{"text_format":"1","workbook":"xlsx","n_sheets":18,"sheets":["Instructions","Cost Estimate Summary","Inflation Summary & Upload","Inflation Tables","CEWB Translation Sheet","Culpeper Workbook","Suggested Contingencies","CN Estimate Tool","Quantity Calculations","Earthwork","Suggested Values","Unit Prices","Unit Cost Norms","FormData","PE Estimate Tool","PE % Check","PE Form Data","PE Hour Norms"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":5,"defined_names":275,"comments":7,"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":"Instructions","index":0,"n_rows":43,"n_cols":8,"rows_kept":43,"cut":false,"hidden":false,"merged":[[42,1,43,4],[9,7,17,11],[8,7,8,11],[1,0,2,5],[5,1,5,4],[7,1,41,4],[6,1,6,4]]}
[]
["CULPEPER CONCEPT ESTIMATE WORKBOOK"]
[]
[]
[]
[null,"INSTRUCTIONS"]
[null,"Follow these steps:"]
[null,"1. Enable macros & active content.\n2. The next tab is the Cost Estimate Summary, also known as the VDOT Cost Estimate Workbook or CEWB. It will auto-populate as you fill out the other tabs and should not be modified.\n3. Enter the Project Information, RW Estimate, and Project Schedule on the Culpeper Workbook tab.\n4. Go to the CN Estimate Tool tab and follow the directions to complete the CN estimate.\n5. Go to the PE Estimate Tool tab and complete the PE Estimate.   \n6. Review the Suggested Contingencies tab. Consider the level of risk and estimate quality when finalizing contingencies for PE, RW, and CN. Moderately complex and most complex projects may need additional contingency analysis in accordance with the VDOT Cost Estimating Manual.\n7. Go back to the Culpeper Workbook tab to review the overall project contingency, and compare to the low, MLE, and high values in accordance with the VDOT Cost Estimating Manual. Adjust contingencies as necessary. Contingencies beyond the low and high values require VDOT Administration approval.  \n8. All known assumptions and risks should be listed in a separate document filed with the project.   \n9. The entire estimate, with the assumptions and risks document, must be reviewed by another engineer.\n10. Press the \"Print Workbook\" button to PDF the needed sheets and include with the Cost Estimate Package. The dark green fields in the Project Estimate table on the Culpeper Workbook tab can be entered into the Smart Portal for funding applications."]
[null,null,null,null,null,null,null,"ENABLING MACROS"]
[null,null,null,null,null,null,null,"If you are having trouble enabling macros in Excel, the following steps might help:\n1. Save the Workbook in a good location\n2. In Excel, go to File > Options > Trust Center > Trust Center Settings > Trusted Locations\n3. Click on Add New Location and enter the folder address where the workbook is saved"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Contact Justin.Warfield@vdot.virginia.gov with questions or errors in the workbook."]

{"sheet":"Cost Estimate Summary","index":1,"n_rows":254,"n_cols":21,"rows_kept":254,"cut":false,"hidden":false,"merged":[[95,4,95,5],[91,1,91,3],[91,4,91,6],[96,1,96,3],[96,4,96,6],[92,1,92,2],[93,1,93,2],[94,1,94,2],[1,1,1,7],[2,2,2,3],[3,2,3,3],[9,3,9,7],[9,1,9,2],[8,1,8,2],[7,1,7,7],[8,4,8,7],[5,3,5,4],[4,2,4,3],[24,1,24,4],[93,4,93,5],[94,4,94,5],[81,7,82,7],[81,1,82,4],[90,1,90,7],[26,1,28,1],[29,1,29,7],[30,4,30,7],[75,1,77,1],[65,1,65,2],[81,6,82,6],[92,4,92,5],[30,1,30,2],[37,1,37,2],[39,1,39,6],[43,1,43,7],[69,1,69,2],[67,1,67,4],[38,1,38,4],[64,3,64,4],[60,3,60,4],[44,4,44,7],[40,1,42,1]]}
[]
[null,"SYIP PROJECTS\nDETAILED PROJECT COST ESTIMATE SUMMARY\n(Version 2.1: 2/1/2023)",null,null,null,null,null,null,null,"Green Cells require input.  Allowance / Contingency are not necessarily required. All others are auto calculating.  Estimate to be entered based on current dollars and inflation will be applied at the bottom of this workbook for informational purposes only."]
[null,"Portal ID:",{"$f":"'CEWB Translation Sheet'!B4","v":0},null,null,"Project UPC:",{"$f":"'CEWB Translation Sheet'!D4","v":"N/A"},null,null,null,null,null,null,null,null,"Select Phase Risk Type Here (when using different contingency values for each discipline)",null,null,null,null,"Select Phase Risk Type Here (when using one phase contingency value)"]
[null,"Prepared By:",{"$f":"'CEWB Translation Sheet'!B5","v":0},null,null,"Milestone","Creation/Pre Scope",null,null,null,null,null,null,null,null,"Type 1 Percentage",null,"$",null,null,"Type 1 Percentage"]
[null,"Reviewed By:",{"$f":"'CEWB Translation Sheet'!B6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Type 2 Deterministic",null,"%",null,null,"Type 2 Deterministic"]
[null,"Project Location:",{"$f":"'CEWB Translation Sheet'!B7","v":"Locality"},{"$f":"'CEWB Translation Sheet'!C7","v":"Arlington County (00)"},null,"Tier Level",{"$f":"'CEWB Translation Sheet'!D6","v":1}]
[null,"Project Complexity Classification",{"$f":"'CEWB Translation Sheet'!B8","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Select"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Type 1 Percentage"]
[null,"Preliminary Engineering Phase ",null,7,"Do not enter a negative value for defined or allowance; Ensure input where required. If no value then enter \"0\" ",null,null,null,null,null,null,null,null,null,null,"Select",null,null,null,null,"Type 2 Deterministic"]
[null,"Project Estimate Component",null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage"]
[null,"Discipline","Source","Defined($)","Allowance*","Risk Type","Contingency  %           (Value of Risk)","Total",null,"Assumptions",null,null,null,null,null,"Lump Sum"]
[null,"Project Management",{"$f":"'CEWB Translation Sheet'!B13","v":"Culpeper Tool"},{"$f":"'CEWB Translation Sheet'!C13","v":45650},{"$f":"'CEWB Translation Sheet'!D13","v":0},null,null,{"$f":"IF(C12=\"Select\",0,(D12+E12))","v":45650},null,{"$f":"'CEWB Translation Sheet'!H13","v":"See PE Estimate Tool tab."}]
[null,"Roadway",{"$f":"'CEWB Translation Sheet'!B14","v":"Culpeper Tool"},{"$f":"'CEWB Translation Sheet'!C14","v":144210},{"$f":"'CEWB Translation Sheet'!D14","v":0},null,null,144210,null,{"$f":"'CEWB Translation Sheet'!H14","v":"See PE Estimate Tool tab."}]
[null,"Hydraulics",{"$f":"'CEWB Translation Sheet'!B15","v":"Culpeper Tool"},{"$f":"'CEWB Translation Sheet'!C15","v":35640},{"$f":"'CEWB Translation Sheet'!D15","v":0},null,null,35640,null,{"$f":"'CEWB Translation Sheet'!H15","v":"See PE Estimate Tool tab."}]
[null,"Utilities",{"$f":"'CEWB Translation Sheet'!B16","v":"Culpeper Tool"},{"$f":"'CEWB Translation Sheet'!C16","v":0},{"$f":"'CEWB Translation Sheet'!D16","v":0},null,null,0,null,{"$f":"'CEWB Translation Sheet'!H16","v":"See PE Estimate Tool tab."},null,null,null,null,null,"CEI Environmental Inspection\n(Enter %)"]
[null,"Traffic",{"$f":"'CEWB Translation Sheet'!B17","v":"Culpeper Tool"},{"$f":"'CEWB Translation Sheet'!C17","v":26025},{"$f":"'CEWB Translation Sheet'!D17","v":0},null,null,26025,null,{"$f":"'CEWB Translation Sheet'!H17","v":"See PE Estimate Tool tab."},null,null,null,null,null,"CEI VDOT or Locality\n(Enter %)"]
[null,"Structures/Bridges",{"$f":"'CEWB Translation Sheet'!B18","v":"Culpeper Tool"},{"$f":"'CEWB Translation Sheet'!C18","v":0},{"$f":"'CEWB Translation Sheet'!D18","v":0},null,null,0,null,{"$f":"'CEWB Translation Sheet'!H18","v":"See PE Estimate Tool tab."},null,null,null,null,null,"CEI Oversight Costs\n(Enter %)"]
[null,"Materials/Geotech",{"$f":"'CEWB Translation Sheet'!B19","v":"Culpeper Tool"},{"$f":"'CEWB Translation Sheet'!C19","v":28050},{"$f":"'CEWB Translation Sheet'!D19","v":0},null,null,28050,null,{"$f":"'CEWB Translation Sheet'!H19","v":"See PE Estimate Tool tab."}]
