":"+IF(E44=0, ,E64/E44)","v":0},{"$f":"+'Fee Summary'!$P$15","v":0},{"$f":"+E64*G64","v":0}]
[null,null,null,null,{"$f":"+SUM(E62:E64)","v":0},null,null,{"$f":"+SUM(H62:H64)","v":0}]

{"sheet":"DRAINAGE","index":17,"n_rows":44,"n_cols":32,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"DRAINAGE",null,null,null,null,null,null,null,null,null,"DRAINAGE",null,null,null,null,null,null,null,null,null,null,"DRAINAGE"]
[null,null,null,null,null,"COST SUMMARY",null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS",null,null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS"]
[null,null,null,null,null,{"$f":"+'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,{"$f":"+'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,null,{"$f":"+'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"}]
[null,null,null,null,null,null,null,null,null,null,null,"State Project:",{"$f":"+'Cover Sht'!E18","v":"X"},null,null,null,"County:",{"$f":"+'Cover Sht'!$D$21","v":"x"},null,null,null,null,"State Project:",{"$f":"+'Cover Sht'!E18","v":"X"},null,null,null,"County:",{"$f":"+'Cover Sht'!D21","v":"x"}]
[null,"State Project:",{"$f":"+'Cover Sht'!E18","v":"X"},null,null,null,"County:",{"$f":"+'Cover Sht'!$D$21","v":"x"},null,null,null,"Federal Project:",{"$f":"+'Cover Sht'!E19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"+'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,"Federal Project:",{"$f":"+'Cover Sht'!E19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"+'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"}]
[null,"Federal Project:",{"$f":"+'Cover Sht'!E19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Senior","Project","Admin.","Senior","Engineer","Senior","Designer","Total",null,null,null,"Senior","Project","Admin.","Senior","Engineer","Senior","Designer","Total"]
[null,"Classification",null,null,"Labor-hrs",null,"**Rate","Direct Labor Cost",null,null,null,null,null,"Project","Manager","Assistant","Engineer",null,"Designer",null,"Hr's",null,null,null,"Project","Manager","Assistant","Engineer",null,"Designer",null,"Hr's"]
[null,null,null,null,null,null,null,null,null,null,"A. MINOR DRAINAGE",null,null,"Manager",null,null,null," ",null," ",null,"E. HYDROLOGY STUDY",null,null,"Manager",null,null,null," ",null," "]
[null,"Senior Project Manager",null,null,{"$f":"Y$32","v":0},null,{"$f":"+'Fee Summary'!G11","v":0},{"$f":"CEILING(E10*G10,0.01)","v":0},null,null,"    1) Pipes < 36\"",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N10:T10)","v":0},"     1) Define Drainage Areas"]
[null,"Project Manager",null,null,{"$f":"Z$32","v":0},null,{"$f":"+'Fee Summary'!G12","v":0},0,null,null,"    2) Storm Sewer System",null,null,null,null,null,null,null,null,null,0,"             For Each Alternative ",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(Y11:AE11),0.25)","v":0}]
["*","Administrative Assistant",null,null,{"$f":"AA$32","v":0},null,{"$f":"+'Fee Summary'!G13","v":0},0,null,null,"    3) Median Drainage",null,null,null,null,null,null,null,null,null,0]
[null,"Senior Engineer",null,null,{"$f":"AB$32","v":0},null,{"$f":"+'Fee Summary'!G14","v":0},0,null,null,"    4) Roadside Ditches",null,null,null,null,null,null,null,null,null,0,"F. PRELIMINARY HYDRAULIC STUDY"]
[null,"Engineer",null,null,{"$f":"AC$32","v":0},null,{"$f":"+'Fee Summary'!G15","v":0},0,null,null,"    5) Drop Inlet Design",null,null,null,null,null,null,null,null,null,0,"     1)  HEC 2 / HECRAS  Studies"]
["*","Senior Designer",null,null,{"$f":"AD$32","v":0},null,{"$f":"+'Fee Summary'!G17","v":0},0,null,null,"   6) Outlet-Channel Design",null,null,null,null,null,null,null,null,null,0,"           a. Concrete Alternative",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(Y15:AE15),0.25)","v":0}]
["*","Designer",null,null,{"$f":"AE$32","v":0},null,{"$f":"+'Fee Summary'!G18","v":0},{"$f":"CEILING(E16*G16,0.01)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U10:U15)","v":0},"           b. Steel Alternative",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(Y16:AE16),0.25)","v":0}]
[null," ",null,null,{"$f":"SUM(E10:E16)","v":0},null,null,{"$f":"SUM(H10:H16)","v":0},null,null,"B. PFR SUBMISSION",null,null,null,null,null,null,null,null,null,null,"     2) Scour Assessment"]
[" "," ",null,null,null,null,null,null,null,null,"    1) Pipes Culverts > 36\"",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N18:T18)","v":0},"           a. Concrete Alternative",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(Y18:AE18),0.25)","v":0}]
[null,null,null,null,"Overhead Factor",null,{"$f":"+'Fee Summary'!Y25","v":1.8},{"$f":"CEILING(H17*G19,0.01)","v":0},null,null,"    2) Box Culverts",null,null,null,null,null,null,null,null,null,0,"           b. Steel Alternative",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(Y19:AE19),0.25)","v":0}]
[null,null,null,null,"Overtime",null,null,{"$f":"+H34","v":0},null,null,"    3) Channel Relocation's (1000')",null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF15:AF19)","v":0}]
[null,null,null,null,null,"Subtotal",null,{"$f":"SUM(H17:H20)","v":0},null,null,"    4) Preliminary Report of Major Drainage",null,null,null,null,null,null,null,null,null,0,"G. FINALIZED HYDRAULIC STUDY"]
[null,null,null,null," ",null,null," ",null,null,"    5) Flood Plan Encroachment Study",null,null,null,null,null,null,null,null,null,0,"     1)  HEC 2 / HECRAS  Studies"]
[null," ",null,null,"Profit",null,{"$f":"+'Fee Summary'!Z25","v":0.1},{"$f":"CEILING(SUM(H21)*G23,0.01)","v":0},null,null,"       a)  Flood Study ",null,null,null,null,null,null,null,null,null,0,"           a. Concrete Alternative",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(Y23:AE23),0.25)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(H21:H23)","v":0},null,null,"       b) CLOMAR",null,null,null,null,null,null,null,null,null,0,"           b. Steel Alternative",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(Y24:AE24),0.25)","v":0}]
[null,null,null,null,"FCCM Factor",null,{"$f":"+'Fee Summary'!AA25","v":0},{"$f":"CEILING(H17*G25,0.01)","v":0},null,null,"       c) LOMAR",null,null,null,null,null,null,null,null,null,0,"     2) Scour Analysis"]
[null,null,null,null,null,"Total Drainage",null,{"$f":"SUM(H24:H25)","v":0},null,null,"       d) Risk Analysis",null,null,null,null,null,null,null,null,null,0,"           a. Concrete Alternative",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(Y26:AE26),0.25)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U18:U26)","v":0},"           b. Steel Alternative",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(Y27:AE27),0.25)","v":0}]
[null,"*OVERTIME",null,null,null,null,null,null,null,null,"C. FFR SUBMISSION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF23:AF27)","v":0}]
[null,"Classification",null,null,"OT Hours",null,"** OT Rate","OT Direct Cost",null,null,"    1) Pipes Culverts > 36\"",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N29:T29)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"    2) Box Culverts",null,null,null,null,null,null,null,null,null,0,null,null,"Subtotal",{"$f":"SUM(Y11:Y28)","v":0},{"$f":"SUM(Z11:Z28)","v":0},0,0,0,0,0,{"$f":"SUM(Y30:AE30)","v":0}]
[null,"Administrative Assistant",null,null,null,{"$f":"+IF(E12=0, ,E31/E12)","v":0},{"$f":"+'Fee Summary'!$P$11","v":0},{"$f":"+E31*G31","v":0},null,null,"    3) Channel Relocation's (1000')",null,null,null,null,null,null,null,null,null,0]
[null,"Senior Designer",null,null,null,{"$f":"+IF(E15=0, ,E32/E15)","v":0},{"$f":"+'Fee Summary'!$P$12","v":0},{"$f":"+E32*G32","v":0},null,null,"    4) Outlet Channel Design",null,null,null,null,null,null,null,null,null,0,null,null,"Total",{"$f":"Y30+N44","v":0},0,0,0,0,0,0,{"$f":"SUM(Y32:AE32)","v":0}]
[null,"Designer",null,null,null,{"$f":"+IF(E16=0, ,E33/E16)","v":0},{"$f":"+'Fee Summary'!$P$13","v":0},{"$f":"+E33*G33","v":0},null,null,"    5) Major Drainage Calculations",null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"IF($AF$32=0,0,Y32/$AF$32)","v":0},{"$f":"IF($AF$32=0,0,Z32/$AF$32)","v":0},0,0,0,0,0]
[null,null,null,"Total",{"$f":"+SUM(E31:E33)","v":0},null,null,{"$f":"+SUM(H31:H33)","v":0},null,null,"    6) Finalize Flood Study",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U29:U34)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"D. FOR SUBMISSION"]
[null,null,null,null,null,null,null,null,null,null,"    1) Pipes Culverts > 36\"",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N37:T37)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"    2) Box Culverts",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N38:T38)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"    3) Channel Relocation's (1000')",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N39:T39)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"    4) Outlet Channel Design",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N40:T40)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"    5) Major Drainage Calculations",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N41:T41)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U37:U41)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(N10:N42)","v":0},{"$f":"SUM(O10:O42)","v":0},0,0,0,0,0,{"$f":"SUM(N44:T44)","v":0}]

{"sheet":"PERMITS","index":18,"n_rows":50,"n_cols":32,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"PERMITS",null,null,null,null,null,null,null,null,null,"PERMITS",null,null,null,null,null,null,null,null,null,null,"PERMITS"]
[null,null,null,null,null,"COST SUMMARY",null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS",null,null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS"]
[null,null,null,null,null,{"$f":"+'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,{"$f":"+'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,null,{"$f":"+'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"}]
[null,null,null,null,null,null,null,null,null,null,null,"State Project:",{"$f":"+'Cover Sht'!$E$18","v":"X"},null,null,null,"County:",{"$f":"+'Cover Sht'!$D$21","v":"x"},null,null,null,null,"State Project:",{"$f":"+'Cover Sht'!$E$18","v":"X"},null,null,null,"County:",{"$f":"+'Cover Sht'!$D$21","v":"x"}]
[null,"State Project:",{"$f":"+'Cover Sht'!$E$18","v":"X"},null,null,null,"County:",{"$f":"+'Cover Sht'!$D$21","v":"x"},null,null,null,"Federal Project:",{"$f":"+'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,"Federal Project:",{"$f":"+'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"}]
[null,"Federal Project:",{"$f":"+'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,null,"Senior","Project","Admin.","Senior","Engineer","Senior","Designer","Total",null,null,null,"Senior","Project","Admin.","Senior","Engineer","Senior","Designer","Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Project","Manager","Assistant","Engineer",null,"Designer",null,"Hr's","G. NPDES",null,null,"Project","Manager","Assistant","Engineer",null,"Designer",null,"Hr's"]
[null,"Classification",null,null,"Labor-hrs",null,"**Rate","Direct Labor Cost",null,null,"A.  USCOE  404",null,null,"Manager",null,null,null," ",null," ",null,"    1) Meeting and Field Review",null,null,"Manager",null,null,null," ",null," "]
[null,null,null,null,null,null,null,null,null,null,"   1) IP, NWP, RGP, PCN",null,null,null,null,null,null,null,null,null,null,"       a) Determine Tier 3 or Water Quality"]
[null,"Senior Project Manager",null,null,{"$f":"+Y49","v":0},null,{"$f":"+'Fee Summary'!G11","v":0},{"$f":"CEILING(E10*G10,0.01)","v":0},null,null,"       a)  Plan View(s) with Location Map",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N10:T10)","v":0},"          Constraints",null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y10:AE10)","v":0}]
[null,"Project Manager",null,null,{"$f":"+Z49","v":0},null,{"$f":"+'Fee Summary'!G12","v":0},0,null,null,"       b) Profile View(s)",null,null,null,null,null,null,null,null,null,0,"       b) Pre-Application Meeting",null,null,null,null,null,null,null,null,null,0]
["*","Administrative Assistant",null,null,{"$f":"+AA49","v":0},null,{"$f":"+'Fee Summary'!G13","v":0},0,null,null,"       c) Cross Section View(s)",null,null,null,null,null,null,null,null,null,0,"    2) Preliminary Design BMPs"]
[null,"Senior Engineer",null,null,{"$f":"+AB49","v":0},null,{"$f":"+'Fee Summary'!G14","v":0},0,null,null,"      d) Method of Construction",null,null,null,null,null,null,null,null,null,0,"       a) Infiltration Testing for Stormwater BMPs",null,null,null,null,null,null,null,null,null,0]
[null,"Engineer",null,null,{"$f":"+AC49","v":0},null,{"$f":"+'Fee Summary'!G15","v":0},0,null,null,"       e) Construction Details",null,null,null,null,null,null,null,null,null,0,"       b) Required ROW for Stormwater Basins",null,null,null,null,null,null,null,null,null,0]
["*","Senior Designer",null,null,{"$f":"+AD49","v":0},null,{"$f":"+'Fee Summary'!G17","v":0},0,null,null,"       f) Hydraulic analysis",null,null,null,null,null,null,null,null,null,0,"    3) Draft/Final Package"]
["*","Designer",null,null,{"$f":"+AE49","v":0},null,{"$f":"+'Fee Summary'!G18","v":0},{"$f":"CEILING(E16*G16,0.01)","v":0},null,null,"      g) Quantities",null,null,null,null,null,null,null,null,null,0,"       a) For Projects>1 Acre<3 Acres not Tier 3"]
[null," ",null,null,{"$f":"SUM(E10:E16)","v":0},null,null,{"$f":"SUM(H10:H16)","v":0},null,null,"      h) Collation of Documents",null,null,null,null,null,null,null,null,null,0,"          Stream Watershed, Construction<1 year"]
[" "," ",null,null,null,null,null,null,null,null,"      i) Permit Preparation and Submission",null,null,null,null,null,null,null,null,null,0,"i) Completed NPDES Permit NOI",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Overhead Factor",null,{"$f":"+'Fee Summary'!Y25","v":1.8},{"$f":"CEILING(H17*G19,0.01)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(U9:U18)","v":0},"ii) Project Description",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Overtime",null,null,{"$f":"+H34","v":0},null,null,"B. WVDEP 401 ",null,null,null,null,null,null,null,null,null,null,"iii) Proposed Construction Schedule",null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y20:AE20)","v":0}]
[null,null,null,null,null,"Subtotal",null,{"$f":"SUM(H17:H20)","v":0},null,null,"         a) Water Quality Permit",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N21:T21)","v":0},"iv) Project Location Map",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null," ",null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,"v) Groundwater Protection Plan",null,null,null,null,null,null,null,null,null,0]
[null," ",null,null,"Profit",null,{"$f":"+'Fee Summary'!Z25","v":0.1},{"$f":"CEILING(SUM(H21)*G23,0.01)","v":0},null,null,"C. US Coast Guard Section 9 Bridge",null,null,null,null,null,null,null,null,null,null,"vi) Stormwater Pollution Protection Plan",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,{"$f":"SUM(H21:H23)","v":0},null,null,"         a) Coast Guard Sketches",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N24:T24)","v":0},"vii) Public Notice Sign",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"FCCM Factor",null,{"$f":"+'Fee Summary'!AA25","v":0},{"$f":"CEILING(H17*G25,0.01)","v":0},null,null,"         b)  Miscellaneous Permit Documents",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N25:T25)","v":0},"       b) For Projects>3 Acres"]
[null,null,null,null,null,"Total Permits",null,{"$f":"SUM(H24:H25)","v":0},null,null,"         c) Permit Preparation and Submission",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N26:T26)","v":0},"          (or 1-3 Acres Lasting>1 year)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(U24:U26)","v":0},"i) Completed Site Registration"]
[null,"*OVERTIME",null,null,null,null,null,null,null,null,"D. Construction in a Floodway",null,null,null,null,null,null,null,null,null,null,"   Application Form",null,null,null,null,null,null,null,null,null,0]
[null,"Classification",null,null,"OT Hours",null,"** OT Rate","OT Direct Cost",null,null,"         a) Floodplain Construction",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N29:T29)","v":0},"ii) Project Location Map (Topo)",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"iii) Project Description",null,null,null,null,null,null,null,null,null,0]
[null,"Administrative Assistant",null,null,null,{"$f":"+IF(E12=0, ,E31/E12)","v":0},{"$f":"+'Fee Summary'!$P$11","v":0},{"$f":"+E31*G31","v":0},null,null,"E. DHHR Construction",null,null,null,null,null,null,null,null,null,null,"iv) Proposed Construction Schedule",null,null,null,null,null,null,null,null,null,0]
[null,"Senior Designer",null,null,null,{"$f":"+IF(E15=0, ,E32/E15)","v":0},{"$f":"+'Fee Summary'!$P$12","v":0},{"$f":"+E32*G32","v":0},null,null,"         a) Water and Sanitary",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N32:T32)","v":0},"v) Soils Report",null,null,null,null,null,null,null,null,null,0]
[null,"Designer",null,null,null,{"$f":"+IF(E16=0, ,E33/E16)","v":0},{"$f":"+'Fee Summary'!$P$13","v":0},{"$f":"+E33*G33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"vi) Public Notice Signed Statement",null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Total",{"$f":"+SUM(E31:E33)","v":0},null,null,{"$f":"+SUM(H31:H33)","v":0},null,null,"F. MS4 (Time for work NPDES)",null,null,null,null,null,null,null,null,null,null,"vii) Narrative Description of E&S Controls",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"         a) Coordination",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N35:T35)","v":0},"viii) Construction Sequence",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ix) Detailed Plans of E&S Controls",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x) Detailed Plans of Final Conditions",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(N9:N36)","v":0},0,0,0,0,0,0,{"$f":"SUM(N38:T38)","v":0},"xi) Pre-Construction and Post-Construction"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Drainage Area Maps",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"xii) Pre-Construction and Post-Construction"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Peak Rates with Calculations",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"xiii) Final SWPPP Narrative",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"xiv) Design of Final Stormwater BMPs",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"xv) Public Notice Signs",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AF9:AF44)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(Y9:Y44)","v":0},0,0,0,0,0,0,{"$f":"SUM(Y47:AE47)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"Y47+N38","v":0},0,0,0,0,0,0,{"$f":"SUM(Y49:AE49)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$49=0,0,Y49/$AF$49)","v":0},0,0,0,0,0,0]

{"sheet":"TRAFFIC ANALYSIS","index":19,"n_rows":47,"n_cols":32,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"TRAFFIC ANALYSIS",null,null,null,null,null,null,null,null,null,"TRAFFIC ANALYSIS",null,null,null,null,null,null,null,null,null,null,"TRAFFIC ANALYSIS"]
[null,null,null,null,null,"COST SUMMARY",null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS",null,null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS"]
[null,null,null,null,null,{"$f":"+'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,{"$f":"+'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,null,{"$f":"+'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"}]
[null,null,null,null,null,null,null,null,null,null,null,"State Project:",{"$f":"+'Cover Sht'!$E$18","v":"X"},null,null,null,"County:",{"$f":"+'Cover Sht'!$D$21","v":"x"},null,null,null,null,"State Project:",{"$f":"+'Cover Sht'!$E$18","v":"X"},null,null,null,"County:",{"$f":"+'Cover Sht'!$D$21","v":"x"}]
[null,"State Project:",{"$f":"+'Cover Sht'!$E$18","v":"X"},null,null,null,"County:",{"$f":"+'Cover Sht'!$D$21","v":"x"},null,null,null,"Federal Project:",{"$f":"+'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,"Federal Project:",{"$f":"+'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"}]