[null,"Survey/SUE/Quality Level A SUE",{"$f":"'CEWB Translation Sheet'!B20","v":"Culpeper Tool"},{"$f":"'CEWB Translation Sheet'!C20","v":16025},{"$f":"'CEWB Translation Sheet'!D20","v":0},null,null,16025,null,{"$f":"'CEWB Translation Sheet'!H20","v":"See PE Estimate Tool tab."}]
[null,"Environmental",{"$f":"'CEWB Translation Sheet'!B21","v":"Culpeper Tool"},{"$f":"'CEWB Translation Sheet'!C21","v":0},{"$f":"'CEWB Translation Sheet'!D21","v":0},null,null,0,null,{"$f":"'CEWB Translation Sheet'!H21","v":"See PE Estimate Tool tab."},null,null,null,null,null,"CEI Environmental Inspection\n(Enter Lump Sum)"]
[null,"Right of Way",{"$f":"'CEWB Translation Sheet'!B22","v":"Culpeper Tool"},{"$f":"'CEWB Translation Sheet'!C22","v":14400},{"$f":"'CEWB Translation Sheet'!D22","v":0},null,null,14400,null,{"$f":"'CEWB Translation Sheet'!H22","v":"See PE Estimate Tool tab."},null,null,null,null,null,"CEI VDOT or Locality\n(Enter Lump Sum)"]
[null,"Other",{"$f":"'CEWB Translation Sheet'!B23","v":"Culpeper Tool"},{"$f":"'CEWB Translation Sheet'!C23","v":0},{"$f":"'CEWB Translation Sheet'!D23","v":0},null,null,0,null,{"$f":"'CEWB Translation Sheet'!H23","v":"See PE Estimate Tool tab."},null,null,null,null,null,"CEI Oversight Costs\n(Enter Lump Sum)"]
[null,"VDOT PE Oversight on Local Assistance Projects","Total entered from LAD Spreadsheet",null,null,null,null,{"$f":"'CEWB Translation Sheet'!G24","v":0},null,{"$f":"'CEWB Translation Sheet'!H24","v":"See PE Estimate Tool tab."}]
[null,null,"SUBTOTAL PE PHASE ESTIMATE                                                 (Without Contingency)",{"$f":"SUM(D12:D22)","v":310000},{"$f":"SUM(E12:E22)","v":0},"Select Phase Risk Type Below",{"$f":"IF(F25=\"Type 1 Percentage\",\"Contingency  %                       (Value of Risk)\",IF(F25=\"Type 2 Deterministic\",\"Contingency  $                       (Value of Risk)\",\"Contingency\"))","v":"Contingency"}]
[null,"Phase Risk Type and Contingency (Value of Risk):                                                                                                                                                                                                                                                                                                                                                                                                              For Type 1 enter % amount;  For Type 2 enter $ amount",null,null,null,{"$f":"'CEWB Translation Sheet'!E26","v":0},{"$f":"'CEWB Translation Sheet'!F26","v":15},{"$f":"IF(F25=\"type 1 Percentage\",(D24+E24)*((G25/100)),IF(F25=\"type 2 Deterministic\",G25,0))","v":0},null,null,null,null,null,null,null,"CEI Environmental Inspection"]
[null,null,null,null,null,null,"TOTAL PE PHASE ESTIMATE",{"$f":"IF(F25=\"Select\",SUM(H12:H23),SUM(H12:H23,H25))","v":310000},null,null,null,null,null,null,null,"CEI VDOT or Locality"]
[null,"Phase dates (XX/XX/XXXX)","PE Base Estimate Date",{"$f":"'CEWB Translation Sheet'!C26","v":0},null,null,null,null,null,null,null,null,null,null,null,"CEI Oversight Costs"]
[null,null,"Start Date",{"$f":"'CEWB Translation Sheet'!C27","v":0}]
[null,null,"End Date",{"$f":"'CEWB Translation Sheet'!C28","v":0}]
[]
[null,"Right-of-Way & Utilities Phase",null,null,"Do not enter a negative value for defined or allowance costs; For Contingency Values please refer to the ROW Cost Estimate Guide Section 8"]
[null,"Discipline","Source","Defined ($)","Allowance*",{"$f":"'CEWB Translation Sheet'!E32","v":0},{"$f":"IF(F32=\"Type 1 Percentage\",\"Contingency                                      (% of Risk)\",IF(F32=\"Type 2 Deterministic\",\"Contingency  $                       (Value of Risk)\",\"Contingency                                    (Value of Risk)\"))","v":"Contingency                                    (Value of Risk)"},"Total",null,"Assumptions"]
[null,"Right-of-Way Acquisition",{"$f":"'CEWB Translation Sheet'!B33","v":"Aerial Photo"},{"$f":"'CEWB Translation Sheet'!C33","v":0},{"$f":"'CEWB Translation Sheet'!D33","v":0},null,{"$f":"'CEWB Translation Sheet'!F33","v":0},{"$f":"IF(AND(C33=\"select\"),0,IF(F32=\"type 1 Percentage\",(D33+E33)*((1+(G33/100))),IF(F32=\"type 2 Deterministic\",D33+E33+G33,IF(F39=\"type 1 Percentage\",(D33+E33),IF(F39=\"type 2 Deterministic\",D33+E33,0)))))","v":0},null,{"$f":"'CEWB Translation Sheet'!H33","v":"See separate PCES estimate document for details and assumptions."}]
[null,"Utilities",{"$f":"'CEWB Translation Sheet'!B34","v":"Aerial Photo"},{"$f":"'CEWB Translation Sheet'!C34","v":0},{"$f":"'CEWB Translation Sheet'!D34","v":0},null,{"$f":"'CEWB Translation Sheet'!F34","v":0},{"$f":"IF(AND(C34=\"select\"),0,IF(F32=\"type 1 Percentage\",(D34+E34)*((1+(G34/100))),IF(F32=\"type 2 Deterministic\",D34+E34+G34,IF(F39=\"type 1 Percentage\",(D34+E34),IF(F39=\"type 2 Deterministic\",D34+E34,0)))))","v":0},null,{"$f":"'CEWB Translation Sheet'!H34","v":"See separate PCES estimate document for details and assumptions."}]
[null,"VDOT Project RW/UT Oversight",{"$f":"'CEWB Translation Sheet'!B35","v":"Culpeper Tool"},{"$f":"'CEWB Translation Sheet'!C35","v":0},{"$f":"'CEWB Translation Sheet'!D35","v":0},null,{"$f":"'CEWB Translation Sheet'!F35","v":0},{"$f":"IF(AND(C35=\"select\"),0,IF(F32=\"type 1 Percentage\",(D35+E35)*((1+(G35/100))),IF(F32=\"type 2 Deterministic\",D35+E35+G35,IF(F39=\"type 1 Percentage\",(D35+E35),IF(F39=\"type 2 Deterministic\",D35+E35,0)))))","v":0}," ",{"$f":"'CEWB Translation Sheet'!H35","v":"See separate PCES estimate document for details and assumptions."}]
[null,"VDOT RW/UT Oversight on Local Assistance Projects","Total entered from LAD Spreadsheet",null,null,null,null,{"$f":"'CEWB Translation Sheet'!G36","v":0},null,{"$f":"'CEWB Translation Sheet'!H36","v":"See separate PCES estimate document for details and assumptions."}]
[]
[null,"SUBTOTAL RW PHASE ESTIMATE                                                         (Without Contingency)",null,{"$f":"SUM(D33:D35)","v":0},{"$f":"SUM(E33:E35)","v":0},"RW Contingency:",{"$f":"IF(AND(F39=\"Select Phase Risk Type Here (when using one phase contingency value)\",F32=\"Type 1 percentage\"),(SUM(H33:H35)-SUM(D38:E38))/SUM(D38:E38),IF(AND(F39=\"Select Phase Risk Type Here (when using one phase contingency value)\",F32=\"Type 2 Deterministic\"),(H33+H34+H35-D38-E38)/(D38+E38)*100,IF(AND(F32=\"Select Phase Risk Type Here (when using different contingency values for each discipline)\",F39=\"Type 2 Deterministic\"),G39/(D38+E38),IF(AND(F32=\"Select Phase Risk Type Here (when using different contingency values for each discipline)\",F39=\"Type 1 Percentage\"),G39/100,\"\"))))","v":""},{"$f":"ABS(SUM(H33:H35)-SUM(D33:E35))","v":0}]
[null,"Phase Risk Type and Contingency (Value of Risk):                                                                                                                                                                                                                                                                                                                                                                                                              Use only if applying one contingency to entire phase.   For Type 1 enter % amount;  For Type 2 enter $ amount",null,null,null,{"$f":"'CEWB Translation Sheet'!E38","v":"Select Phase Risk Type Here (when using one phase contingency value)"},{"$f":"'CEWB Translation Sheet'!F38","v":0},{"$f":"IF((G38)<0, \"Complete Inputs from C33 to C35 if available\", IF(AND(F32=\"Select Phase Risk Type Here (when using different contingency values for each discipline)\",F39=\"Select Phase Risk Type Here (when using one Phase contingency value)\"),SUM(H33:H35),IF(AND(F32=\"Select Phase Risk Type Here (when using different contingency values for each discipline)\",F39=\"type 2 Deterministic\"),G39,IF(AND(F32=\"Select Phase Risk Type Here (when using different contingency values for each discipline)\",F39=\"type 1 Percentage\"),(G39/100)*(H33+H34+H35),IF(AND(F32=\"type 1 Percentage\",F39=\"Select Phase Risk Type Here (when using one phase contingency value)\"),H33+H34+H35-D38-E38,IF(AND(F32=\"type 2 Deterministic\",F39=\"Select Phase Risk Type Here (when using one phase contingency value)\"),H33+H34+H35-D38-E38,\"Select one risk type\"))))))","v":"Select one risk type"}]