[null,"Federal Project:",{"$f":"+'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Senior","Project","Admin.","Senior","Traffic","Senior","Designer","Total",null,null,null,"Senior","Project","Admin.","Senior","Traffic","Senior","Designer","Total"]
[null,"Classification",null,null,"Labor-hrs",null,"**Rate","Direct Labor Cost",null,null,null,null,null,"Project","Manager","Assistant","Engineer","Engineer","Designer",null,"Hr's",null,null,null,"Project","Manager","Assistant","Engineer","Engineer","Designer",null,"Hr's"]
[null,null,null,null,null,null,null,null,null,null,"A. Traffic Analysis",null,null,"Manager",null,null,null," ",null," ",null,null,null,null,"Manager",null,null,null," ",null," "]
[null,"Senior Project Manager",null,null,{"$f":"+Y26","v":0},null,{"$f":"+'Fee Summary'!G11","v":0},{"$f":"CEILING(E10*G10,0.01)","v":0},null,null,"1) Review of Existing Data",null,null,null,null,null,null,null,null,null,null,"8) Traffic Analysis (Synchro)"]
[null,"Project Manager",null,null,{"$f":"+Z26","v":0},null,{"$f":"+'Fee Summary'!G12","v":0},0,null,null,"a) Review of Existing Data",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(N11:T11),0.25)","v":0},"a) Existing (20xx) Conditions",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(Y11:AE11),0.25)","v":0}]
["*","Administrative Assistant",null,null,{"$f":"+AA26","v":0},null,{"$f":"+'Fee Summary'!G13","v":0},0,null,null,"b) Review of Existing Reports",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(N12:T12),0.25)","v":0},"b) Year 20xx without Construction",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(Y12:AE12),0.25)","v":0}]
[null,"Senior Engineer",null,null,{"$f":"+AB26","v":0},null,{"$f":"+'Fee Summary'!G14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(U11:U12)","v":0},"c) Year 20xx Construction Phases x4",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(Y13:AE13),0.25)","v":0}]
[null,"Traffic Engineer",null,null,{"$f":"+AC26","v":0},null,{"$f":"+'Fee Summary'!G16","v":0},0,null,null,"2) Inventory",null,null,null,null,null,null,null,null,null,null,"d) Year 20xx at Project Completion",null,null,null,null,null,null,null,null,null,0]
["*","Senior Designer",null,null,{"$f":"+AD26","v":0},null,{"$f":"+'Fee Summary'!G17","v":0},0,null,null,"a) Signals",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(N15:T15),0.25)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AF11:AF14)","v":0}]
["*","Designer",null,null,{"$f":"+AE26","v":0},null,{"$f":"+'Fee Summary'!G18","v":0},{"$f":"CEILING(E16*G16,0.01)","v":0},null,null,"b) Lighting",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(N16:T16),0.25)","v":0}]
[null," ",null,null,{"$f":"SUM(E10:E16)","v":0},null,null,{"$f":"SUM(H10:H16)","v":0},null,null,"c) Signing",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(N17:T17),0.25)","v":0},"9) Traffic Simulation (VISSIM)"]
[" "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(U15:U17)","v":0},"a) Existing (20xx) Conditions & Calibration",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(Y18:AE18),0.25)","v":0}]
[null,null,null,null,"Overhead Factor",null,{"$f":"+'Fee Summary'!Y25","v":1.8},{"$f":"CEILING(H17*G19,0.01)","v":0},null,null,"3) Additional Data Collection",null,null,null,null,null,null,null,null,null,null,"b) Year 20xx without Construction",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(Y19:AE19),0.25)","v":0}]
[null,null,null,null,"Overtime",null,null,{"$f":"+H34","v":0},null,null,"a) Additional Data Collection",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(N20:T20),0.25)","v":0},"c) Year 20xx Construction Phases x4",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(Y20:AE20),0.25)","v":0}]
[null,null,null,null,null,"Subtotal",null,{"$f":"SUM(H17:H20)","v":0},null,null,"b) Field View",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(N21:T21),0.25)","v":0},"d) Year 20xx at Project Completion",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null," ",null,null," ",null,null,"c) Summary of Collected Data",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(N22:T22),0.25)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AF18:AF21)","v":0}]
[null," ",null,null,"Profit",null,{"$f":"+'Fee Summary'!Z25","v":0.1},{"$f":"CEILING(SUM(H21)*G23,0.01)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(U20:U22)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(H21:H23)","v":0},null,null,"4) Traffic Analyses",null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(Y11:Y21)","v":0},{"$f":"SUM(Z11:Z21)","v":0},0,0,0,0,0,{"$f":"SUM(Y24:AE24)","v":0}]
[null,null,null,null,"FCCM Factor",null,{"$f":"+'Fee Summary'!AA25","v":0},{"$f":"CEILING(H17*G25,0.01)","v":0},null,null,"a) Capacity and Queue Analysis",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(N25:T25),0.25)","v":0}]
[null,null,null,null,null,"Total Traffic Analysis",null,{"$f":"SUM(H24:H25)","v":0},null,null,"b) Turn Lane Warrant Analysis",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(N26:T26),0.25)","v":0},null,null,"Total",{"$f":"Y24+N47","v":0},0,0,0,0,0,0,{"$f":"SUM(Y26:AE26)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"c) Signal Warrant Analysis",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(N27:T27),0.25)","v":0},null,null,null,{"$f":"IF($AF$26=0,0,Y26/$AF$26)","v":0},{"$f":"IF($AF$26=0,0,Z26/$AF$26)","v":0},0,0,0,0,{"$f":"IF($AF$26=0,0,AE26/$AF$26)","v":0}]
[null,"*OVERTIME",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(U25:U27)","v":0}]
[null,"Classification",null,null,"OT Hours",null,"** OT Rate","OT Direct Cost",null,null,"5) Analysis Summary"]
[null,null,null,null,null,null,null,null,null,null,"a) Capacity and Queue Analysis",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(N30:T30),0.25)","v":0}]
[null,"Administrative Assistant",null,null,null,{"$f":"+IF(E12=0, ,E31/E12)","v":0},{"$f":"+'Fee Summary'!$P$11","v":0},{"$f":"+E31*G31","v":0},null,null,"b) Turn Lane Warrant and Signal Warrant"]
[null,"Senior Designer",null,null,null,{"$f":"+IF(E15=0, ,E32/E15)","v":0},{"$f":"+'Fee Summary'!$P$12","v":0},{"$f":"+E32*G32","v":0},null,null,"     Analysis Summary",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(N32:T32),0.25)","v":0}]
[null,"Designer",null,null,null,{"$f":"+IF(E16=0, ,E33/E16)","v":0},{"$f":"+'Fee Summary'!$P$13","v":0},{"$f":"+E33*G33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(U30:U32)","v":0}]
[null,null,null,"Total",{"$f":"+SUM(E31:E33)","v":0},null,null,{"$f":"+SUM(H31:H33)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"6) Report Preparation"]
[null,null,null,null,null,null,null,null,null,null,"a) Report Text ",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(N36:T36),0.25)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"b) Tables and Figures",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(N37:T37),0.25)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"c) Recommendations -Tables and"]
[null,null,null,null,null,null,null,null,null,null,"     Concept Figures",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(N39:T39),0.25)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(U36:U39)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"7) Signal Design"]
[null,null,null,null,null,null,null,null,null,null,"a) Signal Layout ",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(N43:T43),0.25)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"b) ADA Layout",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(N44:T44),0.25)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(U43:U44)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(N11:N45)","v":0},0,0,0,0,0,0,{"$f":"SUM(N47:T47)","v":0}]

{"sheet":"NATURAL RESOURCES","index":20,"n_rows":43,"n_cols":52,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"NATURAL RESOURCES",null,null,null,null,null,null,null,null,null,null,"NATURAL RESOURCES",null,null,null,null,null,null,null,null,null,null,null,null,null,"NATURAL RESOURCES",null,null,null,null,null,null,null,null,null,null,null,null,null,"NATURAL RESOURCES"]
[null,null,null,null,null,"COST SUMMARY",null,null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS",null,null,null,null,null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS",null,null,null,null,null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS"]
[null,null,null,null,null,{"$f":"+'Cover Sht'!A15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,null,{"$f":"+'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"}]
[null,null,null,null,null,null,null,null,null,null,null,"State Project:",{"$f":"+'Cover Sht'!$E$18","v":"X"},null,null,null,null,null,null,"County:",{"$f":"+'Cover Sht'!$D$21","v":"x"},null,null,null,null,"State Project:",{"$f":"+'Cover Sht'!$E$18","v":"X"},null,null,null,null,null,null,"County:",{"$f":"+'Cover Sht'!$D$21","v":"x"},null,null,null,null,"State Project:",{"$f":"+'Cover Sht'!$E$18","v":"X"},null,null,null,null,null,null,"County:",{"$f":"+'Cover Sht'!$D$21","v":"x"}]
[null,"State Project:",{"$f":"+'Cover Sht'!E18","v":"X"},null,null,null,"County:",{"$f":"+'Cover Sht'!D21","v":"x"},null,null,null,"Federal Project:",{"$f":"+'Cover Sht'!$E$19","v":"x"},null,null,null,null,null,null,"Consultant Firm:",{"$f":"+'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,"Federal Project:",{"$f":"+'Cover Sht'!$E$19","v":"x"},null,null,null,null,null,null,"Consultant Firm:",{"$f":"+'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,"Federal Project:",{"$f":"+'Cover Sht'!$E$19","v":"x"},null,null,null,null,null,null,"Consultant Firm:",{"$f":"+'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"}]
[null,"Federal Project:",{"$f":"+'Cover Sht'!E19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"+'Cover Sht'!A27","v":"[Consulting Firm's Name]"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Senior","Project","Admin.","Species","Senior","Environ.","Environ.","Environ.","Designer","Total",null,null,null,null,"Senior","Project","Admin.","Species","Senior","Environ.","Environ.","Environ.","Designer","Total",null,null,null,null,"Senior","Project","Admin.","Species","Senior","Environ.","Environ.","Environ.","Designer","Total"]
[null,"Classification",null,null,"Labor-hrs",null,"**Rate","Direct Labor Cost",null,null,null,null,null,null,"Project","Manager","Assistant","Qualified","Environ.","Scientist","Specialist","Field",null,"Hr's",null,null,null,null,"Project","Manager","Assistant","Qualified","Environ.","Scientist","Specialist","Field",null,"Hr's",null,null,null,null,"Project","Manager","Assistant","Qualified","Environ.","Scientist","Specialist","Field",null,"Hr's"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manager",null,null,"Surveyor","Scientist",null,null,"Technician",null,null,null,null,null,null,"Manager",null,null,"Surveyor","Scientist",null,null,"Technician",null,null,null,null,null,null,"Manager",null,null,"Surveyor","Scientist",null,null,"Technician"]
[null,"Senior Project Manager",null,null,{"$f":"AQ33","v":0},null,{"$f":"+'Fee Summary'!G11","v":0},{"$f":"CEILING(E10*G10,0.01)","v":0},null,null,"A. WETLAND AND WATER STUDIES",null,null,null,null,null,null,null,null,null,null,null,null,null,"C. WETLAND AND STREAM MITIGATION",null,null,null,null,null,null,null,null,null,null,null,null,null,"F. THREATENED & ENDANGERED SPECIES (FILL IN THE SPECIES)"]
[null,"Project Manager",null,null,{"$f":"AR33","v":0},null,{"$f":"+'Fee Summary'!G12","v":0},{"$f":"CEILING(E11*G11,0.01)","v":0},null,null,"    1) Wetland Delineation & Functional Assessments",null,null,null,null,null,null,null,null,null,null,null,null,null,"    1)  Investigation & Evaluation of Potential Mitigation Sites",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC11:AK11)","v":0},"    1) Informal"]
["*","Administrative Assistant",null,null,{"$f":"AS33","v":0},null,{"$f":"+'Fee Summary'!G13","v":0},0,null,null,"      a) Background research",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O12:W12)","v":0},"    2) Conceptual Mitigation Design",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC12:AK12)","v":0},"       a) Threatened & Endangered Identification"]
[null,"Species Qualified Surveyor",null,null,{"$f":"AT33","v":0},null,{"$f":"+'Fee Summary'!G30","v":0},0,null,null,"      b) Field View",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O13:W13)","v":0},"    3) Coordination with Permitting Agencies",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC13:AK13)","v":0},"i) Data Collection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ13:AY13)","v":0}]
["*","Senior Environmental Scientist",null,null,{"$f":"AU33","v":0},null,{"$f":"+'Fee Summary'!G31","v":0},0,null,null,"      c) Delineate project area waters/wetlands",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O14:W14)","v":0},"    4) Final Mitigation Plan",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC14:AK14)","v":0},"ii) Analysis",null,null,null,null,null,null,null,null,null,null,null,null,0]
["*","Environmental Scientist",null,null,{"$f":"AV33","v":0},null,{"$f":"+'Fee Summary'!G32","v":0},0,null,null,"      d)  Assess functions and values",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O15:W15)","v":0},"    5) Post-Construction Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC15:AK15)","v":0},"iii) Documentation",null,null,null,null,null,null,null,null,null,null,null,null,0]
[" ","Environmental Specialist",null,null,{"$f":"AW33","v":0},null,{"$f":"+'Fee Summary'!G36","v":0},0,null,null,"      e)  Prepare Report",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O16:W16)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AL11:AL15)","v":0},"       b) Evaluation of Impacts",null,null,null,null,null,null,null,null,null,null,null,null,0]
["*","Environmental Field Technician",null,null,{"$f":"AX33","v":0},null,{"$f":"'Fee Summary'!G37","v":0},{"$f":"CEILING(E17*G17,0.01)","v":0},null,null,"      f)  Jurisdictional Determination field view",null,null,null,null,null,null,null,null,null,null,null,null,null,"D. AGENCY COORDINATION",null,null,null,null,null,null,null,null,null,null,null,null,null,"       c) Development of Mitigation",null,null,null,null,null,null,null,null,null,null,null,null,0]
["*","Designer",null,null,{"$f":"AY33","v":0},null,{"$f":"'Fee Summary'!G18","v":0},{"$f":"CEILING(E18*G18,0.01)","v":0},null,null,"i) Prepare Handouts",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O18:W18)","v":0},"    1) Meeting and Field Reviews",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC18:AK18)","v":0},"       d) Reporting",null,null,null,null,null,null,null,null,null,null,null,null,0]
[" ",null,null,null,{"$f":"SUM(E10:E18)","v":0},null,null,{"$f":"SUM(H10:H18)","v":0},null,null,"ii) Agency Coordination",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O19:W19)","v":0},"    2) General Coordination",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC19:AK19)","v":0},"       e) Meetings",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"iii) Field View",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O20:W20)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AL18:AL19)","v":0},"       f) Biological Assessment",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null," ","Overhead Factor",null,{"$f":"+'Fee Summary'!Y25","v":1.8},{"$f":"CEILING(H19*G21,0.01)","v":0},null,null,"iv) Prepare Meeting Minutes/Report",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O21:W21)","v":0},"E. THREATENED & ENDANGERED SPECIES (FILL IN THE SPECIES)",null,null,null,null,null,null,null,null,null,null,null,null,null,"    2) Formal"]
[null,null,null,null,"Overtime",null,null,{"$f":"+H38","v":0},null,null,"    2) Evaluation of Impacts",null,null,null,null,null,null,null,null,null,null,null,null,null,"    1) Informal",null,null,null,null,null,null,null,null,null,null,null,null,null,"       a) Coordination",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ22:AY22)","v":0}]
[null," ",null,null,null,"Subtotal",null,{"$f":"SUM(H19:H22)","v":0},null,null,"      a) Desktop Analysis",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O23:W23)","v":0},"       a) Threatened & Endangered Identification",null,null,null,null,null,null,null,null,null,null,null,null,null,"       b) Meetings",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null," ",null,null," ",null,null,"      b) Field View",null,null,null,null,null,null,null,null,null,null,null,null,0,"i) Data Collection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC24:AK24)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AZ11:AZ23)","v":0}]
[null,null,null,null,"Profit",null,{"$f":"+'Fee Summary'!Z25","v":0.1},{"$f":"CEILING(SUM(H23)*G25,0.01)","v":0},null,null,"      c) Impacts Analysis",null,null,null,null,null,null,null,null,null,null,null,null,0,"ii) Analysis",null,null,null,null,null,null,null,null,null,null,null,null,0,"G. QA/QC"]
[null,null,null,null,null,null,null,{"$f":"SUM(H23:H25)","v":0},null,null,"      d)  Tabulate Direct & Indirect Impacts/Alternatives",null,null,null,null,null,null,null,null,null,null,null,null,0,"iii) Documentation",null,null,null,null,null,null,null,null,null,null,null,null,0,"    1) Review",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ26:AY26)","v":0}]
[null,null,null,null,"FCCM Factor",null,{"$f":"+'Fee Summary'!AA25","v":0},{"$f":"CEILING(H19*G27,0.01)","v":0},null,null,"      e)  Compare Impacts",null,null,null,null,null,null,null,null,null,null,null,null,0,"       b) Evaluation of Impacts",null,null,null,null,null,null,null,null,null,null,null,null,0,"    2) Revisions",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Total Natural Resources",null,null,{"$f":"SUM(H26:H27)","v":0},null,null,"      f)  Document Alternative Analysis",null,null,null,null,null,null,null,null,null,null,null,null,0,"       c) Development of Mitigation",null,null,null,null,null,null,null,null,null,null,null,null,0,"    3) Verifications",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"    3) Mitigation Measures",null,null,null,null,null,null,null,null,null,null,null,null,null,"       d) Reporting",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AZ26:AZ28)","v":0}]
[null,"*OVERTIME",null,null,null,null,null,null,null,null,"      a) Development",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O30:W30)","v":0},"       e) Meetings",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Classification",null,null,"OT Hours",null,"** OT Rate","OT Direct Cost",null,null,"      b) Document",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O31:W31)","v":0},"       f) Biological Assessment",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Subtotal",{"$f":"SUM(AQ10:AQ28)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AQ31:AY31)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(X11:X31)","v":0},"    2) Formal"]
[null,"Administrative Assistant",null,null,null,{"$f":"+IF(E12=0, ,E33/E12)","v":0},{"$f":"+'Fee Summary'!$P$11","v":0},{"$f":"+E33*G33","v":0},null,null,"B. WATER QUALITY ANALYSIS",null,null,null,null,null,null,null,null,null,null,null,null," ","       a) Coordination",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Total",{"$f":"O43+AC37+AQ31","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AQ33:AY33)","v":0}]
[null,"Senior Environmental Scientist",null,null,null,{"$f":"+IF(E14=0, ,E34/E14)","v":0},{"$f":"+'Fee Summary'!$P$23","v":0},{"$f":"+E34*G34","v":0},null,null,"    1) Desktop Data Gathering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O34:W34)","v":0},"       b) Meetings",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"IF($AZ$33=0,0,AQ33/$AZ$33)","v":0},0,0,0,0,0,0,0,0]
[null,"Environmental Scientist",null,null,null,{"$f":"+IF(E15=0, ,E35/E15)","v":0},{"$f":"+'Fee Summary'!$P$24","v":0},{"$f":"+E35*G35","v":0},null,null,"    2) Sample Collection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AL22:AL34)","v":0}]