[null,"TOTAL RW PHASE ESTIMATE",null,null,null,null,null,{"$f":"IF(AND(F32=\"Type 1 percentage\",F39=\"Select Phase Risk Type Here (when using one phase contingency value)\"),SUM(H33:H36),IF(AND(F32=\"type 2 Deterministic\",F39=\"Select Phase Risk Type Here (when using one phase contingency value)\"),SUM(H33:H36),IF(AND(F32=\"Select Phase Risk Type Here (when using different contingency values for each discipline)\",F39=\"type 1 percentage\"),SUM(H33:H36,H39),IF(AND(F32=\"Select Phase Risk Type Here (when using different contingency values for each discipline)\",F39=\"type 2 Deterministic\"),SUM(H33:H36,H39),SUM(H33:H36,H39)))))","v":0}]
[null,"Phase dates (XX/XX/XXXX)","RW Base Estimate Date",{"$f":"'CEWB Translation Sheet'!C39","v":0}]
[null,null,"Start Date",{"$f":"'CEWB Translation Sheet'!C40","v":0}]
[null,null,"End Date",{"$f":"'CEWB Translation Sheet'!C41","v":0}]
[]
[null,"Construction Phase",null,null,"Do not enter a negative value for defined or allowance costs;  Ensure input where required. If no value then enter \"0\"; \"0\" will result in a gray cell;                                                                          Total shown is dependent on Risk Type (Phase or Discipline)"]
[null,"Discipline","Source","Defined ($)","Allowance*","Discipline Risk Type                                          (Use when selecting many)","Contingency                         (Value of or % of Risk)","Total",null,"Assumptions"]
[null,"Mobilization/Construction Support",{"$f":"'CEWB Translation Sheet'!B47","v":"Culpeper Tool"},{"$f":"'CEWB Translation Sheet'!C47","v":0},{"$f":"'CEWB Translation Sheet'!D47","v":0},{"$f":"'CEWB Translation Sheet'!E47","v":0},{"$f":"'CEWB Translation Sheet'!F47","v":0},{"$f":"IF(AND(C47=\"select\"),0,IF(AND(F47=\"Select\",$F$68=\"Select\"),SUM(D47:E47),IF(AND(F47=\"Select\",$F$68<>\"Select\"),SUM(D47:E47),IF(AND(F47=\"type 1 Percentage\",$F$68=\"Select\"),(SUM(D47:E47)*((1+(G47)/100))),IF(AND($F$68=\"Select\",F47=\"type 2 Deterministic\"),SUM(D47,E47,G47),IF(AND(F47<>\"Select\",$F$68<>\"Select\"),\"Remove Phase or Change Discipline Risk type to 'Select'\"))))))","v":false},null,{"$f":"'CEWB Translation Sheet'!H47","v":"See CN Estimate Tool tabs."}]
[null,"MOT",{"$f":"'CEWB Translation Sheet'!B48","v":"Culpeper Tool"},{"$f":"'CEWB Translation Sheet'!C48","v":0},{"$f":"'CEWB Translation Sheet'!D48","v":0},{"$f":"'CEWB Translation Sheet'!E48","v":0},{"$f":"'CEWB Translation Sheet'!F48","v":0},false,null,{"$f":"'CEWB Translation Sheet'!H48","v":"See CN Estimate Tool tabs."}]
[null,"Roadway",{"$f":"'CEWB Translation Sheet'!B49","v":"Culpeper Tool"},{"$f":"'CEWB Translation Sheet'!C49","v":0},{"$f":"'CEWB Translation Sheet'!D49","v":0},{"$f":"'CEWB Translation Sheet'!E49","v":0},{"$f":"'CEWB Translation Sheet'!F49","v":0},false,null,{"$f":"'CEWB Translation Sheet'!H49","v":"See CN Estimate Tool tabs."}]
[null,"Hydraulics",{"$f":"'CEWB Translation Sheet'!B50","v":"Culpeper Tool"},{"$f":"'CEWB Translation Sheet'!C50","v":0},{"$f":"'CEWB Translation Sheet'!D50","v":0},{"$f":"'CEWB Translation Sheet'!E50","v":0},{"$f":"'CEWB Translation Sheet'!F50","v":0},false,null,{"$f":"'CEWB Translation Sheet'!H50","v":"See CN Estimate Tool tabs."}]
[null,"In-plan Utilities",{"$f":"'CEWB Translation Sheet'!B51","v":"Culpeper Tool"},{"$f":"'CEWB Translation Sheet'!C51","v":0},{"$f":"'CEWB Translation Sheet'!D51","v":0},{"$f":"'CEWB Translation Sheet'!E51","v":0},{"$f":"'CEWB Translation Sheet'!F51","v":0},false,null,{"$f":"'CEWB Translation Sheet'!H51","v":"See CN Estimate Tool tabs."}]
[null,"Traffic",{"$f":"'CEWB Translation Sheet'!B52","v":"Culpeper Tool"},{"$f":"'CEWB Translation Sheet'!C52","v":0},{"$f":"'CEWB Translation Sheet'!D52","v":0},{"$f":"'CEWB Translation Sheet'!E52","v":0},{"$f":"'CEWB Translation Sheet'!F52","v":0},false,null,{"$f":"'CEWB Translation Sheet'!H52","v":"See CN Estimate Tool tabs."}]
[null,"Structures/Bridges",{"$f":"'CEWB Translation Sheet'!B53","v":"Culpeper Tool"},{"$f":"'CEWB Translation Sheet'!C53","v":0},{"$f":"'CEWB Translation Sheet'!D53","v":0},{"$f":"'CEWB Translation Sheet'!E53","v":0},{"$f":"'CEWB Translation Sheet'!F53","v":0},false,null,{"$f":"'CEWB Translation Sheet'!H53","v":"See CN Estimate Tool tabs."}]
[null,"Earthwork/Geotech",{"$f":"'CEWB Translation Sheet'!B54","v":"Culpeper Tool"},{"$f":"'CEWB Translation Sheet'!C54","v":0},{"$f":"'CEWB Translation Sheet'!D54","v":0},{"$f":"'CEWB Translation Sheet'!E54","v":0},{"$f":"'CEWB Translation Sheet'!F54","v":0},false,null,{"$f":"'CEWB Translation Sheet'!H54","v":"See CN Estimate Tool tabs."}]
[null,"Environmental/Soundwalls",{"$f":"'CEWB Translation Sheet'!B55","v":"Culpeper Tool"},{"$f":"'CEWB Translation Sheet'!C55","v":0},{"$f":"'CEWB Translation Sheet'!D55","v":0},{"$f":"'CEWB Translation Sheet'!E55","v":0},{"$f":"'CEWB Translation Sheet'!F55","v":0},false,null,{"$f":"'CEWB Translation Sheet'!H55","v":"See CN Estimate Tool tabs."}]
[null,"Other",{"$f":"'CEWB Translation Sheet'!B56","v":"Culpeper Tool"},{"$f":"'CEWB Translation Sheet'!C56","v":0},{"$f":"'CEWB Translation Sheet'!D56","v":0},{"$f":"'CEWB Translation Sheet'!E56","v":0},{"$f":"'CEWB Translation Sheet'!F56","v":0},false,null,{"$f":"'CEWB Translation Sheet'!H56","v":"See CN Estimate Tool tabs."}]
[null,null,"Total Bid Items",{"$f":"SUM(D47:D56)","v":0},{"$f":"SUM(E47:E56)","v":0},null,0,{"$f":"SUM(H47:H56)","v":0}]
[null,"VDOT Project CN Oversight",{"$f":"'CEWB Translation Sheet'!B57","v":"Culpeper Tool"},{"$f":"'CEWB Translation Sheet'!C57","v":0},{"$f":"'CEWB Translation Sheet'!D57","v":0},{"$f":"'CEWB Translation Sheet'!E57","v":0},{"$f":"'CEWB Translation Sheet'!F57","v":0},{"$f":"IF(AND(C58=\"select\",F58=\"Select\"),SUM(D58:E58),IF(AND(F58=\"Select\",$F$68=\"Select\"),SUM(D58:E58),IF(AND(F58=\"Select\",$F$68<>\"Select\"),SUM(D58:E58),IF(AND(F58=\"type 1 Percentage\",$F$68=\"Select\"),(D58+E58)*((1+(G58)/100)),IF(AND($F$68=\"Select\",F58=\"type 2 Deterministic\"),D58+E58+G58,IF(AND(F58<>\"Select\",$F$68<>\"Select\"),\"Remove Phase or Change Discipline Risk type to 'Select'\"))))))","v":false},null,{"$f":"'CEWB Translation Sheet'!H57","v":"See CN Estimate Tool tabs."}]
[null,"VDOT CN Oversight on Local Assistance Projects","Total entered from LAD Spreadsheet",null,null,null,null,{"$f":"'CEWB Translation Sheet'!G58","v":0},null,{"$f":"'CEWB Translation Sheet'!H58","v":"See CN Estimate Tool tabs."}]
[null,null,null,null,null,null,"Oversight Total",{"$f":"SUM(H58:H59)","v":0}]
[null,"Management Reserve / Construction Contract Contingency  Per IIM-LD-249",{"$f":"'CEWB Translation Sheet'!B60","v":0},"Cell C61 is multiplied by the Total Bid Items Cost (H57) to get H61",null,null,null,{"$f":"IF(C61=\"select\",0,($H$57)*C61)","v":0},null,{"$f":"'CEWB Translation Sheet'!H60","v":"See CN Estimate Tool tabs."}]
[null,"Railroad Flagging/Coordination",null,{"$f":"'CEWB Translation Sheet'!C61","v":0},{"$f":"'CEWB Translation Sheet'!D61","v":0},{"$f":"'CEWB Translation Sheet'!E61","v":0},{"$f":"'CEWB Translation Sheet'!F61","v":0},{"$f":"IF(AND(F62=\"Select\",$F$68=\"Select\"),SUM(D62:E62),IF(AND(F62=\"Select\",$F$68<>\"Select\"),SUM(D62:E62),IF(AND(F62=\"type 1 Percentage\",$F$68=\"Select\"),SUM(D62:E62)*((1+(G62)/100)),IF(AND($F$68=\"Select\",F62=\"type 2 Deterministic\"),SUM(D62:E62:G62),IF(AND(F62<>\"Select\",$F$68<>\"Select\"),\"Remove Phase or Change Discipline Risk type to 'Select'\")))))","v":false},null,{"$f":"'CEWB Translation Sheet'!H61","v":"See CN Estimate Tool tabs."}]
[null,"State Forces",null,{"$f":"'CEWB Translation Sheet'!C62","v":0},{"$f":"'CEWB Translation Sheet'!D62","v":0},{"$f":"'CEWB Translation Sheet'!E62","v":0},{"$f":"'CEWB Translation Sheet'!F62","v":0},{"$f":"IF(AND(F63=\"Select\",$F$68=\"Select\"),SUM(D63:E63),IF(AND(F63=\"Select\",$F$68<>\"Select\"),SUM(D63:E63),IF(AND(F63=\"type 1 Percentage\",$F$68=\"Select\"),SUM(D63:E63)*((1+(G63)/100)),IF(AND($F$68=\"Select\",F63=\"type 2 Deterministic\"),SUM(D63:E63:G63),IF(AND(F63<>\"Select\",$F$68<>\"Select\"),\"Remove Phase or Change Discipline Risk type to 'Select'\")))))","v":false},null,{"$f":"'CEWB Translation Sheet'!H62","v":"See CN Estimate Tool tabs."}]
[null,"State Police",null,{"$f":"'CEWB Translation Sheet'!C63","v":0},{"$f":"'CEWB Translation Sheet'!D63","v":0},{"$f":"'CEWB Translation Sheet'!E63","v":0},{"$f":"'CEWB Translation Sheet'!F63","v":0},{"$f":"IF(AND(F64=\"Select\",$F$68=\"Select\"),SUM(D64:E64),IF(AND(F64=\"Select\",$F$68<>\"Select\"),SUM(D64:E64),IF(AND(F64=\"type 1 Percentage\",$F$68=\"Select\"),SUM(D64:E64)*((1+(G64)/100)),IF(AND($F$68=\"Select\",F64=\"type 2 Deterministic\"),SUM(D64:E64:G64),IF(AND(F64<>\"Select\",$F$68<>\"Select\"),\"Remove Phase or Change Discipline Risk type to 'Select'\")))))","v":false},null,{"$f":"'CEWB Translation Sheet'!H63","v":"See CN Estimate Tool tabs."}]
[null,"Contract Requirements\n(Incentive/Disincentive; 5% max)",{"$f":"'CEWB Translation Sheet'!B64","v":0},"Cell C65 is multiplied by the Total Bid Items Cost (H57) to get H65",null,null,null,{"$f":"IF(C65=\"select\",0,($H$57)*C65)","v":0},null,{"$f":"'CEWB Translation Sheet'!H64","v":"See CN Estimate Tool tabs."}]
[null,"Total Non-Bid Items",null,{"$f":"SUM(D61:D65)","v":0},{"$f":"SUM(E61:E65)","v":0},null,null,{"$f":"SUM(H61:H65)","v":0},null,"r"]
[]
[null,"Phase Risk Type and Contingency (Value of Risk):                                                                                                                                                                                                                                                                                                                                                                                                              Use only if applying one contingency to entire phase.   For Type 1 enter % amount;  For Type 2 enter $ amount",null,null,null,{"$f":"'CEWB Translation Sheet'!E66","v":"Select"},{"$f":"'CEWB Translation Sheet'!F66","v":0},{"$f":"IF(F68=\"type 1 Percentage\",((SUM(H47:H56)+SUM(H62:H64)+SUM(H58)))*((G68/100)),IF(F68=\"type 2 Deterministic\",G68,0))","v":0}]
[null,null,"See Section 5.4.3 in PreCON Manual",null,null,null,"Total CN Estimate without CEI",{"$f":"SUM(H68,H66,H60,H57)","v":0}]
[null,"Construction Engineering (CEI) Source:  ",null,{"$f":"'CEWB Translation Sheet'!C68","v":"Percentage"},{"$f":"IF(D70=\"Select\",\"Please select Percentage or Lump Sum from Cell D70\",IF(D70=\"Percentage\",\"CEI is calculated as a \"&D70&\" value of the Total Bid Items Cost (H57)\",IF(D70=\"Lump Sum\",\"CEI is calculated as a Lump Sum input in Cells C71-C73 below by estimator\")))","v":"CEI is calculated as a Percentage value of the Total Bid Items Cost (H57)"}]
[null,{"$f":"IF($D$70=$P$9,P25,IF($D$70=$P$10,P15,P20))","v":"CEI Environmental Inspection\n(Enter %)"},{"$f":"'CEWB Translation Sheet'!B69","v":0},{"$f":"IF(C71=\"\",\"\",IF($D$70=$P$10,(C71*($H$57))/100,C71))","v":0},null,{"$f":"'CEWB Translation Sheet'!E69","v":0},{"$f":"'CEWB Translation Sheet'!F69","v":0},{"$f":"IF(AND($D$70=\"select\",C71=0),0,IF(AND($D$70=$P$10,F71=\"Type 1 Percentage\",C71<>\"\"),(D71)+(D71)*(G71/100),IF(AND($D$70=$P$10,F71=\"Type 2 Deterministic\",C71<>\"\"),(D71+G71),IF(AND($D$70=$P$11,F71=\"Type 1 Percentage\",C71<>\"\"),(D71)+(D71)*(G71/100),IF(AND($D$70=$P$11,F71=\"Type 2 Deterministic\",C71<>\"\"),D71+G71,D71)))))","v":0}]
[null,{"$f":"IF($D$70=$P$9,P26,IF($D$70=$P$10,P16,P21))","v":"CEI VDOT or Locality\n(Enter %)"},{"$f":"'CEWB Translation Sheet'!B70","v":0},{"$f":"IF(C72=\"\",\"\",IF($D$70=$P$10,(C72*($H$57))/100,C72))","v":0},null,{"$f":"'CEWB Translation Sheet'!E70","v":0},{"$f":"'CEWB Translation Sheet'!F70","v":0},{"$f":"IF(AND($D$70=\"select\",C72=0),0,IF(AND($D$70=$P$10,F72=\"Type 1 Percentage\",C72<>\"\"),(D72)+(D72)*(G72/100),IF(AND($D$70=$P$10,F72=\"Type 2 Deterministic\",C72<>\"\"),(D72+G72),IF(AND($D$70=$P$11,F72=\"Type 1 Percentage\",C72<>\"\"),(D72)+(D72)*(G72/100),IF(AND($D$70=$P$11,F72=\"Type 2 Deterministic\",C72<>\"\"),D72+G72,D72)))))","v":0}]
[null,{"$f":"IF($D$70=$P$9,P27,IF($D$70=$P$10,P17,P22))","v":"CEI Oversight Costs\n(Enter %)"},{"$f":"'CEWB Translation Sheet'!B71","v":0},{"$f":"IF(C73=\"\",\"\",IF($D$70=$P$10,(C73*($H$57))/100,C73))","v":0},null,{"$f":"'CEWB Translation Sheet'!E71","v":0},{"$f":"'CEWB Translation Sheet'!F71","v":0},{"$f":"IF(AND($D$70=\"select\",C73=0),0,IF(AND($D$70=$P$10,F73=\"Type 1 Percentage\",C73<>\"\"),(D73)+(D73)*(G73/100),IF(AND($D$70=$P$10,F73=\"Type 2 Deterministic\",C73<>\"\"),(D73+G73),IF(AND($D$70=$P$11,F73=\"Type 1 Percentage\",C73<>\"\"),(D73)+(D73)*(G73/100),IF(AND($D$70=$P$11,F73=\"Type 2 Deterministic\",C73<>\"\"),D73+G73,D73)))))","v":0}]
[null,null,null,null,null,null,"Total CEI",{"$f":"SUM(H71:H73)","v":0}]
[null,null,null,null,null,null,"Total CN Estimate",{"$f":"SUM(H74,H69)","v":0}]
[null,"Phase dates (XX/XX/XXXX)","CN Base Estimate Date",{"$f":"'CEWB Translation Sheet'!C72","v":0}]
[null,null,"Start Date",{"$f":"'CEWB Translation Sheet'!C73","v":0}]
[null,null,"End Date",{"$f":"'CEWB Translation Sheet'!C74","v":0}]
[]
[null,null,null,null,null,null,"TOTAL PROJECT COST ESTIMATE (excluding inflation) (PE+RW+CN)",{"$f":"SUM(H26,H40,H75)","v":310000}]
[]
[null,"Total Project Cost Estimate Summary",null,null,null,"Date of Current Cost"]
[null,null,null,null,null,{"$f":"'CEWB Translation Sheet'!E76","v":0}]
[null,"Phase","Estimate ($) without                   LAP OVERSIGHT COST","Contingency ($)",null,"Total Phase* "]
[null,"PE Phase Estimate",{"$f":"SUM(D24:E24)","v":310000},{"$f":"IF(H23=\"input Req'd\",(H26-D24-E24),H26-D24-E24-H23)","v":0},null,{"$f":"IF(H26=(SUM(C85,D85,H23)),(SUM(C85,D85,H23)),\"Review PE Estimate\")","v":310000}]
[null,"RW Phase Estimate ",{"$f":"SUM(D38:E38)","v":0},{"$f":"IF(SUM(H33:H35)=0, 0, IF(F39=\"Type 2 Deterministic\",G39,IF(F39=\"Type 1 Percentage\",H39,(SUM(H33,H34,H35-D38-E38)))))","v":0},null,{"$f":"IF(H40=(SUM(C86,D86,H36)),(SUM(C86,D86,H36)),\"Review R/W Estimate\")","v":0}]
[null,"CN Phase Estimate(without CEI)",{"$f":"SUM(D57:E58)+SUM(D66:E66)+H61+H65","v":0},{"$f":"IF($F$68=\"Type 1 Percentage\",H68,IF($F$68=\"Type 2 Deterministic\",H68,IF($F$68=\"Select\",(SUM(H57:H58,H62:H64)-(SUM(D57:E58,D62:E64))))))","v":0},null,{"$f":"IF(H69=(SUM(C87,D87,H59)),(SUM(C87,D87,H59)),\"Review CN Estimate\")","v":0}]
[null,"Total CEI",{"$f":"SUM(D71:E73)","v":0},{"$f":"H74-SUM(D71:E73)","v":0},null,{"$f":"IF(H74=(SUM(C88,D88)),(SUM(C88,D88)),\"Review CEI Estimate\")","v":0}]
[null,"CN Phase Estimate(with CEI)",{"$f":"SUM(C87:C88)","v":0},{"$f":"D87+D88","v":0},null,{"$f":"IF(H75=(SUM(C89,D89,H59)),(SUM(C89,D89,H59)),\"Review CN Estimate\")","v":0}]
[null,"Total Estimate",{"$f":"SUM(C85:C88)","v":310000},{"$f":"SUM(D85:D86,D89)","v":0},null,{"$f":"IF(H80=(SUM(C90,D90,H23,H36,H59)),(SUM(C90,D90,H23,H36,H59)),\"Review Estimate\")","v":310000}]
[null,"* Use combined Defined, Allowance, Contingency Costs and LAP Oversight. Total Phase includes Oversight Costs and Contract Requirements."]