[null,"Environmental Field Technician",null,null,null,{"$f":"+IF(E17=0, ,E36/E17)","v":0},{"$f":"+'Fee Summary'!$P$27","v":0},{"$f":"+E36*G36","v":0},null,null,"       a) Determination of Sampling Parameters",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O36:W36)","v":0}]
[null,"Designer",null,null,null,{"$f":"+IF(E18=0, ,E37/E18)","v":0},{"$f":"+'Fee Summary'!$P$13","v":0},{"$f":"+E37*G37","v":0},null,null,"       b) Field Collection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O37:W37)","v":0},null,null,null,"Subtotal",{"$f":"SUM(AC11:AC34)","v":0},{"$f":"SUM(AD11:AD34)","v":0},0,0,0,{"$f":"SUM(AH11:AH34)","v":0},0,0,0,{"$f":"SUM(AC37:AK37)","v":0}]
[null,null,null,"Total",{"$f":"+SUM(E33:E37)","v":0},null,null,{"$f":"+SUM(H33:H37)","v":0},null,null,"    3) Benthic/Macroinvertebrate Survey",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O38:W38)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"    4) Sample Analyses",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O39:W39)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"    5) Reporting",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O40:W40)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(X34:X40)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"CEILING((SUM(O11:O40)),0.25)","v":0},0,0,0,0,0,0,{"$f":"CEILING((SUM(V11:V40)),0.25)","v":0},0,{"$f":"SUM(O43:W43)","v":0}]

{"sheet":"NEPA","index":21,"n_rows":44,"n_cols":143,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"NEPA",null,null,null,null,null,null,null,null,null,null,null,null,"NEPA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEPA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEPA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEPA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEPA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEPA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEPA"]
[null,null,null,null,null,"COST SUMMARY",null,null,null,null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS"]
[null,null,null,null,null,{"$f":"+'Cover Sht'!A15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"}]
[null,"State Project:",{"$f":"+'Cover Sht'!E18","v":"X"},null,null,null,"County:",{"$f":"+'Cover Sht'!D21","v":"x"},null,null,null,"State Project:",{"$f":"+'Cover Sht'!$E$18","v":"X"},null,null,null,null,null,null,null,null,null,null,"County:",{"$f":"+'Cover Sht'!$D$21","v":"x"},null,null,null,null,null,"State Project:",{"$f":"+'Cover Sht'!$E$18","v":"X"},null,null,null,null,null,null,null,null,null,null,"County:",{"$f":"+'Cover Sht'!$D$21","v":"x"},null,null,null,null,null,"State Project:",{"$f":"+'Cover Sht'!$E$18","v":"X"},null,null,null,null,null,null,null,null,null,null,"County:",{"$f":"+'Cover Sht'!$D$21","v":"x"},null,null,null,null,null,"State Project:",{"$f":"+'Cover Sht'!$E$18","v":"X"},null,null,null,null,null,null,null,null,null,null,"County:",{"$f":"+'Cover Sht'!$D$21","v":"x"},null,null,null,null,null,"State Project:",{"$f":"+'Cover Sht'!$E$18","v":"X"},null,null,null,null,null,null,null,null,null,null,"County:",{"$f":"+'Cover Sht'!$D$21","v":"x"},null,null,null,null,null,"State Project:",{"$f":"+'Cover Sht'!$E$18","v":"X"},null,null,null,null,null,null,null,null,null,null,"County:",{"$f":"+'Cover Sht'!$D$21","v":"x"},null,null,null,null,null,"State Project:",{"$f":"+'Cover Sht'!$E$18","v":"X"},null,null,null,null,null,null,null,null,null,null,"County:",{"$f":"+'Cover Sht'!$D$21","v":"x"}]
[null,"Federal Project:",{"$f":"+'Cover Sht'!E19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"+'Cover Sht'!A27","v":"[Consulting Firm's Name]"},null,null,null,"Federal Project:",{"$f":"+'Cover Sht'!$E$19","v":"x"},null,null,null,null,null,null,null,null,null,null,"Consultant Firm:",{"$f":"+'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,null,"Federal Project:",{"$f":"+'Cover Sht'!$E$19","v":"x"},null,null,null,null,null,null,null,null,null,null,"Consultant Firm:",{"$f":"+'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,null,"Federal Project:",{"$f":"+'Cover Sht'!$E$19","v":"x"},null,null,null,null,null,null,null,null,null,null,"Consultant Firm:",{"$f":"+'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,null,"Federal Project:",{"$f":"+'Cover Sht'!$E$19","v":"x"},null,null,null,null,null,null,null,null,null,null,"Consultant Firm:",{"$f":"+'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,null,"Federal Project:",{"$f":"+'Cover Sht'!$E$19","v":"x"},null,null,null,null,null,null,null,null,null,null,"Consultant Firm:",{"$f":"+'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,null,"Federal Project:",{"$f":"+'Cover Sht'!$E$19","v":"x"},null,null,null,null,null,null,null,null,null,null,"Consultant Firm:",{"$f":"+'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,null,"Federal Project:",{"$f":"+'Cover Sht'!$E$19","v":"x"},null,null,null,null,null,null,null,null,null,null,"Consultant Firm:",{"$f":"+'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"}]
[null,"Classification",null,null,"Labor-hrs",null,"**Rate","Direct Labor Cost",null,null,null,null,null,"Senior","Project","Admin.","Archaeol.","Senior","Arch-","Species","Senior","Environ.","Senior","Structural","Historian","Environ.","Environ.","Designer","Total",null,null,null,"Senior","Project","Admin.","Archaeol.","Senior","Arch-","Species","Senior","Environ.","Senior","Structural","Historian","Environ.","Environ.","Designer","Total",null,null,null,"Senior","Project","Admin.","Archaeol.","Senior","Arch-","Species","Senior","Environ.","Senior","Structural","Historian","Environ.","Environ.","Designer","Total",null,null,null,"Senior","Project","Admin.","Archaeol.","Senior","Arch-","Species","Senior","Environ.","Senior","Structural","Historian","Environ.","Environ.","Designer","Total",null,null,null,"Senior","Project","Admin.","Archaeol.","Senior","Arch-","Species","Senior","Environ.","Senior","Structural","Historian","Environ.","Environ.","Designer","Total",null,null,null,"Senior","Project","Admin.","Archaeol.","Senior","Arch-","Species","Senior","Environ.","Senior","Structural","Historian","Environ.","Environ.","Designer","Total",null,null,null,"Senior","Project","Admin.","Archaeol.","Senior","Arch-","Species","Senior","Environ.","Senior","Structural","Historian","Environ.","Environ.","Designer","Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Project","Manager","Assistant","Principal","Arch-","aeologist","Qualified","Environ.","Scientist","Structural","Historian",null,"Specialist","Field",null,"Hr's",null,null,null,"Project","Manager","Assistant","Principal","Arch-","aeologist","Qualified","Environ.","Scientist","Structural","Historian",null,"Specialist","Field",null,"Hr's",null,null,null,"Project","Manager","Assistant","Principal","Arch-","aeologist","Qualified","Environ.","Scientist","Structural","Historian",null,"Specialist","Field",null,"Hr's",null,null,null,"Project","Manager","Assistant","Principal","Arch-","aeologist","Qualified","Environ.","Scientist","Structural","Historian",null,"Specialist","Field",null,"Hr's",null,null,null,"Project","Manager","Assistant","Principal","Arch-","aeologist","Qualified","Environ.","Scientist","Structural","Historian",null,"Specialist","Field",null,"Hr's",null,null,null,"Project","Manager","Assistant","Principal","Arch-","aeologist","Qualified","Environ.","Scientist","Structural","Historian",null,"Specialist","Field",null,"Hr's",null,null,null,"Project","Manager","Assistant","Principal","Arch-","aeologist","Qualified","Environ.","Scientist","Structural","Historian",null,"Specialist","Field",null,"Hr's"]
[null,"Senior Project Manager",null,null,{"$f":"+DX29","v":0},null,{"$f":"+'Fee Summary'!G11","v":0},{"$f":"CEILING(E8*G8,0.01)","v":0},null,null,null,null,null,"Manager",null,null,"Invest.","aeologist",null,"Surveyor","Scientist",null,"Historian",null,null,null,"Tech.",null,null,null,null,null,"Manager",null,null,"Invest.","aeologist",null,"Surveyor","Scientist",null,"Historian",null,null,null,"Tech.",null,null,null,null,null,"Manager",null,null,"Invest.","aeologist",null,"Surveyor","Scientist",null,"Historian",null,null,null,"Tech.",null,null,null,null,null,"Manager",null,null,"Invest.","aeologist",null,"Surveyor","Scientist",null,"Historian",null,null,null,"Tech.",null,null,null,null,null,"Manager",null,null,"Invest.","aeologist",null,"Surveyor","Scientist",null,"Historian",null,null,null,"Tech.",null,null,null,null,null,"Manager",null,null,"Invest.","aeologist",null,"Surveyor","Scientist",null,"Historian",null,null,null,"Tech.",null,null,null,null,null,"Manager",null,null,"Invest.","aeologist",null,"Surveyor","Scientist",null,"Historian",null,null,null,"Tech."]
[null,"Project Manager",null,null,{"$f":"+DY29","v":0},null,{"$f":"+'Fee Summary'!G12","v":0},{"$f":"CEILING(E9*G9,0.01)","v":0},null,null,"A. PROJECT RECORD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F. FARMLAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L. FLOODPLAIN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R. WILDERNESS, NATURAL & WILD AREAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"W. SECTION 6(f)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BB. ENVIRONMENTAL ASSESSMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GG. RE-EVALUATION"]
["*","Administrative Assistant",null,null,{"$f":"+DZ29","v":0},null,{"$f":"+'Fee Summary'!G13","v":0},{"$f":"CEILING(E10*G10,0.01)","v":0},null,null,"    1) Project Record Compilation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    1) Background Research",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG10:AU10)","v":0},"    1) Background Research",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ10:BN10)","v":0},"    1) Background Research",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BS10:CG10)","v":0},"    1) Identification of Properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CL10:CZ10)","v":0},"    1) Compile Document",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DE10:DS10)","v":0},"    1) Agency Coordination",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DX10:EL10)","v":0}]
[null,"Archaeological PI",null,null,{"$f":"+EA29","v":0},null,{"$f":"+'Fee Summary'!G26","v":0},{"$f":"CEILING(E11*G11,0.01)","v":0},null,null,"       a) Transmittal to Agency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N11:AB11)","v":0},"    2) Data Collection and Mapping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG11:AU11)","v":0},"    2) Data Collection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ11:BN11)","v":0},"    2) Data Collection and Mapping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BS11:CG11)","v":0},"    2) Determination of Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CL11:CZ11)","v":0},"    2) Address DOH Comments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DE11:DS11)","v":0},"    2) Data Collection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["*","Senior Archaeologist",null,null,{"$f":"+EB29","v":0},null,{"$f":"+'Fee Summary'!G27","v":0},{"$f":"CEILING(E12*G12,0.01)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    3) Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG12:AU12)","v":0},"    3) Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ12:BN12)","v":0},"    3) Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BS12:CG12)","v":0},"    3) Documentation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CL12:CZ12)","v":0},"    3) Address FHWA Comments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DE12:DS12)","v":0},"    3) Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["*","Archaeologist",null,null,{"$f":"+EC29","v":0},null,{"$f":"+'Fee Summary'!G28","v":0},{"$f":"CEILING(E13*G13,0.01)","v":0},null,null,"B. PUBLIC/AGENCY SCOPING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    4) Documentation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG13:AU13)","v":0},"   4) Documentation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ13:BN13)","v":0},"    4) Documentation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BS13:CG13)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    4) Final Document Production",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DE13:DS13)","v":0},"    4) Draft Documentation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Species Qualified Surveyor",null,null,{"$f":"+ED29","v":0},null,{"$f":"+'Fee Summary'!G30","v":0},0,null,null,"    1) Agency Coordination",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N14:AB14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X. PHASE I ESA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    5) Public Involvement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["*","Senior Environmental Scientist",null,null,{"$f":"+EE29","v":0},null,{"$f":"+'Fee Summary'!G31","v":0},0,null,null,"    2) Meetings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N15:AB15)","v":0},"G. SOCIAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M. WILD/SCENIC RIVERS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S. NATIONAL HISTORIC LANDMARKS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    1) Desktop Data Gathering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CL15:CZ15)","v":0},"CC. FONSI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    6) Address Comments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["*","Environmental Scientist",null,null,{"$f":"+EF29","v":0},null,{"$f":"+'Fee Summary'!G32","v":0},0,null,null,"    3) Data Collection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N16:AB16)","v":0},"    1) Data Collection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG16:AU16)","v":0},"    1) Background Research",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ16:BN16)","v":0},"    1) Background Research",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BS16:CG16)","v":0},"    2) Site Reconnaissance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"    1) Compile Document",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DE16:DS16)","v":0},"    7) Final Documentation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Senior Structural Historian",null,null,{"$f":"+EG29","v":0},null,{"$f":"+'Fee Summary'!G33","v":0},0,null,null,"    4) Scoping Report",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"    2) Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG17:AU17)","v":0},"    2) Data Collection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ17:BN17)","v":0},"    2) Data Collection and Mapping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BS17:CG17)","v":0},"    3) Local Interviews",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"    2) Address DOH Comments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DE17:DS17)","v":0}]
["*","Structural Historian",null,null,{"$f":"+EH29","v":0},null,{"$f":"+'Fee Summary'!G34","v":0},0,null,null,"    5) Meeting/Hearing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    3) Documentation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG18:AU18)","v":0},"    3) Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ18:BN18)","v":0},"    3) Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BS18:CG18)","v":0},"    4) Evaluate Impacts of Known Conditions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"    3) Address FHWA Comments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DE18:DS18)","v":0},"HH. ENVIRONMENTAL COMMITMENTS"]
["*","Historian",null,null,{"$f":"+EI29","v":0},null,{"$f":"+'Fee Summary'!G35","v":0},0,null,null,"       a) Flyer/Handout/Boards",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   4) Documentation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ19:BN19)","v":0},"    4) Documentation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BS19:CG19)","v":0},"    5) Site Sketch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"    4) Final Document Production",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DE19:DS19)","v":0},"    1) Drafting Commitments & Special Provisions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DX19:EL19)","v":0}]
[null,"Environmental Specialist",null,null,{"$f":"+EJ29","v":0},null,{"$f":"+'Fee Summary'!G36","v":0},0,null,null,"       b) Preparation of Notices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N20:AB20)","v":0},"H. RELOCATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   5) Agency  Coordination",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ20:BN20)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    6) Recommendations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    2) Mitigation Measures",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DX20:EL20)","v":0}]
["*","Environmental Field Technician",null,null,{"$f":"+EK29","v":0},null,{"$f":"+'Fee Summary'!G37","v":0},0,null,null,"       c) Comment Matrix",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N21:AB21)","v":0},"    1) Data Collection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG21:AU21)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T. CUMULATIVE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    7) Draft Report",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"DD. DRAFT EIS"]
["*","Designer",null,null,{"$f":"+EL29","v":0},null,{"$f":"+'Fee Summary'!G18","v":0},0,null,null,"       d) Response to Comments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N22:AB22)","v":0},"    2) Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG22:AU22)","v":0},"N. NAVIGABLE WATERWAYS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    1) Data Collection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BS22:CG22)","v":0},"    8) Address Comments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"    1) Compile Document",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DE22:DS22)","v":0},"II. QA/QC"]
[null,null,null,null,{"$f":"SUM(E8:E22)","v":0},null,null,{"$f":"SUM(H8:H22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    3) Documentation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG23:AU23)","v":0},"    1) Background Research",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ23:BN23)","v":0},"    2) Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BS23:CG23)","v":0},"    9) Final Report",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"    2) Address DOH Comments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DE23:DS23)","v":0},"    1) Review",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DX23:EL23)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"C. PURPOSE AND NEED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    2) Data Collection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ24:BN24)","v":0},"    3) Documentation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BS24:CG24)","v":0},"       a) Waste Management Plan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"    3) Address FHWA Comments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DE24:DS24)","v":0},"    2) Revisions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DX24:EL24)","v":0}]
[null,null,null,null,"Overhead Factor",null,{"$f":"+'Fee Summary'!Y25","v":1.8},{"$f":"CEILING(H23*G25,0.01)","v":0},null,null,"    1) Draft",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N25:AB25)","v":0},"I. ENVIRONMENTAL JUSTICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    3) Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ25:BN25)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"       b) Contract Special Provisions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"    4) Final Document Production",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DE25:DS25)","v":0},"    3) Verifications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DX25:EL25)","v":0}]