[null,"Base Estimate Dollar amounts for  SMART PORTAL entry:",null,null,"Risks/Contingency/Unknowns Dollar amounts for SMART PORTAL entry"]
[null,"PE Base Estimate =",null,{"$f":"+F85-D85","v":310000},"PE Phase Risk/Contingency/Unknowns =",null,{"$f":"D85","v":0}]
[null,"RW Base Estimate =",null,{"$f":"+F86-D86","v":0},"RW Phase Risk/Contingency/Unknowns =",null,{"$f":"D86","v":0}]
[null,"CN Base Estimate =",null,{"$f":"+F87-D87","v":0},"CN Phase Estimate Risk/Contingency =",null,{"$f":"D87","v":0}]
[null,null,null,null,"CEI amount = ",null,{"$f":"F88","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Select"]
[null,1]
[null,2]
[null,null,"Select","Select","Select"]
[null,null,"SPLCE","Creation/Pre Scope","Non-Complex (Minor)"]
[null,null,"PCES","Final Scoping/PFI","Moderately Complex"]
[null,null,"Culpeper Tool","Public Hearing/PI","Most Complex (Major)"]
[null,null,"Staunton Estimating Spreadsheet Tool","Field Inspection"]
[null,null,"AASHTO Precon","Pre Adv. Conference"]
[null,null,"Consultant"]
[null,null,"Similar Project","Select"]
[null,null,"Profess. Judgement","Aerial Photo"]
[null,null,"Norms","Tax Map"]
[null,null,"Other","Other "]
[null,null,"Aerial Photo"]
[null,null,"Tax Map","Pre-Scoping Plans"]
[null,null,"Pre-Scoping Plans","Scoping Plans"]
[null,null,"Scoping Plans","F.I. Plans"]
[null,null,"F.I. Plans","R/W Plans"]
[null,null,"R/W Plans","PAC Plans"]
[null,null,"PAC Plans"]
[]
[null,null,"Locality Type","Arlington County (00)","City of Alexandria (100)","Town of Abingdon (140)"]
[null,null,"City","Accomack County (01)","City of Bedford (141)","Town of Alberta (161)"]
[null,null,"County","Albemarle County (02)","City of Bristol (102)","Town of Alta Vista (162)"]
[null,null,"Town","Alleghany County (03)","City of Buena Vista (103)","Town of Altavista (162)"]
[null,null,null,"Amelia County (04)","City of Charlottesville (104)","Town of Appalachia (164)"]
[null,null,null,"Amherst County (05)","City of Chesapeake (131)","Town of Ashland (166)"]
[null,null,null,"Appomattox County (06)","City of Colonial Heights (105)","Town of Belle Haven (167)"]
[null,null,null,"Augusta County (07)","City of Covington (107)","Town of Berryville (168)"]
[null,null,null,"Bath County (08)","City of Danville (108)","Town of Big Stone Gap (101)"]
[null,null,null,"Bedford County (09)","City of Emporia (109)","Town of Blacksburg (150)"]
[null,null,null,"Bland County (10)","City of Fairfax (151)","Town of Blackstone (142)"]
[null,null,null,"Botetourt County (11)","City of Falls Church (110)","Town of Bluefield (143)"]
[null,null,null,"Brunswick County (12)","City of Franklin (145)","Town of Boones Mill(170)"]
[null,null,null,"Buchanan County (13)","City of Fredericksburg (111)","Town of Bridgewater (176)"]
[null,null,null,"Buckingham County (14)","City of Galax (113)","Town of Broadway(177)"]
[null,null,null,"Campbell County (15)","City of Hampton (114)","Town of Brodnax(178)"]
[null,null,null,"Caroline County (16)","City of Harrisonburg (115)","Town of Burkeville(181)"]
[null,null,null,"Carroll County (17)","City of Hopewell (116)","Town of Cape Charles(182)"]
[null,null,null,"Charles City County (18)","City of Lexington (117)","Town of Cedar Bluff(184)"]
[null,null,null,"Charlotte County (19)","City of Lynchburg (118)","Town of Charlotte C.H.(185)"]
[null,null,null,"Chesterfield County (20)","City of Manassas (155)","Town of Chase City (186)"]
[null,null,null,"Clarke County (21)","City of Manassas Park (152)","Town of Chatham(187)"]
[null,null,null,"Craig County (22)","City of Martinsville (120)","Town of Cheriton(188)"]
[null,null,null,"Culpeper County (23)","City of Newport News (121)","Town of Chilhowie(189)"]
[null,null,null,"Cumberland County (24)","City of Norfolk (122)","Town of Chincoteague (190)"]
[null,null,null,"Dickenson County (25)","City of Norton (146)","Town of Christiansburg (154)"]
[null,null,null,"Dinwiddie County (26)","City of Petersburg (123)","Town of Clarksville(192)"]
[null,null,null,"Essex County (28)","City of Poquoson (147)","Town of Clifton Forge (105)"]
[null,null,null,"Fairfax County (29)","City of Portsmouth (124)","Town of Clinchco(339)"]
[null,null,null,"Fauquier County (30)","City of Radford (126)","Town of Clintwood(196)"]
[null,null,null,"Floyd County (31)","City of Richmond (127)","Town of Coeburn(198)"]
[null,null,null,"Fluvanna County (32)","City of Roanoke (128)","Town of Colonial Beach (199)"]
[null,null,null,"Franklin County (33)","City of Salem (129)","Town of Craigsville(202)"]
[null,null,null,"Frederick County (34)","City of South Boston (130)","Town of Crewe(203)"]
[null,null,null,"Giles County (35)","City of Staunton (132)","Town of Culpeper (204)"]
[null,null,null,"Gloucester County (36)","City of Suffolk (133)","Town of Damascus(205)"]
[null,null,null,"Goochland County (37)","City of Virginia Beach (134)","Town of Dayton(206)"]
[null,null,null,"Grayson County (38)","City of Waynesboro (136)","Town of Dillwyn(208)"]
[null,null,null,"Greene County (39)","City of Williamsburg (137)","Town of Duffield(211)"]
[null,null,null,"Greensville County (40)","City of Winchester (138)","Town of Dumfries (212)"]
[null,null,null,"Halifax County (41)",null,"Town of Dungannon(213)"]
[null,null,null,"Hanover County (42)",null,"Town of Elkton (216)"]
[null,null,null,"Henrico County (43)",null,"Town of Exmore(217)"]
[null,null,null,"Henry County (44)",null,"Town of Farmville (144)"]
[null,null,null,"Highland County (45)",null,"Town of Floyd(219)"]
[null,null,null,"Isle of Wight County (46)",null,"Town of Front Royal (112)"]
[null,null,null,"James City County (47)",null,"Town of Gate City(221)"]
[null,null,null,"King George County (48)",null,"Town of Glade Spring(222)"]
[null,null,null,"King & Queen County (49)",null,"Town of Glasgow(223)"]
[null,null,null,"King William County (50)",null,"Town of Gordonsville (225)"]
[null,null,null,"Lancaster County (51)",null,"Town of Grottoes (228)"]
[null,null,null,"Lee County (52)",null,"Town of Grundy(228)"]
[null,null,null,"Loudoun County (53)",null,"Town of Hamilton(232)"]
[null,null,null,"Louisa County (54)",null,"Town of Haymarket(233)"]
[null,null,null,"Lunenburg County (55)",null,"Town of Herndon (235)"]
[null,null,null,"Madison County (56)",null,"Town of Hillsboro(236)"]
[null,null,null,"Mathews County (57)",null,"Town of Independence(240)"]
[null,null,null,"Mecklenburg County (58)",null,"Town of Irvington(242)"]
[null,null,null,"Middlesex County (59)",null,"Town of Kenbridge(247)"]
[null,null,null,"Montgomery County (60)",null,"Town of Kilmarnock(249)"]
[null,null,null,"Nelson County (62)",null,"Town of La Crosse(250)"]
[null,null,null,"New Kent County (63)",null,"Town of Lawrenceville(251)"]
[null,null,null,"Northampton County (65)",null,"Town of Lebanon (252)"]
[null,null,null,"Northumberland County (66)",null,"Town of Leesburg (253)"]
[null,null,null,"Nottoway County (67)",null,"Town of Lovettsville(255)"]
[null,null,null,"Orange County (68)",null,"Town of Luray (159)"]
[null,null,null,"Page County (69)",null,"Town of Marion (119)"]
[null,null,null,"Patrick County (70)",null,"Town of Middleburg(259)"]
[null,null,null,"Pittsylvania County (71)",null,"Town of Middletown(260)"]
[null,null,null,"Powhatan County (72)",null,"Town of Mineral (261)"]
[null,null,null,"Prince Edward County (73)",null,"Town of Monterey(262)"]
[null,null,null,"Prince George County (74)",null,"Town of Mt. Jackson(265)"]
[null,null,null,"Prince William County (76)",null,"Town of Narrows (266)"]
[null,null,null,"Pulaski County (77)",null,"Town of New Market(269)"]
[null,null,null,"Rappahannock County (78)",null,"Town of Nickelsville(271)"]
[null,null,null,"Richmond County (79)",null,"Town of Occoquan(272)"]
[null,null,null,"Roanoke County (80)",null,"Town of Onancock(273)"]
[null,null,null,"Rockbridge County (81)",null,"Town of Orange (275)"]
[null,null,null,"Rockingham County (82)",null,"Town of Pearisburg (279)"]
[null,null,null,"Russell County (83)",null,"Town of Pennington Gap(281)"]
[null,null,null,"Scott County (84)",null,"Town of Pocahontas(283)"]
[null,null,null,"Shenandoah County (85)",null,"Town of Pulaski (125)"]
[null,null,null,"Smyth County (86)",null,"Town of Purcellville(286)"]
[null,null,null,"Southampton County (87)",null,"Town of Quantico(287)"]
[null,null,null,"Spotsylvania County (88)",null,"Town of Remington (288)"]
[null,null,null,"Stafford County (89)",null,"Town of Rich Creek(289)"]
[null,null,null,"Surry County (90)",null,"Town of Richlands (148)"]
[null,null,null,"Sussex County (91)",null,"Town of Rocky Mount (157)"]
[null,null,null,"Tazewell County (92)",null,"Town of Round Hill(291)"]
[null,null,null,"Warren County (93)",null,"Town of Rural Retreat(292)"]
[null,null,null,"Washington County (95)",null,"Town of Saint Paul(394)"]
[null,null,null,"Westmoreland County (96)",null,"Town of Saltville (295)"]
[null,null,null,"Wise County (97)",null,"Town of Scottsville (298)"]
[null,null,null,"Wythe County (98)",null,"Town of Shenandoah(299)"]
[null,null,null,"York County (99)",null,"Town of Smithfield (300)"]
[null,null,null,null,null,"Town of South Hill (301)"]
[null,null,null,null,null,"Town of Stanardsville (302)"]
[null,null,null,null,null,"Town of Staunton City(132)"]
[null,null,null,null,null,"Town of Stephens City(304)"]
[null,null,null,null,null,"Town of Strasburg (306)"]
[null,null,null,null,null,"Town of Tangier(309)"]
[null,null,null,null,null,"Town of Tazewell (158)"]
[null,null,null,null,null,"Town of The Plains (311)"]
[null,null,null,null,null,"Town of Timberville(312)"]
[null,null,null,null,null,"Town of Victoria(317)"]
[null,null,null,null,null,"Town of Vienna (153)"]
[null,null,null,null,null,"Town of Vinton (149)"]
[null,null,null,null,null,"Town of Warrenton (156)"]
[null,null,null,null,null,"Town of Warsaw(321)"]
[null,null,null,null,null,"Town of West Point(325)"]
[null,null,null,null,null,"Town of Wise (329)"]
[null,null,null,null,null,"Town of Woodstock (330)"]
[null,null,null,null,null,"Town of Wytheville (139)"]

{"sheet":"Inflation Summary & Upload","index":2,"n_rows":23,"n_cols":3,"rows_kept":23,"cut":false,"hidden":false,"merged":[[3,1,4,1],[3,2,4,2],[21,0,21,4],[22,0,22,4],[24,0,24,4],[17,0,17,4],[18,0,18,4],[19,0,19,4],[20,0,20,4]]}
[]
[]
[]
[null,"Inflation Factors","Future Cost (including inflation)"]
[]
[null,"Inflation**","Total Cost***"]
["PE Phase Estimate",{"$f":"IFERROR('Inflation Tables'!F4,1)","v":1},{"$f":"'Cost Estimate Summary'!F85*B7","v":310000}]
["RW Phase Estimate ",{"$f":"IFERROR('Inflation Tables'!N4,1)","v":1},{"$f":"'Cost Estimate Summary'!F86*B8","v":0}]
["CN Phase Estimate(without CEI)",{"$f":"IFERROR('Inflation Tables'!X4,1)","v":1},{"$f":"'Cost Estimate Summary'!F87*B9","v":0}]
["Total CEI",{"$f":"IFERROR('Inflation Tables'!X4,1)","v":1},{"$f":"'Cost Estimate Summary'!F88*B10","v":0}]
["CN Phase Estimate(with CEI)",{"$f":"IFERROR('Inflation Tables'!X4,1)","v":1},{"$f":"'Cost Estimate Summary'!F89*B11","v":0}]
["Total Estimate","Total:",{"$f":"SUM(C7:C8)+C11","v":310000}]
[]
[null,"** Inflation rates taken from VDOT Inflation/Escalation Memorandum, Dated 12/5/2022"]
[null,"*** Total Costs should match with total costs output from SMART Portal."]
[]
[]
["INSTRUCTIONS FOR TRANSFERING A CEWB ESTIMATE INTO A PCES(Workbook)"]
["1. Download the current version of the PCES workbook for your project from the PCES site and save to you computer (you do not need to open it yet) "]
["2. Click the \"Transfer CEWB to PCES\" button below."]
["3. After you click the button you will be prompted to open your PCES workbook.  After opening the workbook, the following will happen automatically:\n     a. The inflated PE, RW and CN estimate will be populated in the MANUAL tab, along with standard phase comments.\n     b. The PE, RW, Utility and CN phase will all be set to “Manual” on the SUMMARY tab.\n     c. The Ad Year and Construction End Year cells will be set to “FY2022” to avoid any inflation calculations in PCES.\n     d. The estimate shown in the SUMMARY tab should match the inflated estimate from your CEWB.\n"]
["4. Review the standard phase comments imported and adjust the comments in the \"MANUAL\" tab for specificity regarding your estimate."]
["5. Save the updated PCES workbook for upload to the PCES site."]

{"sheet":"Inflation Tables","index":3,"n_rows":114,"n_cols":24,"rows_kept":114,"cut":false,"hidden":true,"merged":[[6,24,7,24],[6,6,7,6],[1,0,1,4],[1,8,1,12],[2,16,2,17],[1,18,1,22],[6,14,7,14]]}
[]
["PE PHASE",null,null,null,null,null,null,null,"RW Phase",null,null,null,null,null,null,null,null,null,"CN Phase"]
["application fiscal year","region_code","FY for Phase Start ","Phase","Multiplier","PE Inflation Multiplier:",null,null,"application fiscal year","region_code","FY for Phase Start ","Phase","Multiplier","RW Inflation Multiplier:",null,null,null,null,"application fiscal year","region_code","FY for Phase Start ","Phase","Multiplier","CN Inflation Multiplier:"]
[2024,"V1P1",2023,"PE",1,{"$f":"INDEX(E4:E136, MATCH(1,  (F7=C4:C136) * (F8=D4:D136), 0))","v":{"$error":"#N/A"}},null,null,2024,"V1R5",2023,"RW",1,{"$f":"INDEX(M4:M128, MATCH(1,  (N7=K4:K128) * (N8=L4:L128), 0))","v":{"$error":"#N/A"}},null,null,null,null,2024,"V1C5",2023,"CN",1,{"$f":"INDEX(W4:W136, MATCH(1,  (X7=U4:U136) * (X8=V4:V136), 0))","v":{"$error":"#N/A"}}]
[2024,"V1P1",2024,"PE",1.08,null,null,null,2024,"V1R5",2024,"RW",1.08,null,null,null,null,null,2024,"V1C5",2024,"CN",1.08]
[2024,"V1P1",2025,"PE",1.1340000000000001,"Fiscal Year",null,null,2024,"V1R5",2025,"RW",1.1340000000000001,"Fiscal Year",null,null,null,null,2024,"V1C5",2025,"CN",1.1340000000000001,"Fiscal Year"]
[2024,"V1P1",2026,"PE",1.1907000000000001,{"$f":"YEAR('Cost Estimate Summary'!D28)+IF(MONTH('Cost Estimate Summary'!D28)>=7,1,0)","v":1900},null,null,2024,"V1R5",2026,"RW",1.1907000000000001,{"$f":"YEAR('Cost Estimate Summary'!D42)+IF(MONTH('Cost Estimate Summary'!D42)>=7,1,0)","v":1900},null,null,null,null,2024,"V1C5",2026,"CN",1.1907000000000001,{"$f":"YEAR('Cost Estimate Summary'!D77)+IF(MONTH('Cost Estimate Summary'!D77)>=7,1,0)","v":1900}]
[2024,"V1P1",2027,"PE",1.2502350000000002,{"$f":"IF('Cost Estimate Summary'!D28>1,\"PE\",\"\")","v":""},null,null,2024,"V1R5",2027,"RW",1.2502350000000002,{"$f":"IF('Cost Estimate Summary'!D42>1,\"RW\",\"\")","v":""},null,null,null,null,2024,"V1C5",2027,"CN",1.2502350000000002,{"$f":"IF('Cost Estimate Summary'!D77>1,\"CN\",\"\")","v":""}]
[2024,"V1P1",2028,"PE",1.3127467500000003,null,null,null,2024,"V1R5",2028,"RW",1.3127467500000003,null,null,null,null,null,2024,"V1C5",2028,"CN",1.3127467500000003]