[null,null,null,null,"Overtime",null,null,{"$f":"+H44","v":0},null,null,"    2) Final",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N26:AB26)","v":0},"    1) Background Research",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG26:AU26)","v":0},"   4) Documentation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ26:BN26)","v":0},"U. VISUAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,"Subtotal",null,{"$f":"SUM(H23:H26)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    2) Data Collection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG27:AU27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    1) Background Research",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BS27:CG27)","v":0},"Y. PHASE II ESA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EE. FINAL EIS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"CEILING((SUM(DX9:DX25)),0.25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DX27:EL27)","v":0}]
[null,null,null,null,"Profit",null,{"$f":"+'Fee Summary'!Z25","v":0.1},{"$f":"CEILING(SUM(H27)*G28,0.01)","v":0},null,null,"D. ALTERNATIVES ANALYSIS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    3) Disproportionate Effects Evaluation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG28:AU28)","v":0},"O. GROUNDWATER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    2) Data Collection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BS28:CG28)","v":0},"    1) Background Research",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CL28:CZ28)","v":0},"    1) Compile Document",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DE28:DS28)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(H27:H28)","v":0},null,null,"    1) Identify Environmental Features",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N29:AB29)","v":0},"    4) Description of Beneficial Effects",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG29:AU29)","v":0},"    1) Background Research",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ29:BN29)","v":0},"    3) Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BS29:CG29)","v":0},"    2) Subsurface Investigation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CL29:CZ29)","v":0},"    2) Address DOH Comments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DE29:DS29)","v":0},null,null,"Total",{"$f":"N40+AG43+AZ44+BS44+CL43+DE39+DX27","v":0},{"$f":"O40+AH43+BA44+BT44+CM43+DF39+DY27","v":0},0,0,0,0,0,{"$f":"U40+AN43+BG44+BZ44+CS43+DL39+EE27","v":0},0,0,0,0,0,0,{"$f":"AB40+AU43+BN44+CG44+CZ43+DS39+EL27","v":0},{"$f":"SUM(DX29:EL29)","v":0}]
[null,null,null,null,"FCCM Factor",null,{"$f":"+'Fee Summary'!AA25","v":0},{"$f":"CEILING(H23*G30,0.01)","v":0},null,null,"    2) Develop Alternative Analysis Impact Matrix",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N30:AB30)","v":0},"        and Mitigation Measures",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG30:AU30)","v":0},"    2) Data Collection and Mapping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ30:BN30)","v":0},"    4) Documentation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BS30:CG30)","v":0},"    3) Testing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CL30:CZ30)","v":0},"    3) Address FHWA Comments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DE30:DS30)","v":0},null,null,null,{"$f":"IF($EM$29=0,0,DX29/$EM$29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total NEPA",null,{"$f":"SUM(H29:H30)","v":0},null,null,"    3) Draft Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N31:AB31)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    3) Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ31:BN31)","v":0},"    5) Mitigation Measures",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BS31:CG31)","v":0},"    4) Documentation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CL31:CZ31)","v":0},"    4) Final Document Production",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DE31:DS31)","v":0}]
[null,"*OVERTIME",null,null,null,null,null,null,null,null,"    4) Final Analysis Incorporating",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"J. ECONOMIC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   4) Documentation and Permit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ32:BN32)","v":0}]
[null,"Classification",null,null,"OT Hours",null,"** OT Rate","OT Direct Cost",null,null,"        WVDOH/FHWA Comments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N33:AB33)","v":0},"    1) Data Collection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG33:AU33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V. SECTION 4(f)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Z. PHASE III ESA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FF. ROD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    2) Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG34:AU34)","v":0},"P. PARKS AND RECREATION FACILITIES [NON-SECTION 4(f)]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    1) Identification of Properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BS34:CG34)","v":0},"    1) Remediation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CL34:CZ34)","v":0},"    1) Compile Document",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DE34:DS34)","v":0}]
[null,"Administrative Assistant",null,null,null,{"$f":"+IF(E10=0, ,E35/E10)","v":0},{"$f":"+'Fee Summary'!$P$11","v":0},{"$f":"+E35*G35","v":0},null,null,"E. LAND USE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    3) Documentation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG35:AU35)","v":0},"    1) Data Collection and Mapping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ35:BN35)","v":0},"    2) Determination of Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"    2) Documentation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CL35:CZ35)","v":0},"    2) Address DOH Comments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DE35:DS35)","v":0}]
[null,"Senior Archaeologist",null,null,null,{"$f":"+IF(E12=0, ,E36/E12)","v":0},{"$f":"+'Fee Summary'!$P$21","v":0},0,null,null,"    1) Data Collection and Mapping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N36:AB36)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    2) Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ36:BN36)","v":0},"    3) Feasible and Prudent Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    3) Address FHWA Comments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DE36:DS36)","v":0}]
[null,"Archaeologist",null,null,null,{"$f":"+IF(E13=0, ,E37/E13)","v":0},{"$f":"+'Fee Summary'!$P$22","v":0},0,null,null,"    2) Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N37:AB37)","v":0},"K. AIR QUALITY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    3) Documentation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ37:BN37)","v":0},"    4) Development of Mitigation Measures",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"AA. CATEGORICAL EXCULSION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    4) Final Document Production",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DE37:DS37)","v":0}]
[null,"Senior Environmental Scientist",null,null,null,{"$f":"+IF(E15=0, ,E38/E15)","v":0},{"$f":"+'Fee Summary'!$P$23","v":0},0,null,null,"    3) Documentation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N38:AB38)","v":0},"    1) Background Research",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG38:AU38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    5) Documentation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"    1) Compile Document",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CL38:CZ38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Environmental Scientist",null,null,null,{"$f":"+IF(E16=0, ,E39/E16)","v":0},{"$f":"+'Fee Summary'!$P$24","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ","    2) Data Collection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG39:AU39)","v":0},"Q. FORESTS & WILDIFE MANAGEMENT AREAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"       a) Individual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"    2) Address DOH Comments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CL39:CZ39)","v":0},null,null,"Subtotal",{"$f":"CEILING((SUM(DE9:DE37)),0.25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DE39:DS39)","v":0}]
[null,"Structural Historian",null,null,null,{"$f":"+IF(E18=0, ,E40/E18)","v":0},{"$f":"+'Fee Summary'!$P$25","v":0},0,null,null,null,null,"Subtotal",{"$f":"CEILING((SUM(N9:N38)),0.25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(N40:AB40)","v":0},"    3) Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG40:AU40)","v":0},"    1) Data Collection and Mapping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ40:BN40)","v":0},"       b) Programmatic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"    3) Address FHWA Comments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CL40:CZ40)","v":0}]
[null,"Historian",null,null,null,{"$f":"+IF(E19=0, ,E41/E19)","v":0},{"$f":"+'Fee Summary'!$P$26","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   4) Documentation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG41:AU41)","v":0},"    2) Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ41:BN41)","v":0},"       c) De Minimus",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"    4) Final Document Production",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CL41:CZ41)","v":0}]
[null,"Environmental Field Technician",null,null,null,{"$f":"+IF(E20=0, ,E42/E20)","v":0},{"$f":"+'Fee Summary'!$P$27","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    3) Documentation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ42:BN42)","v":0},"       d) Temporary Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Designer",null,null,null,{"$f":"+IF(E22=0, ,E43/E22)","v":0},{"$f":"+'Fee Summary'!$P$13","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"CEILING((SUM(AG9:AG42)),0.25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AG43:AU43)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ","       e) No Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BS43:CG43)","v":0},null,null,"Subtotal",{"$f":"CEILING((SUM(CL9:CL41)),0.25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL43:CZ43)","v":0}]
[null,null,null,"Total",{"$f":"+SUM(E35:E43)","v":0},null,null,{"$f":"+SUM(H35:H43)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"CEILING((SUM(AZ9:AZ42)),0.25)","v":0},{"$f":"CEILING((SUM(BA9:BA42)),0.25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ44:BN44)","v":0},null,null,"Subtotal",{"$f":"CEILING((SUM(BS9:BS42)),0.25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS44:CG44)","v":0}]

{"sheet":"NOISE","index":22,"n_rows":40,"n_cols":41,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"NOISE",null,null,null,null,null,null,null,null,null,null,null,null,"NOISE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOISE"]
[null,null,null,null,null,"COST SUMMARY",null,null,null,null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS"]
[null,null,null,null,null,{"$f":"+'Cover Sht'!A15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"State Project:",{"$f":"+'Cover Sht'!$E$18","v":"X"},null,null,null,null,null,null,null,"County:",{"$f":"+'Cover Sht'!$D$21","v":"x"},null,null,null,null,"State Project:",{"$f":"+'Cover Sht'!$E$18","v":"X"},null,null,null,null,null,null,null,"County:",{"$f":"+'Cover Sht'!$D$21","v":"x"}]
[null,"State Project:",{"$f":"+'Cover Sht'!E18","v":"X"},null,null,null,"County:",{"$f":"+'Cover Sht'!D21","v":"x"},null,null,null,null,"Federal Project:",{"$f":"+'Cover Sht'!$E$19","v":"x"},null,null,null,null,null,null,null,"Consultant Firm:",{"$f":"+'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,"Federal Project:",{"$f":"+'Cover Sht'!$E$19","v":"x"},null,null,null,null,null,null,null,"Consultant Firm:",{"$f":"+'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"}]
[null,"Federal Project:",{"$f":"+'Cover Sht'!E19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"+'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,null,null,"Senior","Project","Admin.","Senior","Engineer","Senior","Designer","Senior","Environ.","Environ.","Environ.","Total",null,null,null,"Senior","Project","Admin.","Senior","Engineer","Senior","Designer","Senior","Environ.","Environ.","Environ.","Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project","Manager","Assistant","Engineer",null,"Designer",null,"Environ.","Scientist","Specialist","Field","Hr's",null,null,null,"Project","Manager","Assistant","Engineer",null,"Designer",null,"Environ.","Scientist","Specialist","Field","Hr's"]
[null,"Classification",null,null,"Labor-hrs",null,"**Rate","Direct Labor Cost",null,null,null,null,null,null,"Manager",null,null,null," ",null," ","Scientist",null,null,"Technician",null,null,null,null,"Manager",null,null,null," ",null," ","Scientist",null,null,"Technician"]
[null,null,null,null,null,null,null,null,null,null,null,"A. COORDINATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F. REASONABLENESS ANALYSIS"]
[null,"Senior Project Manager",null,null,{"$f":"AD23","v":0},null,{"$f":"+'Fee Summary'!G11","v":0},{"$f":"CEILING(E10*G10,0.01)","v":0},null,null,null,"    1) Local Officials",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O10:Y10)","v":0},"    1) Identify Benefited Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD10:AN10)","v":0}]
[null,"Project Manager",null,null,{"$f":"AE23","v":0},null,{"$f":"+'Fee Summary'!G12","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    2) Public Meeting and Survey",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD11:AN11)","v":0}]
["*","Administrative Assistant",null,null,{"$f":"AF23","v":0},null,{"$f":"+'Fee Summary'!G13","v":0},0,null,null,null,"B. PROJECT SCOPING/TYPE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    3) Cost of Construction"]
[null,"Senior Engineer",null,null,{"$f":"AG23","v":0},null,{"$f":"+'Fee Summary'!G14","v":0},0,null,null,null,"    1) Type I",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O13:Y13)","v":0},"        per Benefited Receptor",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD13:AN13)","v":0}]
[null,"Engineer",null,null,{"$f":"AH23","v":0},null,{"$f":"+'Fee Summary'!G15","v":0},0,null,null,null,"    2) Type II",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O14:Y14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AO10:AO13)","v":0}]
["*","Senior Designer",null,null,{"$f":"AI23","v":0},null,{"$f":"+'Fee Summary'!G17","v":0},0,null,null,null,"    3) Type II",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O15:Y15)","v":0},"G. QA/QC"]
["*","Designer",null,null,{"$f":"AJ23","v":0},null,{"$f":"+'Fee Summary'!G18","v":0},{"$f":"CEILING(E16*G16,0.01)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Z13:Z15)","v":0},"    1) Review",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD16:AN16)","v":0}]
["*","Senior Environmental Scientist",null,null,{"$f":"AK23","v":0},null,{"$f":"+'Fee Summary'!G31","v":0},{"$f":"CEILING(E17*G17,0.01)","v":0},null,null,null,"C. HIGHWAY TRAFFIC NOISE IMPACT STUDY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    2) Revisions",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD17:AN17)","v":0}]
["*","Environmental Scientist",null,null,{"$f":"AL23","v":0},null,{"$f":"+'Fee Summary'!G32","v":0},{"$f":"CEILING(E18*G18,0.01)","v":0},null,null,null,"    1) Determine Existing Conditions",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O18:Y18)","v":0},"    3) Verifications",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Environmental Specialist",null,null,{"$f":"AM23","v":0},null,{"$f":"+'Fee Summary'!G36","v":0},{"$f":"CEILING(E19*G19,0.01)","v":0},null,null,null,"    2) Identify Existing and Planned",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AO16:AO18)","v":0}]
["*","Environmental Field Technician",null,null,{"$f":"AN23","v":0},null,{"$f":"+'Fee Summary'!G37","v":0},{"$f":"CEILING(E20*G20,0.01)","v":0},null,null,null,"        Noise Sensitive Land Use",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O20:Y20)","v":0}]
[null,null,null,null,{"$f":"SUM(E10:E20)","v":0},null,null,{"$f":"SUM(H10:H20)","v":0},null,null,null,"    3) Noise Monitoring/Field Data Collection",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Subtotal",{"$f":"SUM(AD10:AD18)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD21:AN21)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"    4) Noise Modeling/Data Processing",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null," ",null,null,"Overhead Factor",null,{"$f":"+'Fee Summary'!Y25","v":1.8},{"$f":"CEILING(H21*G23,0.01)","v":0},null,null,null,"    5) Noise Abatement Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Total",{"$f":"O38+AD21","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD23:AN23)","v":0}]
[null,null,null,null,"Overtime",null,null,{"$f":"+H40","v":0},null,null,null,"    6) Noise Study Report",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AO$23=0,0,AD23/$AO$23)","v":0},{"$f":"IF($Z$38=0,0,AE23/$Z$38)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Subtotal",null,{"$f":"SUM(H21:H24)","v":0},null,null,null,"       a) Draft",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null," ",null,null," ",null,null,null,"       b) Final",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Profit",null,{"$f":"+'Fee Summary'!Z25","v":0.1},{"$f":"CEILING(SUM(H25)*G27,0.01)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Z18:Z26)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(H25:H27)","v":0},null,null,null,"D. NOISE ABATEMENT MEASURES"]
[null,null,null,null,"FCCM Factor",null,{"$f":"+'Fee Summary'!AA25","v":0},{"$f":"CEILING(H21*G29,0.01)","v":0},null,null,null,"    1) Development of Potential Measures",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O29:Y29)","v":0}]
[null,null,null,null,null,"Total Noise",null,{"$f":"SUM(H28:H29)","v":0}]
[null,"*OVERTIME",null,null,null,null,null,null,null,null,null,"E. FEASIBILITY"]
[null,"Classification",null,null,"OT Hours",null,"** OT Rate","OT Direct Cost",null,null,null,"    1) Maintenance and Utility",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O32:Y32)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"    2) Other Noise Sources",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O33:Y33)","v":0}]
[null,"Administrative Assistant",null,null,null,{"$f":"+IF(E15=0, ,E34/E16)","v":0},{"$f":"+'Fee Summary'!$P$11","v":0},{"$f":"+E34*G34","v":0},null,null,null,"    3) Cross Streets",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O34:Y34)","v":0}]
[null,"Senior Designer",null,null,null,{"$f":"+IF(E16=0, ,E35/E17)","v":0},{"$f":"+'Fee Summary'!$P$12","v":0},0,null,null,null,"    4) Access Requirements",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O35:Y35)","v":0}]
[null,"Designer",null,null,null,{"$f":"+IF(E16=0, ,E36/E16)","v":0},{"$f":"+'Fee Summary'!$P$13","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Z32:Z35)","v":0}]
[null,"Senior Environmental Scientist",null,null,null,{"$f":"+IF(E17=0, ,E37/E17)","v":0},{"$f":"+'Fee Summary'!$P$23","v":0},0]
[null,"Environmental Scientist",null,null,null,{"$f":"+IF(E18=0, ,E38/E18)","v":0},{"$f":"+'Fee Summary'!$P$24","v":0},0,null,null,null,null,null,"Subtotal",{"$f":"SUM(O9:O37)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(O38:Y38)","v":0}]
[null,"Environmental Field Technician",null,null,null,{"$f":"+IF(E20=0, ,E39/E20)","v":0},{"$f":"+'Fee Summary'!$P$27","v":0},0]
[null,null,null,"Total",{"$f":"+SUM(E34:E39)","v":0},null,null,{"$f":"+SUM(H34:H39)","v":0}]

{"sheet":"CULTURAL RESOURCES","index":23,"n_rows":51,"n_cols":43,"rows_kept":51,"cut":false,"hidden":false,"merged":[[31,4,31,6]]}
[null,null,null,null,null,"CULTURAL RESOURCES",null,null,null,null,null,null,null,null,null,null,null,null,"CULTURAL RESOURCES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CULTURAL RESOURCES"]
[null,null,null,null,null,"COST SUMMARY",null,null,null,null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS"]
[null,null,null,null,null,{"$f":"+'Cover Sht'!A15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"State Project:",{"$f":"+'Cover Sht'!$E$18","v":"X"},null,null,null,null,null,null,null,null,"County:",{"$f":"+'Cover Sht'!$D$21","v":"x"},null,null,null,null,"State Project:",{"$f":"+'Cover Sht'!$E$18","v":"X"},null,null,null,null,null,null,null,null,"County:",{"$f":"+'Cover Sht'!$D$21","v":"x"}]
[null,"State Project:",{"$f":"+'Cover Sht'!$E$18","v":"X"},null,null,null,"County:",{"$f":"+'Cover Sht'!$D$21","v":"x"},null,null,null,null,"Federal Project:",{"$f":"+'Cover Sht'!$E$19","v":"x"},null,null,null,null,null,null,null,null,"Consultant Firm:",{"$f":"+'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,"Federal Project:",{"$f":"+'Cover Sht'!$E$19","v":"x"},null,null,null,null,null,null,null,null,"Consultant Firm:",{"$f":"+'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"}]
[null,"Federal Project:",{"$f":"+'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"+'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,null,"Senior","Project","Admin.","Archaeol.","Senior","Arch-","Geo-","Senior","Structural","Historian","Environ.","Environ.","Designer","Total",null,null,"Senior","Project","Admin.","Archaeol.","Senior","Arch-","Geo-","Senior","Structural","Historian","Environ.","Environ.","Designer","Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Project","Manager","Assistant","Principal","Arch-","aeologist","morph-","Structural","Historian",null,"Specialist","Field",null,"Hr's",null,null,"Project","Manager","Assistant","Principal","Arch-","aeologist","morph-","Structural","Historian",null,"Specialist","Field",null,"Hr's"]
[null,"Classification",null,null,"Labor-hrs",null,"**Rate","Direct Labor Cost",null,null,null,null,null,"Manager",null,null,"Invest.","aeologist",null,"ologist","Historian",null,null,null,"Technician",null,null,null,null,"Manager",null,null,"Invest.","aeologist",null,"ologist","Historian",null,null,null,"Technician"]
[null,null,null,null,null,null,null,null,null,null,null,"A. GEOMORPHOLOGY SURVEY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F. ARCHAEOLOGICAL MITIGATION"]
[null,"Senior Project Manager",null,null,{"$f":"+AD50","v":0},null,{"$f":"+'Fee Summary'!G11","v":0},{"$f":"CEILING(E10*G10,0.01)","v":0},null,null,null,"    1) Preliminary Research",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N10:Z10)","v":0},"    1) Alternative/Creative Mitigation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD10:AP10)","v":0}]
[null,"Project Manager",null,null,{"$f":"+AE50","v":0},null,{"$f":"+'Fee Summary'!G12","v":0},0,null,null,null,"    2) Fieldwork",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N11:Z11)","v":0},"    2) Public Outreach",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD11:AP11)","v":0}]
["*","Administrative Assistant",null,null,{"$f":"+AF50","v":0},null,{"$f":"+'Fee Summary'!G13","v":0},0,null,null,null,"    3) Report and Recommendations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N12:Z12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AQ10:AQ11)","v":0}]
[null,"Archaeological PI",null,null,{"$f":"+AG50","v":0},null,{"$f":"+'Fee Summary'!G26","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AA10:AA12)","v":0},"G. TRIBAL COORDINATION"]
["*","Senior Archaeologist",null,null,{"$f":"+AH50","v":0},null,{"$f":"+'Fee Summary'!G27","v":0},0,null,null,null,"B. REMOTE SENSING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    1) Preparation of Letters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD14:AP14)","v":0}]
["*","Archaeologist",null,null,{"$f":"+AI50","v":0},null,{"$f":"+'Fee Summary'!G28","v":0},0,null,null,null,"    1) Preliminary Research",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N15:Z15)","v":0},"    2) Meeting/Minutes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD15:AP15)","v":0}]
[" ","Geomorphologist",null,null,{"$f":"+AJ50","v":0},null,{"$f":"+'Fee Summary'!G29","v":0},0,null,null,null,"    2) Fieldwork",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N16:Z16)","v":0},"    3) Coordination",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD16:AP16)","v":0}]
[null,"Senior Structural Historian",null,null,{"$f":"+AK50","v":0},null,{"$f":"+'Fee Summary'!G33","v":0},0,null,null,null,"    3) Report and Recommendations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N17:Z17)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AQ14:AQ16)","v":0}]
["*","Structural Historian",null,null,{"$f":"+AL50","v":0},null,{"$f":"+'Fee Summary'!G34","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AA15:AA17)","v":0},"H. ARCHITECTURAL HISTORY"]
["*","Historian",null,null,{"$f":"+AM50","v":0},null,{"$f":"+'Fee Summary'!G35","v":0},0,null,null,null,"C. PHASE I ARCHAEOLOGY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    1) SHPO Records Review",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD19:AP19)","v":0}]
[null,"Environmental Specialist",null,null,{"$f":"+AN50","v":0},null,{"$f":"+'Fee Summary'!G36","v":0},0,null,null,null,"    1) Preliminary Research",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    2) Background Research",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["*","Environmental Field Technician",null,null,{"$f":"+AO50","v":0},null,{"$f":"+'Fee Summary'!G37","v":0},0,null,null,null,"       a)  Establish Area of Potential Effect (APE)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N21:Z21)","v":0},"    3) Constraints Mapping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["*","Designer",null,null,{"$f":"+AP50","v":0},null,{"$f":"+'Fee Summary'!G18","v":0},0,null,null,null,"       b) Background Research",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"    4) Establish Area of Potential Effect (APE)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null," ",null,null,{"$f":"SUM(E10:E22)","v":0},null,null,{"$f":"SUM(H10:H22)","v":0},null,null,null,"    2) Fieldwork",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"    5) Reconnaissance Survey",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null," ",null,null,null,null,null,null,null,null,null,"    3) Analyses and Labwork",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"    6) Intensive Survey",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null," ","Overhead Factor",null,{"$f":"+'Fee Summary'!Y25","v":1.8},{"$f":"CEILING(H23*G25,0.01)","v":0},null,null,null,"    4) Curation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"    7) Resurvey",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Overtime",null,null,{"$f":"+H44","v":0},null,null,null,"    5) Report",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"    8) Historic Property Investigation Forms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Subtotal",null,{"$f":"SUM(H23:H26)","v":0},null,null,null,"    6) Agency Coordination & Consulting Parties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N27:Z27)","v":0},"    9) Determination of Eligibility Report",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null," ",null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AA20:AA27)","v":0},"   10) Determination of Effects Report",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null," ",null,null,"Profit",null,{"$f":"+'Fee Summary'!Z25","v":0.1},{"$f":"CEILING(SUM(H27)*G29,0.01)","v":0},null,null,null,"D. PHASE II ARCHAEOLOGY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   11) Agency Coordination",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,{"$f":"SUM(H27:H29)","v":0},null,null,null,"    1) Background Research",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N30:Z30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AQ19:AQ29)","v":0}]
[null,null,null,null,"FCCM Factor",null,{"$f":"+'Fee Summary'!AA25","v":0},{"$f":"CEILING(H23*G31,0.01)","v":0},null,null,null,"    2) Develop Workplan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N31:Z31)","v":0},"I. CEMETERY/UNMARKED BURIAL"]
[null,null,null,null,"Total Cultural Resources",null,null,{"$f":"SUM(H30:H31)","v":0},null,null,null,"    3) Fieldwork",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"    1) Research",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD32:AP32)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"    4) Analyses and Labwork",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"    2) Survey",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD33:AP33)","v":0}]
[null,"*OVERTIME",null,null,null,null,null,null,null,null,null,"    5) Curation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"    3) Reporting/Forms/Documents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD34:AP34)","v":0}]
[null,"Classification",null,null,"OT Hours",null,"** OT Rate","OT Direct Cost",null,null,null,"    6) Management Summary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"    4)Disinter/Re-Inter Processing & Permitting",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD35:AP35)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"    7) Phase II Report",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"    5) Agency Coordination",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD36:AP36)","v":0}]
[null,"Administrative Assistant",null,null,null,{"$f":"+IF(E12=0, ,E37/E12)","v":0},{"$f":"+'Fee Summary'!$P$11","v":0},{"$f":"+E37*G37","v":0},null,null,null,"    8) Agency Coordination & Consulting Parties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AQ32:AQ36)","v":0}]
[null,"Senior Archaeologist",null,null,null,{"$f":"+IF(E14=0, ,E38/E14)","v":0},{"$f":"+'Fee Summary'!$P$21","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AA30:AA37)","v":0},"J. SECTION 106 AGREEMENT DOCUMENTS"]
[null,"Archaeologist",null,null,null,{"$f":"+IF(E15=0, ,E39/E15)","v":0},{"$f":"+'Fee Summary'!$P$22","v":0},0,null,null,null,"E. PHASE III ARCHAEOLOGY",null,null,null,null,null,null,null,null,null,null,null,null,null,null," ","    1) Draft",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD39:AP39)","v":0}]
[null,"Structural Historian",null,null,null,{"$f":"+IF(E18=0, ,E40/E18)","v":0},{"$f":"+'Fee Summary'!$P$25","v":0},0,null,null,null,"    1) Background Research",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N40:Z40)","v":0},"    2) Final",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD40:AP40)","v":0}]
[null,"Historian",null,null,null,{"$f":"+IF(E19=0, ,E41/E19)","v":0},{"$f":"+'Fee Summary'!$P$26","v":0},0,null,null,null,"    2) Fieldwork",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AQ39:AQ40)","v":0}]
[null,"Environmental Field Technician",null,null,null,{"$f":"+IF(E21=0, ,E42/E21)","v":0},{"$f":"+'Fee Summary'!$P$27","v":0},0,null,null,null,"    3) Analyses and Labwork",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"K. QA/QC"]
[null,"Designer",null,null,null,{"$f":"+IF(E22=0, ,E43/E22)","v":0},{"$f":"+'Fee Summary'!$P$13","v":0},0,null,null,null,"    4) Curation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"    1) Review",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD43:AP43)","v":0}]
[null,null,null,"Total",{"$f":"+SUM(E37:E43)","v":0},null,null,{"$f":"+SUM(H37:H43)","v":0},null,null,null,"    5) Phase III Report",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"    2) Revisions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD44:AP44)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"    6) Agency Coordination & Consulting Parties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"    3) Verifications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD45:AP45)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AA40:AA45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AQ43:AQ45)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"CEILING((SUM(N10:N45)),0.25)","v":0},{"$f":"CEILING((SUM(O10:O45)),0.25)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(N48:Z48)","v":0},null,"Subtotal",{"$f":"SUM(AD10:AD45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD48:AP48)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"+N48+AD48","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Z48+AP48","v":0},{"$f":"SUM(AD50:AP50)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AQ$50=0,0,AD50/$AQ$50)","v":0},{"$f":"IF($AQ$50=0,0,AE50/$AQ$50)","v":0},0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"STR1","index":24,"n_rows":65,"n_cols":42,"rows_kept":65,"cut":false,"hidden":false,"merged":[[28,3,28,5]]}
[null,null,null,null,"STRUCTURE #1",null,null,null,null,null,null,null,null,null,"STRUCTURE #1",null,null,null,null,null,null,null,null,null,null,"STRUCTURE #1",null,null,null,null,null,null,null,null,null,null,"STRUCTURE #1"]
[null,null,null,null,"COST SUMMARY",null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS",null,null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS",null,null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS"]
[null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"}]
[null,null,null,null,null,null,null,null,null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"}]
[null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"}]
[null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,"Structure # 1 @ ",{"$f":"$C$8","v":"Sta. xx+xx"},null,null," ",null,null," "," ",null,null,"Structure # 1 @ ",{"$f":"$C$8","v":"Sta. xx+xx"},null,null,null,null,null,null,null,null,null,"Structure # 1 @ ",{"$f":"$C$8","v":"Sta. xx+xx"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Senior","Project","Admin.","Senior","Engineer","Senior","Designer","Total",null,null,null,"Senior","Project","Admin.","Senior","Engineer","Senior","Designer","Total",null,null,null,"Senior","Project","Admin.","Senior","Engineer","Senior","Designer","Total"]
[null,"Structure # 1 @ ","Sta. xx+xx",null,null,null,null,null,null,null,null,null,"Project","Manager","Assistant","Engineer",null,"Designer",null,"Hr's","A. Superstructure TS&L (Bridge)",null,null,"Project","Manager","Assistant","Engineer",null,"Designer",null,"Hr's",null,null,null,"Project","Manager","Assistant","Engineer",null,"Designer",null,"Hr's"]
[null,null,null,null,null,null,null,null,null,"A. Span Arrangement Study",null,null,"Manager",null,null,null," ",null," ",null,"     1) Superstructure  Analysis",null,null,"Manager",null,null,null," ",null," ",null,"A. Final Detail Bridge Plans",null,null,"Manager",null,null,null," ",null," "]
[null,"Classification",null,"Labor-hrs",null,"**Rate","Direct Labor Cost",null,null,"     1) Pre-Span Arrangement Site Visit",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M10:S10),0.25)","v":0},"           a. Concrete Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(X10:AD10),0.25)","v":0},"    1) Final Detail Plans",null,null," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null,null,null,null,"     2) Span  Arrangement Alternatives for",null,null,null,null,null,null,null,null,null," ","           b. Steel Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(X11:AD11),0.25)","v":0},"       a. General Layout",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI11:AO11)","v":0}]
[null,"Senior Project Manager",null,{"$f":"AI64","v":0},null,{"$f":"+'Fee Summary'!G11","v":0},{"$f":"D12*F12","v":0},null,null,"           a. Concrete Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M12:S12),0.25)","v":0},"     2) Superstructure Design",null,null,null,null,null,null,null,null,null," ","       b. General Notes",null,null,null,null,null,null,null,null,null,0]
[null,"Project Manager",null,{"$f":"AJ64","v":0},null,{"$f":"+'Fee Summary'!G12","v":0},0,null,null,"           b. Steel Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M13:S13),0.25)","v":0},"           a. Concrete Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(X13:AD13),0.25)","v":0},"       c. Quantities",null,null,null,null,null,null,null,null,null,0]
["*","Administrative Assistant",null,{"$f":"AK64","v":0},null,{"$f":"+'Fee Summary'!G13","v":0},0,null,null,"     3) Plan View",null,null,null,null,null,null,null,null,null,null,"           b. Steel Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(X14:AD14),0.25)","v":0},"       d. Piling Layout",null,null,null,null,null,null,null,null,null,0]
[null,"Senior Engineer",null,{"$f":"AL64","v":0},null,{"$f":"+'Fee Summary'!G14","v":0},0,null,null,"           a. Concrete Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M15:S15),0.25)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE10:AE14)","v":0},"       e. Abutments",null,null,null,null,null,null,null,null,null,0]
[null,"Engineer",null,{"$f":"AM64","v":0},null,{"$f":"+'Fee Summary'!G15","v":0},0,null,null,"           b. Steel Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M16:S16),0.25)","v":0},"B. Substructure TS&L (Bridge)",null,null,null,null,null,null,null,null,null,null,"       f. Wingwalls",null,null,null,null,null,null,null,null,null,0]
["*","Senior Designer",null,{"$f":"AN64","v":0},null,{"$f":"+'Fee Summary'!G17","v":0},0,null,null,"     4) Elevation View",null,null,null,null,null,null,null,null,null,null,"     1) Substructure  Analysis",null,null,null,null,null,null,null,null,null,null,"      g. Piers",null,null,null,null,null,null,null,null,null,0]
["*","Designer",null,{"$f":"AO64","v":0},null,{"$f":"+'Fee Summary'!G18","v":0},0,null,null,"           a. Concrete Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M18:S18),0.25)","v":0},"           a. Concrete Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(X18:AD18),0.25)","v":0},"      h. Shaft Details",null,null,null,null,null,null,null,null,null,0]
[" "," ",null,{"$f":"SUM(D12:D18)","v":0},null,null,{"$f":"SUM(G12:G18)","v":0},null,null,"           b. Steel Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M19:S19),0.25)","v":0},"           b. Steel Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(X19:AD19),0.25)","v":0},"       i. Framing Plans",null,null,null,null,null,null,null,null,null,0]
[null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T10:T19)","v":0},"     2) Substructure Design",null,null,null,null,null,null,null,null,null,null,"       j. Girder Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"B. Superstructure Analysis",null,null,null,null,null,null,null,null,null,null,"           a. Concrete Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(X21:AD21),0.25)","v":0},"      k. Structure Details",null,null,null,null,null,null,null,null,null,0]
[null,null," ","Overhead Factor",null,{"$f":"'Fee Summary'!$Y$25","v":1.8},{"$f":"G19*F22","v":0},null,null,"           a. Concrete Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M22:S22),0.25)","v":0},"           b. Steel Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(X22:AD22),0.25)","v":0},"       l. Camber Details",null,null,null,null,null,null,null,null,null,0]
[null,null,"*","Overtime",null,null,{"$f":"+G37","v":0},null,null,"           b. Steel Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M23:S23),0.25)","v":0},"     3) Substructure Drawings",null,null,null,null,null,null,null,null,null,null,"      m. Bearing Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Subtotal",null,{"$f":"SUM(G19:G23)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T22:T23)","v":0},"           a. Concrete Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(X24:AD24),0.25)","v":0},"       n. Expansion Dam Details",null,null,null,null,null,null,null,null,null,0]
[null," ",null," ",null,null," ",null,null,"C. Substructure Investigation",null,null,null,null,null,null,null,null,null,null,"           b. Steel Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(X25:AD25),0.25)","v":0},"       o. Deck Drainage Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Profit",null,{"$f":"+'Fee Summary'!Z25","v":0.1},{"$f":"SUM(G24:G25)*F26","v":0},null,null,"     1) Foundation Types",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE18:AE25)","v":0},"       p. Inspection Walkway Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"SUM(G24:G26)","v":0},null,null,"           a. Concrete Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M27:S27),0.25)","v":0},"C. Report Preparation and Submittal",null,null,null,null,null,null,null,null,null,null,"       q. Truss Stress Sheet",null,null,null,null,null,null,null,null,null,0]