[2024,"V1P1",2029,"PE",1.3783840875000004,null,null,null,2024,"V1R5",2029,"RW",1.3783840875000004,null,null,null,null,null,2024,"V1C5",2029,"CN",1.3783840875000004]
[2024,"V1P1",2030,"PE",1.4197356101250005,null,null,null,2024,"V1R5",2030,"RW",1.4197356101250005,null,null,null,null,null,2024,"V1C5",2030,"CN",1.4197356101250005]
[2024,"V1P1",2031,"PE",1.4623276784287504,null,null,null,2024,"V1R5",2031,"RW",1.4623276784287504,null,null,null,null,null,2024,"V1C5",2031,"CN",1.4623276784287504]
[2024,"V1P1",2032,"PE",1.5061975087816131,null,null,null,2024,"V1R5",2032,"RW",1.5061975087816131,null,null,null,null,null,2024,"V1C5",2032,"CN",1.5061975087816131]
[2024,"V1P1",2033,"PE",1.5513834340450614,null,null,null,2024,"V1R5",2033,"RW",1.5513834340450614,null,null,null,null,null,2024,"V1C5",2033,"CN",1.5513834340450614]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"2021 Values","2022 Values","2023 Values"]
[null,2023,1.03,0]
[null,2024,1.0609,8.0000000000000071E-2]
[null,2025,1.092727,0.13400000000000012]
[null,2026,1.1254999999999999,0.19070000000000009]
[null,2027,1.1592740743000001,0.25023500000000021]
[null,2028,1.1940522965290001,0.3127467500000003]
[null,2029,1.2298738654248702,0.37838408750000041]
[null,2030,1.2667700813876164,0.41973561012500049]
[null,2031,1.3047731838292449,0.46232767842875044]
[null,2032,1.3439163793441222,0.50619750878161307]
[null,2033,1.3842338707244459,0.5513834340450614]
[]
[null,2023,1.03]
[null,2024,1.0609]
[null,2025,{"$f":"ROUND(1.092727,4)","v":1.0927}]
[null,2026,{"$f":"ROUND(1.12550881,4)","v":1.1254999999999999}]
[null,2027,{"$f":"ROUND(1.1592740743,4)","v":1.1593}]
[null,2028,{"$f":"ROUND(1.194052296529,4)","v":1.1940999999999999}]
[null,2029,{"$f":"ROUND(1.22987386542487,4)","v":1.2299}]
[null,2030,{"$f":"ROUND(1.26677008138762,4)","v":1.2667999999999999}]
[null,2031,{"$f":"ROUND(1.30477318382924,4)","v":1.3048}]
[null,2032,{"$f":"ROUND(1.34391637934412,4)","v":1.3439000000000001}]
[null,2033,{"$f":"ROUND(1.38423387072445,4)","v":1.3842000000000001}]
[]
[null,2023,{"$f":"ROUND(1.03718181818182,4)","v":1.0371999999999999}]
[null,2024,{"$f":"ROUND(1.07574612396694,4)","v":1.0757000000000001}]
[null,2025,{"$f":"ROUND(1.11574432075808,4)","v":1.1156999999999999}]
[null,2026,{"$f":"ROUND(1.1572297232299,4)","v":1.1572}]
[null,2027,{"$f":"ROUND(1.20025762839363,4)","v":1.2002999999999999}]
[null,2028,{"$f":"ROUND(1.2448853893039,4)","v":1.2448999999999999}]
[null,2029,{"$f":"ROUND(1.2911724915062,4)","v":1.2911999999999999}]
[null,2030,{"$f":"ROUND(1.33918063232675,4)","v":1.3391999999999999}]
[null,2031,{"$f":"ROUND(1.38897380311054,4)","v":1.389}]
[null,2032,{"$f":"ROUND(1.4406183745171,4)","v":1.4406000000000001}]
[null,2033,{"$f":"ROUND(1.49418318498778,4)","v":1.4942}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]

{"sheet":"CEWB Translation Sheet","index":4,"n_rows":76,"n_cols":12,"rows_kept":76,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,"Data to CEWB",null,null,null,null,null,null,null,null,"Data from CEWB"]
[]
["Portal ID",{"$f":"IF('Culpeper Workbook'!$B$8=\"UPC\",\"N/A\",'Culpeper Workbook'!$C$8)","v":0},"UPC",{"$f":"IF('Culpeper Workbook'!$B$8=\"UPC\",'Culpeper Workbook'!$C$8,\"N/A\")","v":"N/A"},null,null,null,null,null,null,"PE Inflation",{"$f":"'Inflation Summary & Upload'!B7","v":1}]
["Prep By",{"$f":"'Culpeper Workbook'!C11","v":0},"Milestone","Creation/Pre Scope",null,null,null,null,null,null,"RW Inflation",{"$f":"'Inflation Summary & Upload'!B8","v":1}]
["Rev By",{"$f":"'Culpeper Workbook'!C12","v":0},"Tier",{"$f":"'Culpeper Workbook'!G17","v":1},null,null,null,null,null,null,"CN Inflation",{"$f":"'Inflation Summary & Upload'!B9","v":1}]
["Location",{"$f":"\"Locality\"","v":"Locality"},{"$f":"'Culpeper Workbook'!N67","v":"Arlington County (00)"}]
["Complexity",{"$f":"'Culpeper Workbook'!C13","v":0}]
[]
[]
["PE ESTIMATE"]
["Discipline","Source","Defined ($)","Allowance",null,null,null,"Assumptions"]
["Project Management","Culpeper Tool",{"$f":"'Culpeper Workbook'!Q18","v":45650},0,null,null,null,"See PE Estimate Tool tab."]
["Roadway","Culpeper Tool",{"$f":"'Culpeper Workbook'!Q19","v":144210},0,null,null,null,"See PE Estimate Tool tab."]
["Hydraulics","Culpeper Tool",{"$f":"'Culpeper Workbook'!Q20","v":35640},0,null,null,null,"See PE Estimate Tool tab."]
["Utilities","Culpeper Tool",{"$f":"'Culpeper Workbook'!Q21","v":0},0,null,null,null,"See PE Estimate Tool tab."]
["Traffic","Culpeper Tool",{"$f":"'Culpeper Workbook'!Q22","v":26025},0,null,null,null,"See PE Estimate Tool tab."]
["Structures/Bridges","Culpeper Tool",{"$f":"'Culpeper Workbook'!Q23","v":0},0,null,null,null,"See PE Estimate Tool tab."]
["Materials/Geotech","Culpeper Tool",{"$f":"'Culpeper Workbook'!Q24","v":28050},0,null,null,null,"See PE Estimate Tool tab."]
["Survey/SUE","Culpeper Tool",{"$f":"'Culpeper Workbook'!Q25","v":16025},0,null,null,null,"See PE Estimate Tool tab."]
["Environmental","Culpeper Tool",{"$f":"'Culpeper Workbook'!Q26","v":0},0,null,null,null,"See PE Estimate Tool tab."]
["Right of Way","Culpeper Tool",{"$f":"'Culpeper Workbook'!Q27","v":14400},0,null,null,null,"See PE Estimate Tool tab."]
["Other","Culpeper Tool",{"$f":"'Culpeper Workbook'!Q28","v":0},0,null,null,"Total","See PE Estimate Tool tab."]
["VDOT PE Oversight LAP",null,null,null,null,null,{"$f":"'Culpeper Workbook'!X29","v":0},"See PE Estimate Tool tab."]
[null,null,null,null,"Risk Type","Contingency"]
[null,"PE Base Est",{"$f":"'Culpeper Workbook'!C16","v":0},null,{"$f":"'Culpeper Workbook'!C14","v":0},{"$f":"'Culpeper Workbook'!W30","v":15}]
[null,"PE Start",{"$f":"'Culpeper Workbook'!H8","v":0}]
[null,"PE End",{"$f":"'Culpeper Workbook'!H9","v":0}]
[]
[]
["RW ESTIMATE",null,null,null,"Phase Risk"]
["Discipline","Source","Defined ($)","Allowance",{"$f":"'Culpeper Workbook'!C14","v":0},"Contingency",null,"Assumptions"]
["Right-of-Way Acquisition","Aerial Photo",{"$f":"'Culpeper Workbook'!Q33","v":0},0,null,{"$f":"'Culpeper Workbook'!W33","v":0},null,"See separate PCES estimate document for details and assumptions."]
["Utilities","Aerial Photo",{"$f":"'Culpeper Workbook'!Q34","v":0},0,null,{"$f":"'Culpeper Workbook'!W34","v":0},null,"See separate PCES estimate document for details and assumptions."]
["VDOT Project RW/UT Oversight","Culpeper Tool",{"$f":"'Culpeper Workbook'!Q35","v":0},0,null,{"$f":"'Culpeper Workbook'!W35","v":0},"Total","See separate PCES estimate document for details and assumptions."]
["VDOT RW/UT Oversight LAP",null,null,null,null,null,0,"See separate PCES estimate document for details and assumptions."]
[null,null,null,null,"Risk Type","Contingency"]
[null,null,null,null,"Select Phase Risk Type Here (when using one phase contingency value)",0]
[null,"RW Base Est",{"$f":"'Culpeper Workbook'!C19","v":0}]
[null,"RW Start",{"$f":"'Culpeper Workbook'!H9","v":0}]
[null,"RW End",{"$f":"'Culpeper Workbook'!H10","v":0}]
[]
[]
[]
["CN ESTIMATE"]
["Discipline","Source","Defined ($)","Allowance","Risk Type","Contingency",null,"Assumptions"]
["Mobilization/Construction Support","Culpeper Tool",{"$f":"'Culpeper Workbook'!Q39","v":0},0,{"$f":"'Culpeper Workbook'!$C$14","v":0},{"$f":"'Culpeper Workbook'!W39","v":0},null,"See CN Estimate Tool tabs."]
["MOT","Culpeper Tool",0,{"$f":"'Culpeper Workbook'!Q40","v":0},{"$f":"'Culpeper Workbook'!$C$14","v":0},{"$f":"'Culpeper Workbook'!W40","v":0},null,"See CN Estimate Tool tabs."]