[null,null,"***","FCCM Factor",null,{"$f":"+'Fee Summary'!AA25","v":0},{"$f":"G19*F28","v":0},null,null,"           b. Steel Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M28:S28),0.25)","v":0},"     1) Situation Plans",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(X28:AD28),0.25)","v":0},"       r. Truss Framing Plan",null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Total Structure #1",null,null,{"$f":"SUM(G27:G28)","v":0},null,null," ",null,null,null,null,null,null,null,null,null,{"$f":"SUM(T27:T28)","v":0},"     2) Superstructure Typical",null,null,null,null,null,null,null,null,null,0,"       s. Truss Cross Section",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"D. Preliminary Cost Estimate",null,null,null,null,null,null,null,null,null,null,"     3) Temporary Detour Plans",null,null,null,null,null,null,null,null,null,0,"       t. Truss Joint Detail",null,null,null,null,null,null,null,null,null,0]
[null,"*OVERTIME",null,null,null,null,null,null,null,"           a. Concrete Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M31:S31),0.25)","v":0},"     4) Boring Lithology Plots",null,null,null,null,null,null,null,null,null,0,"       u. Truss Bracing Details",null,null,null,null,null,null,null,null,null,0]
[null,"Classification",null,"OT Hours",null,"** OT Rate","OT Direct Cost",null,null,"           b. Steel Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M32:S32),0.25)","v":0},"     5) Geotechnical Report",null,null,null,null,null,null,null,null,null,0,"       v. Floor Beam Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,{"$f":"SUM(T31:T32)","v":0},"     6) Framing Plan",null,null,null,null,null,null,null,null,null,0,"      w. Stringer Details",null,null,null,null,null,null,null,null,null,0]
[null,"Administrative Assistant",null,null,{"$f":"+IF(D14=0, ,D34/D14)","v":0},{"$f":"+'Fee Summary'!$P$11","v":0},{"$f":"+D34*F34","v":0},null,null,"E.  Report Preparation",null,null,null,null,null,null,null,null,null,null,"     7) Substructure Layout",null,null,null,null,null,null,null,null,null,0,"       x. Erection Details",null,null,null,null,null,null,null,null,null,0]
[null,"Senior Designer",null,null,{"$f":"+IF(D17=0, ,D35/D17)","v":0},{"$f":"+'Fee Summary'!$P$12","v":0},{"$f":"+D35*F35","v":0},null,null,"           a. Profile of Existing Structure",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M35:S35),0.25)","v":0},"     8) Report Preparation",null,null,null,null,null,null,null,null,null,0,"       y. Post-Tensioning Details",null,null,null,null,null,null,null,null,null,0]
[null,"Designer",null,null,{"$f":"+IF(D18=0, ,D36/D18)","v":0},{"$f":"+'Fee Summary'!$P$13","v":0},{"$f":"+D36*F36","v":0},null,null,"           b. Span Arrangement Report",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M36:S36),0.25)","v":0},"     9) Special Provision",null,null,null,null,null,null,null,null,null,0,"       z. Deck Plan",null,null,null,null,null,null,null,null,null,0]
[null,null,"Total",{"$f":"+SUM(D34:D36)","v":0},null,null,{"$f":"+SUM(G34:G36)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T35:T36)","v":0},"     10) Expansion Joint",null,null,null,null,null,null,null,null,null,0,"    aa. Deck Cross Section",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"F. Span Arrangement Field Review",null,null,null,null,null,null,null,null,null,null,"     11) Deck Drains",null,null,null,null,null,null,null,null,null,0,"    bb. Deck Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"     1) Span Arrangement Review",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M39:S39),0.25)","v":0},"     12) Bearing",null,null,null,null,null,null,null,null,null,0,"    cc. Deck Elevation Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     13) Quantity Estimate",null,null,null,null,null,null,null,null,null,0,"    dd. Reinforcing Steel Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     14) Cost Estimate",null,null,null,null,null,null,null,null,null,0,"    ee. Approach Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(M10:M39)","v":0},0,0,0,0,0,0,{"$f":"+SUM(M42:S42)","v":0},"     15) Plan Submittal Preparation",null,null,null,null,null,null,null,null,null,0,"     ff. Situation Plan",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE28:AE42)","v":0},"  gg. Load Rating Plan Sheet ",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D. Log, Tip & Type Mtg.",null,null,null,null,null,null,null,null,null,null,"  hh. Jacking Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     1) Log, Tip and Type Meeting",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(X45:AD45),0.25)","v":0},"    ii. Lighting /Sign Support Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,"    jj. Stay-In-Place Form Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E. TS&L Review Meeting",null,null,null,null,null,null,null,null,null,null,"  kk. Special Provision(s)",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     1) TS&L Review Meeting",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(X48:AD48),0.25)","v":0},"    ll. Borings",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,"B. Bridge Rating",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP11:AP48)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    1) Bridge Rating Plans"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(X10:X48)","v":0},0,0,0,0,0,0,{"$f":"SUM(X51:AD51)","v":0},"       a. Prepare Section Property Sheets",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI51:AO51)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"       b. Bridge Rating Calculations",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI52:AO52)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP51:AP52)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C. Final Detail Bridge Plans Review"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     1) Final Detail Bridge Plans Review",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI55:AO55)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     2) Plan Submittal Preparation",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI56:AO56)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP55:AP56)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D. Final Cost Estimates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     1) Structures",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI59:AO59)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(AI10:AI60)","v":0},0,0,0,0,0,0,{"$f":"SUM(AI62:AO62)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"+M42+X51+AI62","v":0},0,0,0,0,0,0,{"$f":"SUM(AI64:AO64)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AP$64=0,0,AI64/$AP$64)","v":0},{"$f":"IF($AP$64=0,0,AJ64/$AP$64)","v":0},0,0,0,0,0]

{"sheet":"STR2","index":25,"n_rows":65,"n_cols":42,"rows_kept":65,"cut":false,"hidden":false,"merged":[[28,3,28,5]]}
[null,null,null,null,"STRUCTURE #2",null,null,null,null,null,null,null,null,null,"STRUCTURE #2",null,null,null,null,null,null,null,null,null,null,"STRUCTURE #2",null,null,null,null,null,null,null,null,null,null,"STRUCTURE #2"]
[null,null,null,null,"COST SUMMARY",null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS",null,null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS",null,null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS"]
[null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"}]
[null,null,null,null,null,null,null,null,null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"}]
[null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"}]
[null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,"Structure # 2 @ ",{"$f":"$C$8","v":"Sta. xx+xx"},null,null," ",null,null," "," ",null,null,"Structure # 2 @ ",{"$f":"$C$8","v":"Sta. xx+xx"},null,null,null,null,null,null,null,null,null,"Structure # 2 @ ",{"$f":"$C$8","v":"Sta. xx+xx"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Senior","Project","Admin.","Senior","Engineer","Senior","Designer","Total",null,null,null,"Senior","Project","Admin.","Senior","Engineer","Senior","Designer","Total",null,null,null,"Senior","Project","Admin.","Senior","Engineer","Senior","Designer","Total"]
[null,"Structure # 2 @ ","Sta. xx+xx",null,null,null,null,null,null,null,null,null,"Project","Manager","Assistant","Engineer",null,"Designer",null,"Hr's","A. Superstructure TS&L (Bridge)",null,null,"Project","Manager","Assistant","Engineer",null,"Designer",null,"Hr's",null,null,null,"Project","Manager","Assistant","Engineer",null,"Designer",null,"Hr's"]
[null,null,null,null,null,null,null,null,null,"A. Span Arrangement Study",null,null,"Manager",null,null,null," ",null," ",null,"     1) Superstructure  Analysis",null,null,"Manager",null,null,null," ",null," ",null,"A. Final Detail Bridge Plans",null,null,"Manager",null,null,null," ",null," "]
[null,"Classification",null,"Labor-hrs",null,"**Rate","Direct Labor Cost",null,null,"     1) Pre-Span Arrangement Site Visit",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M10:S10),0.25)","v":0},"           a. Concrete Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(X10:AD10),0.25)","v":0},"    1) Final Detail Plans",null,null," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null,null,null,null,"     2) Span  Arrangement Alternatives for",null,null,null,null,null,null,null,null,null," ","           b. Steel Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(X11:AD11),0.25)","v":0},"       a. General Layout",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI11:AO11)","v":0}]
[null,"Senior Project Manager",null,{"$f":"AI64","v":0},null,{"$f":"+'Fee Summary'!G11","v":0},{"$f":"D12*F12","v":0},null,null,"           a. Concrete Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M12:S12),0.25)","v":0},"     2) Superstructure Design",null,null,null,null,null,null,null,null,null," ","       b. General Notes",null,null,null,null,null,null,null,null,null,0]
[null,"Project Manager",null,{"$f":"AJ64","v":0},null,{"$f":"+'Fee Summary'!G12","v":0},0,null,null,"           b. Steel Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M13:S13),0.25)","v":0},"           a. Concrete Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(X13:AD13),0.25)","v":0},"       c. Quantities",null,null,null,null,null,null,null,null,null,0]
["*","Administrative Assistant",null,{"$f":"AK64","v":0},null,{"$f":"+'Fee Summary'!G13","v":0},0,null,null,"     3) Plan View",null,null,null,null,null,null,null,null,null,null,"           b. Steel Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(X14:AD14),0.25)","v":0},"       d. Piling Layout",null,null,null,null,null,null,null,null,null,0]
[null,"Senior Engineer",null,{"$f":"AL64","v":0},null,{"$f":"+'Fee Summary'!G14","v":0},0,null,null,"           a. Concrete Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M15:S15),0.25)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE10:AE14)","v":0},"       e. Abutments",null,null,null,null,null,null,null,null,null,0]
[null,"Engineer",null,{"$f":"AM64","v":0},null,{"$f":"+'Fee Summary'!G15","v":0},0,null,null,"           b. Steel Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M16:S16),0.25)","v":0},"B. Substructure TS&L (Bridge)",null,null,null,null,null,null,null,null,null,null,"       f. Wingwalls",null,null,null,null,null,null,null,null,null,0]
["*","Senior Designer",null,{"$f":"AN64","v":0},null,{"$f":"+'Fee Summary'!G17","v":0},0,null,null,"     4) Elevation View",null,null,null,null,null,null,null,null,null,null,"     1) Substructure  Analysis",null,null,null,null,null,null,null,null,null,null,"      g. Piers",null,null,null,null,null,null,null,null,null,0]
["*","Designer",null,{"$f":"AO64","v":0},null,{"$f":"+'Fee Summary'!G18","v":0},0,null,null,"           a. Concrete Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M18:S18),0.25)","v":0},"           a. Concrete Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(X18:AD18),0.25)","v":0},"      h. Shaft Details",null,null,null,null,null,null,null,null,null,0]
[" "," ",null,{"$f":"SUM(D12:D18)","v":0},null,null,{"$f":"SUM(G12:G18)","v":0},null,null,"           b. Steel Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M19:S19),0.25)","v":0},"           b. Steel Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(X19:AD19),0.25)","v":0},"       i. Framing Plans",null,null,null,null,null,null,null,null,null,0]
[null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T10:T19)","v":0},"     2) Substructure Design",null,null,null,null,null,null,null,null,null,null,"       j. Girder Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"B. Superstructure Analysis",null,null,null,null,null,null,null,null,null,null,"           a. Concrete Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(X21:AD21),0.25)","v":0},"      k. Structure Details",null,null,null,null,null,null,null,null,null,0]
[null,null," ","Overhead Factor",null,{"$f":"'Fee Summary'!$Y$25","v":1.8},{"$f":"G19*F22","v":0},null,null,"           a. Concrete Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M22:S22),0.25)","v":0},"           b. Steel Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(X22:AD22),0.25)","v":0},"       l. Camber Details",null,null,null,null,null,null,null,null,null,0]
[null,null,"*","Overtime",null,null,{"$f":"+G37","v":0},null,null,"           b. Steel Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M23:S23),0.25)","v":0},"     3) Substructure Drawings",null,null,null,null,null,null,null,null,null,null,"      m. Bearing Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Subtotal",null,{"$f":"SUM(G19:G23)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T22:T23)","v":0},"           a. Concrete Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(X24:AD24),0.25)","v":0},"       n. Expansion Dam Details",null,null,null,null,null,null,null,null,null,0]
[null," ",null," ",null,null," ",null,null,"C. Substructure Investigation",null,null,null,null,null,null,null,null,null,null,"           b. Steel Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(X25:AD25),0.25)","v":0},"       o. Deck Drainage Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Profit",null,{"$f":"+'Fee Summary'!Z25","v":0.1},{"$f":"SUM(G24:G25)*F26","v":0},null,null,"     1) Foundation Types",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE18:AE25)","v":0},"       p. Inspection Walkway Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"SUM(G24:G26)","v":0},null,null,"           a. Concrete Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M27:S27),0.25)","v":0},"C. Report Preparation and Submittal",null,null,null,null,null,null,null,null,null,null,"       q. Truss Stress Sheet",null,null,null,null,null,null,null,null,null,0]
[null,null,"***","FCCM Factor",null,{"$f":"+'Fee Summary'!AA25","v":0},{"$f":"G19*F28","v":0},null,null,"           b. Steel Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M28:S28),0.25)","v":0},"     1) Situation Plans",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(X28:AD28),0.25)","v":0},"       r. Truss Framing Plan",null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Total Structure #1",null,null,{"$f":"SUM(G27:G28)","v":0},null,null," ",null,null,null,null,null,null,null,null,null,{"$f":"SUM(T27:T28)","v":0},"     2) Superstructure Typical",null,null,null,null,null,null,null,null,null,0,"       s. Truss Cross Section",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"D. Preliminary Cost Estimate",null,null,null,null,null,null,null,null,null,null,"     3) Temporary Detour Plans",null,null,null,null,null,null,null,null,null,0,"       t. Truss Joint Detail",null,null,null,null,null,null,null,null,null,0]
[null,"*OVERTIME",null,null,null,null,null,null,null,"           a. Concrete Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M31:S31),0.25)","v":0},"     4) Boring Lithology Plots",null,null,null,null,null,null,null,null,null,0,"       u. Truss Bracing Details",null,null,null,null,null,null,null,null,null,0]
[null,"Classification",null,"OT Hours",null,"** OT Rate","OT Direct Cost",null,null,"           b. Steel Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M32:S32),0.25)","v":0},"     5) Geotechnical Report",null,null,null,null,null,null,null,null,null,0,"       v. Floor Beam Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,{"$f":"SUM(T31:T32)","v":0},"     6) Framing Plan",null,null,null,null,null,null,null,null,null,0,"      w. Stringer Details",null,null,null,null,null,null,null,null,null,0]
[null,"Administrative Assistant",null,null,{"$f":"+IF(D14=0, ,D34/D14)","v":0},{"$f":"+'Fee Summary'!$P$11","v":0},{"$f":"+D34*F34","v":0},null,null,"E.  Report Preparation",null,null,null,null,null,null,null,null,null,null,"     7) Substructure Layout",null,null,null,null,null,null,null,null,null,0,"       x. Erection Details",null,null,null,null,null,null,null,null,null,0]
[null,"Senior Designer",null,null,{"$f":"+IF(D17=0, ,D35/D17)","v":0},{"$f":"+'Fee Summary'!$P$12","v":0},{"$f":"+D35*F35","v":0},null,null,"           a. Profile of Existing Structure",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M35:S35),0.25)","v":0},"     8) Report Preparation",null,null,null,null,null,null,null,null,null,0,"       y. Post-Tensioning Details",null,null,null,null,null,null,null,null,null,0]
[null,"Designer",null,null,{"$f":"+IF(D18=0, ,D36/D18)","v":0},{"$f":"+'Fee Summary'!$P$13","v":0},{"$f":"+D36*F36","v":0},null,null,"           b. Span Arrangement Report",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M36:S36),0.25)","v":0},"     9) Special Provision",null,null,null,null,null,null,null,null,null,0,"       z. Deck Plan",null,null,null,null,null,null,null,null,null,0]
[null,null,"Total",{"$f":"+SUM(D34:D36)","v":0},null,null,{"$f":"+SUM(G34:G36)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T35:T36)","v":0},"     10) Expansion Joint",null,null,null,null,null,null,null,null,null,0,"    aa. Deck Cross Section",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"F. Span Arrangement Field Review",null,null,null,null,null,null,null,null,null,null,"     11) Deck Drains",null,null,null,null,null,null,null,null,null,0,"    bb. Deck Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"     1) Span Arrangement Review",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M39:S39),0.25)","v":0},"     12) Bearing",null,null,null,null,null,null,null,null,null,0,"    cc. Deck Elevation Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     13) Quantity Estimate",null,null,null,null,null,null,null,null,null,0,"    dd. Reinforcing Steel Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     14) Cost Estimate",null,null,null,null,null,null,null,null,null,0,"    ee. Approach Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(M10:M39)","v":0},0,0,0,0,0,0,{"$f":"+SUM(M42:S42)","v":0},"     15) Plan Submittal Preparation",null,null,null,null,null,null,null,null,null,0,"     ff. Situation Plan",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE28:AE42)","v":0},"  gg. Load Rating Plan Sheet ",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D. Log, Tip & Type Mtg.",null,null,null,null,null,null,null,null,null,null,"  hh. Jacking Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     1) Log, Tip and Type Meeting",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(X45:AD45),0.25)","v":0},"    ii. Lighting /Sign Support Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,"    jj. Stay-In-Place Form Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E. TS&L Review Meeting",null,null,null,null,null,null,null,null,null,null,"  kk. Special Provision(s)",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     1) TS&L Review Meeting",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(X48:AD48),0.25)","v":0},"    ll. Borings",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,"B. Bridge Rating",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP11:AP48)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    1) Bridge Rating Plans"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(X10:X48)","v":0},0,0,0,0,0,0,{"$f":"SUM(X51:AD51)","v":0},"       a. Prepare Section Property Sheets",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI51:AO51)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"       b. Bridge Rating Calculations",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI52:AO52)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP51:AP52)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C. Final Detail Bridge Plans Review"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     1) Final Detail Bridge Plans Review",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI55:AO55)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     2) Plan Submittal Preparation",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI56:AO56)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP55:AP56)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D. Final Cost Estimates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     1) Structures",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI59:AO59)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(AI10:AI60)","v":0},0,0,0,0,0,0,{"$f":"SUM(AI62:AO62)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"+M42+X51+AI62","v":0},0,0,0,0,0,0,{"$f":"SUM(AI64:AO64)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AP$64=0,0,AI64/$AP$64)","v":0},{"$f":"IF($AP$64=0,0,AJ64/$AP$64)","v":0},0,0,0,0,0]

{"sheet":"STR3","index":26,"n_rows":65,"n_cols":42,"rows_kept":65,"cut":false,"hidden":false,"merged":[[28,3,28,5]]}
[null,null,null,null,"STRUCTURE #3",null,null,null,null,null,null,null,null,null,"STRUCTURE #3",null,null,null,null,null,null,null,null,null,null,"STRUCTURE #3",null,null,null,null,null,null,null,null,null,null,"STRUCTURE #3"]
[null,null,null,null,"COST SUMMARY",null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS",null,null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS",null,null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS"]
[null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"}]
[null,null,null,null,null,null,null,null,null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"}]
[null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"}]
[null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,"Structure # 3 @ ",{"$f":"$C$8","v":"Sta. xx+xx"},null,null," ",null,null," "," ",null,null,"Structure # 3 @ ",{"$f":"$C$8","v":"Sta. xx+xx"},null,null,null,null,null,null,null,null,null,"Structure # 3 @ ",{"$f":"$C$8","v":"Sta. xx+xx"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Senior","Project","Admin.","Senior","Engineer","Senior","Designer","Total",null,null,null,"Senior","Project","Admin.","Senior","Engineer","Senior","Designer","Total",null,null,null,"Senior","Project","Admin.","Senior","Engineer","Senior","Designer","Total"]
[null,"Structure # 3 @ ","Sta. xx+xx",null,null,null,null,null,null,null,null,null,"Project","Manager","Assistant","Engineer",null,"Designer",null,"Hr's","A. Superstructure TS&L (Bridge)",null,null,"Project","Manager","Assistant","Engineer",null,"Designer",null,"Hr's",null,null,null,"Project","Manager","Assistant","Engineer",null,"Designer",null,"Hr's"]
[null,null,null,null,null,null,null,null,null,"A. Span Arrangement Study",null,null,"Manager",null,null,null," ",null," ",null,"     1) Superstructure  Analysis",null,null,"Manager",null,null,null," ",null," ",null,"A. Final Detail Bridge Plans",null,null,"Manager",null,null,null," ",null," "]
[null,"Classification",null,"Labor-hrs",null,"**Rate","Direct Labor Cost",null,null,"     1) Pre-Span Arrangement Site Visit",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M10:S10),0.25)","v":0},"           a. Concrete Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(X10:AD10),0.25)","v":0},"    1) Final Detail Plans",null,null," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null,null,null,null,"     2) Span  Arrangement Alternatives for",null,null,null,null,null,null,null,null,null," ","           b. Steel Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(X11:AD11),0.25)","v":0},"       a. General Layout",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI11:AO11)","v":0}]
[null,"Senior Project Manager",null,{"$f":"AI64","v":0},null,{"$f":"+'Fee Summary'!G11","v":0},{"$f":"D12*F12","v":0},null,null,"           a. Concrete Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M12:S12),0.25)","v":0},"     2) Superstructure Design",null,null,null,null,null,null,null,null,null," ","       b. General Notes",null,null,null,null,null,null,null,null,null,0]
[null,"Project Manager",null,{"$f":"AJ64","v":0},null,{"$f":"+'Fee Summary'!G12","v":0},0,null,null,"           b. Steel Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M13:S13),0.25)","v":0},"           a. Concrete Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(X13:AD13),0.25)","v":0},"       c. Quantities",null,null,null,null,null,null,null,null,null,0]
["*","Administrative Assistant",null,{"$f":"AK64","v":0},null,{"$f":"+'Fee Summary'!G13","v":0},0,null,null,"     3) Plan View",null,null,null,null,null,null,null,null,null,null,"           b. Steel Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(X14:AD14),0.25)","v":0},"       d. Piling Layout",null,null,null,null,null,null,null,null,null,0]
[null,"Senior Engineer",null,{"$f":"AL64","v":0},null,{"$f":"+'Fee Summary'!G14","v":0},0,null,null,"           a. Concrete Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M15:S15),0.25)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE10:AE14)","v":0},"       e. Abutments",null,null,null,null,null,null,null,null,null,0]
[null,"Engineer",null,{"$f":"AM64","v":0},null,{"$f":"+'Fee Summary'!G15","v":0},0,null,null,"           b. Steel Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M16:S16),0.25)","v":0},"B. Substructure TS&L (Bridge)",null,null,null,null,null,null,null,null,null,null,"       f. Wingwalls",null,null,null,null,null,null,null,null,null,0]
["*","Senior Designer",null,{"$f":"AN64","v":0},null,{"$f":"+'Fee Summary'!G17","v":0},0,null,null,"     4) Elevation View",null,null,null,null,null,null,null,null,null,null,"     1) Substructure  Analysis",null,null,null,null,null,null,null,null,null,null,"      g. Piers",null,null,null,null,null,null,null,null,null,0]
["*","Designer",null,{"$f":"AO64","v":0},null,{"$f":"+'Fee Summary'!G18","v":0},0,null,null,"           a. Concrete Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M18:S18),0.25)","v":0},"           a. Concrete Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(X18:AD18),0.25)","v":0},"      h. Shaft Details",null,null,null,null,null,null,null,null,null,0]
[" "," ",null,{"$f":"SUM(D12:D18)","v":0},null,null,{"$f":"SUM(G12:G18)","v":0},null,null,"           b. Steel Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M19:S19),0.25)","v":0},"           b. Steel Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(X19:AD19),0.25)","v":0},"       i. Framing Plans",null,null,null,null,null,null,null,null,null,0]
[null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T10:T19)","v":0},"     2) Substructure Design",null,null,null,null,null,null,null,null,null,null,"       j. Girder Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"B. Superstructure Analysis",null,null,null,null,null,null,null,null,null,null,"           a. Concrete Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(X21:AD21),0.25)","v":0},"      k. Structure Details",null,null,null,null,null,null,null,null,null,0]
[null,null," ","Overhead Factor",null,{"$f":"'Fee Summary'!$Y$25","v":1.8},{"$f":"G19*F22","v":0},null,null,"           a. Concrete Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M22:S22),0.25)","v":0},"           b. Steel Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(X22:AD22),0.25)","v":0},"       l. Camber Details",null,null,null,null,null,null,null,null,null,0]
[null,null,"*","Overtime",null,null,{"$f":"+G37","v":0},null,null,"           b. Steel Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M23:S23),0.25)","v":0},"     3) Substructure Drawings",null,null,null,null,null,null,null,null,null,null,"      m. Bearing Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Subtotal",null,{"$f":"SUM(G19:G23)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T22:T23)","v":0},"           a. Concrete Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(X24:AD24),0.25)","v":0},"       n. Expansion Dam Details",null,null,null,null,null,null,null,null,null,0]
[null," ",null," ",null,null," ",null,null,"C. Substructure Investigation",null,null,null,null,null,null,null,null,null,null,"           b. Steel Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(X25:AD25),0.25)","v":0},"       o. Deck Drainage Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Profit",null,{"$f":"+'Fee Summary'!Z25","v":0.1},{"$f":"SUM(G24:G25)*F26","v":0},null,null,"     1) Foundation Types",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE18:AE25)","v":0},"       p. Inspection Walkway Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"SUM(G24:G26)","v":0},null,null,"           a. Concrete Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M27:S27),0.25)","v":0},"C. Report Preparation and Submittal",null,null,null,null,null,null,null,null,null,null,"       q. Truss Stress Sheet",null,null,null,null,null,null,null,null,null,0]
[null,null,"***","FCCM Factor",null,{"$f":"+'Fee Summary'!AA25","v":0},{"$f":"G19*F28","v":0},null,null,"           b. Steel Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M28:S28),0.25)","v":0},"     1) Situation Plans",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(X28:AD28),0.25)","v":0},"       r. Truss Framing Plan",null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Total Structure #1",null,null,{"$f":"SUM(G27:G28)","v":0},null,null," ",null,null,null,null,null,null,null,null,null,{"$f":"SUM(T27:T28)","v":0},"     2) Superstructure Typical",null,null,null,null,null,null,null,null,null,0,"       s. Truss Cross Section",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"D. Preliminary Cost Estimate",null,null,null,null,null,null,null,null,null,null,"     3) Temporary Detour Plans",null,null,null,null,null,null,null,null,null,0,"       t. Truss Joint Detail",null,null,null,null,null,null,null,null,null,0]
[null,"*OVERTIME",null,null,null,null,null,null,null,"           a. Concrete Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M31:S31),0.25)","v":0},"     4) Boring Lithology Plots",null,null,null,null,null,null,null,null,null,0,"       u. Truss Bracing Details",null,null,null,null,null,null,null,null,null,0]
[null,"Classification",null,"OT Hours",null,"** OT Rate","OT Direct Cost",null,null,"           b. Steel Alternates",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M32:S32),0.25)","v":0},"     5) Geotechnical Report",null,null,null,null,null,null,null,null,null,0,"       v. Floor Beam Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,{"$f":"SUM(T31:T32)","v":0},"     6) Framing Plan",null,null,null,null,null,null,null,null,null,0,"      w. Stringer Details",null,null,null,null,null,null,null,null,null,0]
[null,"Administrative Assistant",null,null,{"$f":"+IF(D14=0, ,D34/D14)","v":0},{"$f":"+'Fee Summary'!$P$11","v":0},{"$f":"+D34*F34","v":0},null,null,"E.  Report Preparation",null,null,null,null,null,null,null,null,null,null,"     7) Substructure Layout",null,null,null,null,null,null,null,null,null,0,"       x. Erection Details",null,null,null,null,null,null,null,null,null,0]
[null,"Senior Designer",null,null,{"$f":"+IF(D17=0, ,D35/D17)","v":0},{"$f":"+'Fee Summary'!$P$12","v":0},{"$f":"+D35*F35","v":0},null,null,"           a. Profile of Existing Structure",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M35:S35),0.25)","v":0},"     8) Report Preparation",null,null,null,null,null,null,null,null,null,0,"       y. Post-Tensioning Details",null,null,null,null,null,null,null,null,null,0]
[null,"Designer",null,null,{"$f":"+IF(D18=0, ,D36/D18)","v":0},{"$f":"+'Fee Summary'!$P$13","v":0},{"$f":"+D36*F36","v":0},null,null,"           b. Span Arrangement Report",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M36:S36),0.25)","v":0},"     9) Special Provision",null,null,null,null,null,null,null,null,null,0,"       z. Deck Plan",null,null,null,null,null,null,null,null,null,0]
[null,null,"Total",{"$f":"+SUM(D34:D36)","v":0},null,null,{"$f":"+SUM(G34:G36)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T35:T36)","v":0},"     10) Expansion Joint",null,null,null,null,null,null,null,null,null,0,"    aa. Deck Cross Section",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"F. Span Arrangement Field Review",null,null,null,null,null,null,null,null,null,null,"     11) Deck Drains",null,null,null,null,null,null,null,null,null,0,"    bb. Deck Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"     1) Span Arrangement Review",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(M39:S39),0.25)","v":0},"     12) Bearing",null,null,null,null,null,null,null,null,null,0,"    cc. Deck Elevation Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     13) Quantity Estimate",null,null,null,null,null,null,null,null,null,0,"    dd. Reinforcing Steel Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     14) Cost Estimate",null,null,null,null,null,null,null,null,null,0,"    ee. Approach Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(M10:M39)","v":0},0,0,0,0,0,0,{"$f":"+SUM(M42:S42)","v":0},"     15) Plan Submittal Preparation",null,null,null,null,null,null,null,null,null,0,"     ff. Situation Plan",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE28:AE42)","v":0},"  gg. Load Rating Plan Sheet ",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D. Log, Tip & Type Mtg.",null,null,null,null,null,null,null,null,null,null,"  hh. Jacking Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     1) Log, Tip and Type Meeting",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(X45:AD45),0.25)","v":0},"    ii. Lighting /Sign Support Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,"    jj. Stay-In-Place Form Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E. TS&L Review Meeting",null,null,null,null,null,null,null,null,null,null,"  kk. Special Provision(s)",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     1) TS&L Review Meeting",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(X48:AD48),0.25)","v":0},"    ll. Borings",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,"B. Bridge Rating",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP11:AP48)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    1) Bridge Rating Plans"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(X10:X48)","v":0},0,0,0,0,0,0,{"$f":"SUM(X51:AD51)","v":0},"       a. Prepare Section Property Sheets",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI51:AO51)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"       b. Bridge Rating Calculations",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI52:AO52)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP51:AP52)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C. Final Detail Bridge Plans Review"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     1) Final Detail Bridge Plans Review",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI55:AO55)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     2) Plan Submittal Preparation",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI56:AO56)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP55:AP56)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D. Final Cost Estimates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     1) Structures",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI59:AO59)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(AI10:AI60)","v":0},0,0,0,0,0,0,{"$f":"SUM(AI62:AO62)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"+M42+X51+AI62","v":0},0,0,0,0,0,0,{"$f":"SUM(AI64:AO64)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AP$64=0,0,AI64/$AP$64)","v":0},{"$f":"IF($AP$64=0,0,AJ64/$AP$64)","v":0},0,0,0,0,0]

{"sheet":"MiscSTR","index":27,"n_rows":61,"n_cols":43,"rows_kept":61,"cut":false,"hidden":false,"merged":[[7,0,7,9],[28,4,28,6]]}
[null,null,null,null,null,"MISCELLANIOUS STRUCTURES ",null,null,null,null,null,null,null,null,null," T S & L ( Miscellaneous Structures)",null,null,null,null,null,null,null,null,null,null," T S & L ( Miscellaneous Structures)",null,null,null,null,null,null,null,null,null,null,"CONTRACT PLANS -(Miscellaneous Structures Final Tracings)"]
[" ",null,null,null,null,"COST SUMMARY",null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS",null,null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS",null,null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS"]
[null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"}]
[null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"}]
[null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"}]
[null,null,null,null," "," ",null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,"Senior","Project","Admin.","Senior","Engineer","Senior","Designer","Total",null,null,null,"Senior","Project","Admin.","Senior","Engineer","Senior","Designer","Total"]
[" ",null,null,null,null," ",null,null,null,null," ",null,null,"Senior","Project","Admin.","Senior","Engineer","Senior","Designer","Total",null,null,null,"Project","Manager","Assistant","Engineer",null,"Designer",null,"Hr's",null,null,null,"Project","Manager","Assistant","Engineer",null,"Designer",null,"Hr's"]
["Drainage Structure or Retaining Wall @ Sta. xx+xx",null,null,null,null,null,null,null,null,null,null,null,null,"Project","Manager","Assistant","Engineer",null,"Designer",null,"Hr's","A. TS&L  Layout  (Retaining Wall Systems)",null,null,"Manager",null,null,null," ",null," ",null,null,null,null,"Manager",null,null,null," ",null," "]
[" ",null,null,null,null,null,null,null,null,null,"A. TS&L Layouts  (Drainage Structures)",null,null,"Manager",null,null,null," ",null," ",null,"     1) Structural Layouts",null,null,null,null,null,null,null,null,null,null,"A. Miscellaneous Structure Plans (Retaining Wall Systems)"]
[null,"Classification",null,null,"Labor-hrs",null,"**Rate","Direct Labor Cost",null,null,"     1) Structural Layouts",null,null,null,null,null,null,null,null,null,null,"           a.  Proprietary Alternatives",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(Y10:AE10),0.25)","v":0},"    1)  Proprietary Alternatives"]
[null,null,null,null,null,null,null,null,null,null,"           a.  Proprietary Alternatives",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(N11:T11),0.25)","v":0},"           b. Structural Design Alternatives",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(Y11:AE11),0.25)","v":0},"          a. General Notes",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(AJ11:AP11),0.25)","v":0}]
[null,"Senior Project Manager",null,null,{"$f":"SUM(N40,Y39,AJ58)","v":0},null,{"$f":"+'Fee Summary'!G11","v":0},{"$f":"CEILING(E12*G12,0.01)","v":0},null,null,"           b. Structural Design Alternatives",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(N12:T12),0.25)","v":0},"     2) Structural Types",null,null,null,null,null,null,null,null,null,null,"          b. Quantities",null,null,null,null,null,null,null,null,null,0]
[null,"Project Manager",null,null,{"$f":"SUM(O40,Z39,AK58)","v":0},null,{"$f":"+'Fee Summary'!G12","v":0},0,null,null,"     2) Structural Types",null,null,null,null,null,null,null,null,null,null,"           a.  Proprietary Alternatives",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(Y13:AE13),0.25)","v":0},"          c. Plan View ",null,null,null,null,null,null,null,null,null,0]
["*","Administrative Assistant",null,null,{"$f":"SUM(P40,AA39,AL58)","v":0},null,{"$f":"+'Fee Summary'!G13","v":0},0,null,null,"           a.  Proprietary Alternatives",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(N14:T14),0.25)","v":0},"           b. Structural Design Alternatives",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(Y14:AE14),0.25)","v":0},"          d. Elevation View",null,null,null,null,null,null,null,null,null,0]
[null,"Senior Engineer",null,null,{"$f":"SUM(Q40,AB39,AM58)","v":0},null,{"$f":"+'Fee Summary'!G14","v":0},0,null,null,"           b. Structural Design Alternatives",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(N15:T15),0.25)","v":0}," ",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF10:AF14)","v":0},"          e. Piling Layout",null,null,null,null,null,null,null,null,null,0]
[null,"Engineer",null,null,{"$f":"SUM(R40,AC39,AN58)","v":0},null,{"$f":"+'Fee Summary'!G15","v":0},0,null,null," ",null,null,null,null,null,null,null,null,null,{"$f":"SUM(U11:U15)","v":0},"B. Preliminary TS&L Design (Retaining Wall Systems)",null,null,null,null,null,null,null,null,null,null,"          f. Structural Details",null,null,null,null,null,null,null,null,null,0]
["*","Senior Designer",null,null,{"$f":"SUM(S40,AD39,AO58)","v":0},null,{"$f":"+'Fee Summary'!G17","v":0},0,null,null,"B. Preliminary TS&L Design (Drainage Structures)",null,null,null,null,null,null,null,null,null,null,"     1) Structural Analysis",null,null,null,null,null,null,null,null,null,null,"          g. Foundation Details",null,null,null,null,null,null,null,null,null,0]
["*","Designer",null,null,{"$f":"SUM(T40,AE39,AP58)","v":0},null,{"$f":"+'Fee Summary'!G18","v":0},0,null,null,"     1) Structural Analysis",null,null,null,null,null,null,null,null,null,null,"           a.  Proprietary Alternatives",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(Y18:AE18),0.25)","v":0},"          h. Boring Details",null,null,null,null,null,null,null,null,null,0]
[" "," ",null,null,{"$f":"SUM(E12:E18)","v":0}," ",null,{"$f":"SUM(H12:H18)","v":0},null,null,"           a.  Proprietary Alternatives",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(N19:T19),0.25)","v":0},"           b. Structural Design Alternatives",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(Y19:AE19),0.25)","v":0}," ",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ11:AQ18)","v":0}]
[" "," ",null,null,null,null,null,null,null,null,"           b. Structural Design Alternatives",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(N20:T20),0.25)","v":0},"     2) Structural Design",null,null,null,null,null,null,null,null,null,null,"     2) Structural Design Alternatives"]
[null,null,null,null,null,null,null,null,null,null,"     2) Structural Design",null,null,null,null,null,null,null,null,null,null,"           a.  Proprietary Alternatives",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(Y21:AE21),0.25)","v":0},"          a. General Notes",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(AJ21:AP21),0.25)","v":0}]
[null,null,null," ","Overhead Factor",null,{"$f":"'Fee Summary'!$Y$25","v":1.8},{"$f":"CEILING(H19*G22,0.01)","v":0},null,null,"           a.  Proprietary Alternatives",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(N22:T22),0.25)","v":0},"           b. Structural Design Alternatives",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(Y22:AE22),0.25)","v":0},"          b. Quantities",null,null,null,null,null,null,null,null,null,0]
[null,null,null,"*","Overtime",null,null,{"$f":"+H37","v":0},null,null,"           b. Structural Design Alternatives",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(N23:T23),0.25)","v":0},"     3) Structural Typicals",null,null,null,null,null,null,null,null,null,null,"          c. Plan View ",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Subtotal",null,{"$f":"SUM(H19:H23)","v":0},null,null,"     3) Structural Typicals",null,null,null,null,null,null,null,null,null,null,"           a.  Proprietary Alternatives",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(Y24:AE24),0.25)","v":0},"          d. Elevation View",null,null,null,null,null,null,null,null,null,0]
[null," ",null,null," ",null,null," ",null,null,"           a.  Proprietary Alternatives",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(N25:T25),0.25)","v":0},"           b. Structural Design Alternatives",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(Y25:AE25),0.25)","v":0},"          e. Piling Layout",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Profit",null,{"$f":"'Fee Summary'!$Z$25","v":0.1},{"$f":"CEILING(SUM(H24:H25)*G26,0.01)","v":0},null,null,"           b. Structural Design Alternatives",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(N26:T26),0.25)","v":0},"     4) Log, Tip and Type Meeting",null,null,null,null,null,null,null,null,null,null,"          f. Structural Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,{"$f":"SUM(H24:H26)","v":0},null,null,"     4) Log, Tip and Type Meeting",null,null,null,null,null,null,null,null,null,null,"           a.  Log, Tip and Type Meeting",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(Y27:AE27),0.25)","v":0},"          g. Reinforcing Steel Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,"***","FCCM Factor",null,{"$f":"'Fee Summary'!AA25","v":0},{"$f":"CEILING(G28*H19,0.01)","v":0},null,null,"           a.  Log, Tip and Type Meeting",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(N28:T28),0.25)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF18:AF27)","v":0},"          h. Boring Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Total Miscellaneous Structures",null,null,{"$f":"SUM(H27:H28)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U19:U28)","v":0},"C. Report Preparation & Submission (Retaining Wall Systems)",null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ21:AQ28)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"C. Report Preparation & Submission (Drainage Structures)",null,null,null,null,null,null,null,null,null," ","     1) Plan and Elevation Views",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(Y30:AE30),0.25)","v":0},"B. Miscellaneous Structure Plans (Drainage Structures)"]
[null,"*OVERTIME",null,null,null,null,null,null,null,null,"     1) Plan and Elevation Views",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(N31:T31),0.25)","v":0},"     2) Temporary Detour Plans",null,null,null,null,null,null,null,null,null,0,"    1)  Proprietary Alternatives"]
[null,"Classification",null,null,"OT Hours",null,"** OT Rate","OT Direct Cost",null,null,"     2) Temporary Detour Plans",null,null,null,null,null,null,null,null,null,0,"     3) Geotechnical Report",null,null,null,null,null,null,null,null,null,0,"          a. General Notes",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(AJ32:AP32),0.25)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"     3) Geotechnical Report",null,null,null,null,null,null,null,null,null,0,"     4) Report Preparation",null,null,null,null,null,null,null,null,null,0,"          b. Quantities",null,null,null,null,null,null,null,null,null,0]
[null,"Administrative Assistant",null,null,null,{"$f":"+IF(E14=0, ,E34/E14)","v":0},{"$f":"+'Fee Summary'!$P$11","v":0},{"$f":"+E34*G34","v":0},null,null,"     4) Report Preparation",null,null,null,null,null,null,null,null,null,0,"     5) Special Provision",null,null,null,null,null,null,null,null,null,0,"          c. Plan View ",null,null,null,null,null,null,null,null,null,0]
[null,"Senior Designer",null,null,null,{"$f":"+IF(E17=0, ,E35/E17)","v":0},{"$f":"+'Fee Summary'!$P$12","v":0},{"$f":"+E35*G35","v":0},null,null,"     5) Special Provision",null,null,null,null,null,null,null,null,null,0,"     6) Quantity Estimate",null,null,null,null,null,null,null,null,null,0,"          d. Elevation View",null,null,null,null,null,null,null,null,null,0]
[null,"Designer",null,null,null,{"$f":"+IF(E18=0, ,E36/E18)","v":0},{"$f":"+'Fee Summary'!$P$13","v":0},{"$f":"+E36*G36","v":0},null,null,"     6) Quantity Estimate",null,null,null,null,null,null,null,null,null,0,"     7) Cost Estimate",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(Y36:AE36),0.25)","v":0},"          e. Structural Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Total",{"$f":"+SUM(E34:E36)","v":0},null,null,{"$f":"+SUM(H34:H36)","v":0},null,null,"     7) Cost Estimate",null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF30:AF36)","v":0},"          f. Reinforcing Steel Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U31:U37)","v":0},null,null,null,null,null,null,null,null,null,null,null,"          g. Boring Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(Y10:Y36)","v":0},0,0,0,0,0,0,{"$f":"SUM(Y39:AE39)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ32:AQ38)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(N11:N37)","v":0},{"$f":"SUM(O11:O37)","v":0},{"$f":"SUM(P11:P37)","v":0},{"$f":"SUM(Q11:Q37)","v":0},{"$f":"SUM(R11:R37)","v":0},{"$f":"SUM(S11:S37)","v":0},0,{"$f":"SUM(N40:T40)","v":0},null,null,null,null,null,null,null,null,null,null,null,"     2) Structural Design Alternatives"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          a. General Notes",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(AJ41:AP41),0.25)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          b. Quantities",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          c. Plan View ",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          d. Elevation View",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          e. Structural Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          f. Reinforcing Steel Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          g. Boring Details",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ41:AQ47)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C. Final Detail Plans Review"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     1) Final Detail Plans Review",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(AJ50:AP50),0.25)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     2) Plan Submittal Preparation",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(AJ51:AP51),0.25)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ50:AQ51)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D. Final Cost Estimates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     1) Drainage Structures",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(AJ54:AP54),0.25)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     2) Retaining Wall Structures",null,null,null,null,null,null,null,null,null,{"$f":"CEILING(SUM(AJ55:AP55),0.25)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null," "," ",null,{"$f":"SUM(AQ54:AQ55)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"+SUM(AJ11:AJ55)","v":0},{"$f":"+SUM(AK11:AK55)","v":0},{"$f":"+SUM(AL11:AL55)","v":0},0,0,0,0,{"$f":"ROUND(SUM(SUM(AQ11:AQ18,AQ21:AQ28,AQ32:AQ38,AQ41:AQ47,AQ50:AQ51,AQ54:AQ55)),0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"+N40+Y39+AJ58","v":0},0,0,0,0,0,0,{"$f":"SUM(AJ60:AP60)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AQ$60=0,0,AJ60/$AQ$60)","v":0},{"$f":"IF($AQ$60=0,0,AK60/$AQ$60)","v":0},0,0,0,0,{"$f":"IF($AQ$60=0,0,AP60/$AQ$60)","v":0}]

{"sheet":"SPECIALIZED SERVICE","index":28,"n_rows":51,"n_cols":42,"rows_kept":51,"cut":false,"hidden":false,"merged":[[29,4,29,6],[4,1,4,3],[5,1,5,3],[45,33,45,36],[14,33,14,36],[15,33,15,36],[19,33,19,36],[20,33,20,36],[24,33,24,36],[25,33,25,36],[29,33,29,36],[30,33,30,36],[34,33,34,36],[35,33,35,36],[39,33,39,36],[40,33,40,36],[45,39,45,40],[48,39,48,40],[44,33,44,36],[14,39,14,40],[15,39,15,40],[19,39,19,40],[20,39,20,40],[24,39,24,40],[25,39,25,40],[29,39,29,40],[30,39,30,40],[34,39,34,40],[35,39,35,40],[39,39,39,40],[40,39,40,40],[44,39,44,40]]}
["NOTE:","THIS TAB IS ONLY TO BE UTILIZED WITH AUTHORIZATION  ",null,null,null,null,null,null,null,null,"NOTE: ","THIS TAB IS ONLY TO BE UTILIZED WITH AUTHORIZATION  ",null,null,null,null,null,null,null,null,null,"NOTE:","THIS TAB IS ONLY TO BE UTILIZED WITH AUTHORIZATION  ",null,null,null,null,null,null,null,null,null,"NOTE:","THIS TAB IS ONLY TO BE UTILIZED WITH AUTHORIZATION  "]
[null,"BY WVDOH",null,null,null,null,null,null,null,null,null,"BY WVDOH",null,null,null,null,null,null,null,null,null,null,"BY WVDOH",null,null,null,null,null,null,null,null,null,null,"BY WVDOH"]
[]
["AUTHORIZATION",null,null,null,null,"SPECIALIZED SERVICE/TASK",null,null,null,null,null,null,null,null,null,"SPECIALIZED SERVICE/TASK",null,null,null,null,null,null,null,null,null,null,null,"SPECIALIZED SERVICE/TASK",null,null,null,null,null,null,null,null,null,"SPECIALIZED SERVICE/TASK"]
["BY:",null,null,null,null,"SERVICE/TASK NAME HERE",null,null,null,null,null,null,null,null,null,{"$f":"$F$5","v":"SERVICE/TASK NAME HERE"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$5","v":"SERVICE/TASK NAME HERE"},null,null,null,null,null,null,null,null,null,{"$f":"+F5","v":"SERVICE/TASK NAME HERE"}]
["DATE:",null,null,null,null,"COST SUMMARY",null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN HOURS",null,null,null,null,null,null,null,null,null,null,null,"DIRECT LABOR TIME IN MAN HOURS",null,null,null,null,null,null,null,null,null,"DIRECT NONSALARY COST"]
[null,null,null,null,null,{"$f":"+'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,{"$f":"+'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"},null,null,null,null,null,null,null,null,null,{"$f":"+'Cover Sht'!$A$15","v":"NAME OF PROJECT PROVIDED BY DEPARTMENT"}]
[null,null,null,null,null,null,null,null,null,null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,null,null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"}]
[null,"State Project:",{"$f":"'Cover Sht'!$E$18","v":"X"},null,null,"County:",{"$f":"'Cover Sht'!$D$21","v":"x"},null,null,null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"}]
[null,"Federal Project:",{"$f":"'Cover Sht'!$E$19","v":"x"},null,null,"Consultant Firm:",{"$f":"'Cover Sht'!$A$27","v":"[Consulting Firm's Name]"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hr's",null,null,null,null,null,null,null,null,null,null,"Hr's"," ","1. To Be Completed"]
[null,"Classification",null,null,"Labor-hrs",null,"**Rate","Direct Labor Cost"]
[null,null,null,null,null,null,null,null,null,null,"A. TO BE COMPLETED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To Be Completed"]
[null,"Enter classification",null,null,{"$f":"Y50","v":0},null,0,{"$f":"+E14*G14","v":0},null,null,"    1) TO BE COMPLETED",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N14:T14)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y14:AE14)","v":0},null," Equipment Rental (Type) or Other Items",null,null,null,"Days","Rate/Day"]
[null,"Enter classification",null,null,{"$f":"Z50","v":0},null,0,{"$f":"+E15*G15","v":0},null,null,"    2) TO BE COMPLETED",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N15:T15)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y15:AE15)","v":0},null,null,null,null,null,null,0,"=",null,{"$f":"AL15*AM15","v":0}]
[null,"Enter classification",null,null,{"$f":"AA50","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"=",null,{"$f":"AL16*AM16","v":0}]
[null,"Enter classification",null,null,{"$f":"AB50","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AP15:AP16)","v":0}]
[null,"Enter classification",null,null,{"$f":"AC50","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,"To Be Completed"]
[null,"Enter classification",null,null,{"$f":"AD50","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null," Equipment Rental (Type) or Other Items",null,null,null,"Days","Rate/Day"]
[" ","Enter classification",null,null,{"$f":"AE50","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"=",null,{"$f":"AL20*AM20","v":0}]
[null," ",null,null,{"$f":"+SUM(E14:E20)","v":0},null,null,{"$f":"+SUM(H14:H20)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"=",null,{"$f":"AL21*AM21","v":0}]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AP20:AP21)","v":0}]
[null,null,null," ","Overhead Factor",null,{"$f":"'Fee Summary'!$Y$25","v":1.8},{"$f":"H21*G23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,"To Be Completed"]
[null,null,null,"*","Overtime",null,null,{"$f":"+H38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null," Equipment Rental (Type) or Other Items",null,null,null,"Days","Rate/Day"]
[null,null,null,null,null,"Subtotal",null,{"$f":"SUM(H21:H24)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"=",null,{"$f":"AL25*AM25","v":0}]
[null,null,null,null," ",null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"=",null,{"$f":"AL26*AM26","v":0}]
[null," ",null,null,"Profit",null,{"$f":"+'Fee Summary'!Z25","v":0.1},{"$f":"SUM(H25:H26)*G27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AP25:AP26)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(H25:H27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,"To Be Completed"]
[null,null,null,"***","FCCM Factor",null,{"$f":"+'Fee Summary'!AA25","v":0},{"$f":"H21*G29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null," Equipment Rental (Type) or Other Items",null,null,null,"Days","Rate/Day"]
[null,null,null,null,"Total Specialized Service",null,null,{"$f":"SUM(H28:H29)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"=",null,{"$f":"AL30*AM30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"=",null,{"$f":"AL31*AM31","v":0}]
[null,"*OVERTIME",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AP30:AP31)","v":0}]
[null,"Classification",null,null,"OT Hours",null,"** OT Rate","OT Direct Cost",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,"To Be Completed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null," Equipment Rental (Type) or Other Items",null,null,null,"Days","Rate/Day"]
[null,"Enter classification",null,null,null,null,0,{"$f":"+E35*G35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"=",null,{"$f":"AL35*AM35","v":0}]
[null,"Enter classification",null,null,null,null,0,{"$f":"+E36*G36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"=",null,{"$f":"AL36*AM36","v":0}]
[null,"Enter classification",null,null,null,null,0,{"$f":"+E37*G37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AP35:AP36)","v":0}]
[null,null,null,"Total",{"$f":"+SUM(E35:E37)","v":0},null,null,{"$f":"+SUM(H35:H37)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,"To Be Completed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null," Equipment Rental (Type) or Other Items",null,null,null,"Days","Rate/Day"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"=",null,{"$f":"AL40*AM40","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"=",null,{"$f":"AL41*AM41","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AP40:AP41)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,"To Be Completed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null," Equipment Rental (Type) or Other Items",null,null,null,"Days","Rate/Day"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"=",null,{"$f":"AL45*AM45","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"=",null,{"$f":"AL46*AM46","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AP45:AP46)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0," ",null,"Subtotal",{"$f":"(SUM(Y14:Y46))","v":0},{"$f":"(SUM(Z14:Z46))","v":0},0,0,0,0,{"$f":"(SUM(AE14:AE46))","v":0},{"$f":"SUM(Y48:AE48)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total","=",null,{"$f":"AP17+AP22+AP27+AP32+AP37+AP42+AP47","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(N14:N48)","v":0},{"$f":"SUM(O14:O48)","v":0},0,0,0,0,0,{"$f":"SUM(N50:T50)","v":0},null,null,"Total",{"$f":"CEILING(Y48+N50,0.25)","v":0},0,0,0,0,0,0,{"$f":"SUM(Y50:AE50)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$50=0,0,Y50/$AF$50)","v":0},{"$f":"IF($AF$50=0,0,Z50/$AF$50)","v":0},{"$f":"IF($AF$50=0,0,AA50/$AF$50)","v":0},{"$f":"IF($AF$50=0,0,AB50/$AF$50)","v":0},0,0,0]

{"sheet":"OH Certification","index":29,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}