["Roadway","Culpeper Tool",{"$f":"'Culpeper Workbook'!Q41","v":0},0,{"$f":"'Culpeper Workbook'!$C$14","v":0},{"$f":"'Culpeper Workbook'!W41","v":0},null,"See CN Estimate Tool tabs."]
["Hydraulics","Culpeper Tool",{"$f":"'Culpeper Workbook'!Q42","v":0},0,{"$f":"'Culpeper Workbook'!$C$14","v":0},{"$f":"'Culpeper Workbook'!W42","v":0},null,"See CN Estimate Tool tabs."]
["In-plan Utilities","Culpeper Tool",{"$f":"'Culpeper Workbook'!Q43","v":0},0,{"$f":"'Culpeper Workbook'!$C$14","v":0},{"$f":"'Culpeper Workbook'!W43","v":0},null,"See CN Estimate Tool tabs."]
["Traffic","Culpeper Tool",0,{"$f":"'Culpeper Workbook'!Q44","v":0},{"$f":"'Culpeper Workbook'!$C$14","v":0},{"$f":"'Culpeper Workbook'!W44","v":0},null,"See CN Estimate Tool tabs."]
["Structures/Bridges","Culpeper Tool",{"$f":"'Culpeper Workbook'!Q45","v":0},0,{"$f":"'Culpeper Workbook'!$C$14","v":0},{"$f":"'Culpeper Workbook'!W45","v":0},null,"See CN Estimate Tool tabs."]
["Earthwork/Geotech","Culpeper Tool",{"$f":"'Culpeper Workbook'!Q46","v":0},0,{"$f":"'Culpeper Workbook'!$C$14","v":0},{"$f":"'Culpeper Workbook'!W46","v":0},null,"See CN Estimate Tool tabs."]
["Environmental/Soundwalls","Culpeper Tool",{"$f":"'Culpeper Workbook'!Q47","v":0},0,{"$f":"'Culpeper Workbook'!$C$14","v":0},{"$f":"'Culpeper Workbook'!W47","v":0},null,"See CN Estimate Tool tabs."]
["Other","Culpeper Tool",{"$f":"'Culpeper Workbook'!Q48","v":0},0,{"$f":"'Culpeper Workbook'!$C$14","v":0},{"$f":"'Culpeper Workbook'!W48","v":0},null,"See CN Estimate Tool tabs."]
["VDOT Project CN Oversight","Culpeper Tool",0,0,{"$f":"'Culpeper Workbook'!$C$14","v":0},0,"Total","See CN Estimate Tool tabs."]
["VDOT CN Oversight LAP",null,null,null,null,null,0,"See CN Estimate Tool tabs."]
[]
["Management Reserve",{"$f":"'Culpeper Workbook'!O52","v":0},null,null,null,null,null,"See CN Estimate Tool tabs."]
["Railroad Flagging/Coordination",null,{"$f":"'Culpeper Workbook'!Q53","v":0},0,{"$f":"'Culpeper Workbook'!$C$14","v":0},{"$f":"'Culpeper Workbook'!W53","v":0},null,"See CN Estimate Tool tabs."]
["State Forces",null,{"$f":"'Culpeper Workbook'!Q54","v":0},0,{"$f":"'Culpeper Workbook'!$C$14","v":0},{"$f":"'Culpeper Workbook'!W54","v":0},null,"See CN Estimate Tool tabs."]
["State Police",null,{"$f":"'Culpeper Workbook'!Q55","v":0},0,{"$f":"'Culpeper Workbook'!$C$14","v":0},{"$f":"'Culpeper Workbook'!W55","v":0},null,"See CN Estimate Tool tabs."]
["Contract Requirements (Inc/Dis)",{"$f":"'Culpeper Workbook'!O57","v":0},null,null,null,null,null,"See CN Estimate Tool tabs."]
[null,null,null,null,"Risk Type","Contingency"]
[null,null,null,null,"Select",0]
[]
[null,"CEI Source","Percentage"]
["CEI Environmental Inspection",0,null,null,{"$f":"'Culpeper Workbook'!$C$14","v":0},{"$f":"'Culpeper Workbook'!W58","v":0}]
["CEI VDOT or Locality",{"$f":"'Culpeper Workbook'!X64*100","v":0},null,null,{"$f":"'Culpeper Workbook'!$C$14","v":0},{"$f":"'Culpeper Workbook'!W59","v":0}]
["CEI Oversight Costs",0,null,null,{"$f":"'Culpeper Workbook'!$C$14","v":0},{"$f":"'Culpeper Workbook'!W60","v":0}]
[null,"CN Base Est",{"$f":"'Culpeper Workbook'!C21","v":0}]
[null,"CN Start",{"$f":"'Culpeper Workbook'!H10","v":0}]
[null,"CN End",{"$f":"'Culpeper Workbook'!H11","v":0}]
[]
[null,null,null,"Current Cost Date",{"$f":"'Culpeper Workbook'!C10","v":0}]

{"sheet":"Culpeper Workbook","index":5,"n_rows":67,"n_cols":24,"rows_kept":67,"cut":false,"hidden":false,"merged":[[6,6,6,7],[12,2,12,4],[13,2,13,4],[6,2,6,4],[25,1,25,5],[9,2,9,4],[14,2,14,4],[19,2,19,4],[16,2,16,4],[22,1,23,4],[21,2,21,4],[1,0,2,5],[8,2,8,4],[17,2,17,4],[10,2,10,4],[15,2,15,4],[5,1,5,4],[3,2,3,4],[15,13,15,23],[11,2,11,4],[7,2,7,4],[20,2,20,4],[18,2,18,4],[13,8,13,9],[14,8,14,9],[20,8,23,10],[18,8,19,8],[18,9,19,9],[18,10,19,10],[18,6,18,7],[19,6,19,7],[8,9,8,10],[9,9,9,10],[10,9,10,10],[66,13,66,14],[49,1,49,4],[50,1,50,4],[51,1,51,4],[48,1,48,4],[7,9,7,10],[12,8,12,9],[46,1,46,4],[47,1,47,4],[27,6,27,10],[33,6,33,10],[34,6,34,10],[32,6,32,10],[26,6,26,10],[29,6,29,10],[30,6,30,10],[31,6,31,10],[28,6,28,10],[1,13,1,23],[9,21,9,22],[10,21,10,22],[11,21,11,22],[13,21,13,22],[8,21,8,22]]}
[]
["CULPEPER CONCEPT ESTIMATE WORKBOOK",null,null,null,null,null,null,null,null,null,null,null,null,"ROUNDING BREAKDOWN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflated Total","Uninfl. Total","Base","Cont.","%",null,"Inflation Rates"]
[null,"DISTRICT:","Culpeper",null,null,"Rev: 6/30/23",null,null,null,null,null,null,null,"PE",{"$f":"P4*U4","v":354775},{"$f":"Q4+R4","v":354775},{"$f":"O30","v":308500},{"$f":"R30","v":46275},{"$f":"IF(Q4>0,R4/Q4,0)","v":0.15},null,{"$f":"'CEWB Translation Sheet'!L4","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"RW",{"$f":"P5*U5","v":0},{"$f":"Q5+R5","v":0},{"$f":"O36","v":0},{"$f":"R36","v":0},{"$f":"IF(Q5>0,R5/Q5,0)","v":0},null,{"$f":"'CEWB Translation Sheet'!L5","v":1}]
[null,"PROJECT INFORMATION",null,null,null,null,null,null,null,null,null,null,null,"CN",{"$f":"P6*U6","v":0},{"$f":"Q6+R6+R7","v":0},{"$f":"O63","v":0},{"$f":"O65","v":0},{"$f":"IF(Q6>0,R6/Q6,0)","v":0},null,{"$f":"'CEWB Translation Sheet'!L6","v":1}]
[null,"Project Description",null,null,null,null,"PROJECT SCHEDULE",null,null,null,null,null,null,"CEI",null,null,null,{"$f":"O64","v":0},{"$f":"IF(Q6>0,R7/Q6,0)","v":0}]
[null,"Application ID",null,null,null,null,"PE Start Date",null,null,"ROUND TYPE",null,null,null,"Total",{"$f":"SUM(O4:O6)","v":354775},{"$f":"SUM(P4:P6)","v":354775},{"$f":"SUM(Q4:Q6)","v":308500},{"$f":"SUM(R4:R7)","v":46275}]
[null,"County/City/Town",null,null,null,null,"RW Start Date",null,null,"Portal",null,null,null,null,"Inflated Total","Uninfl. Total","Base","Cont.","%",null,"Uninfl. Total","Inflated Total"]
[null,"Estimate Date",null,null,null,null,"CN Start Date",null,null,"ROUND VALUE",null,null,null,"PE",{"$f":"IF($J$9=\"Inflated\",IF($J$11=\"Manual\",$I13,IF($J$11=\"More Round\",(IF(O4>10000000,ROUNDUP(O4, -6),ROUNDUP(O4, -5))),(IF(O4>10000000,ROUNDUP(O4, -5),ROUNDUP(O4, -4))))),\"TBD\")","v":"TBD"},{"$f":"IF($J$9=\"Uninflated\",IF($J$11=\"Manual\",$I13,IF($J$11=\"More Round\",(IF(P4>10000000,ROUNDUP(P4, -6),ROUNDUP(P4, -5))),(IF(P4>10000000,ROUNDUP(P4, -5),ROUNDUP(P4, -4))))),IF($J$9=\"Inflated\",O10/U4,\"TBD\"))","v":"TBD"},{"$f":"IF($J$9=\"Portal\",IF($J$11=\"Manual\",$I13,IF($J$11=\"More Round\",(IF(Q4>10000000,ROUNDUP(Q4, -6),ROUNDUP(Q4, -5))),(IF(Q4>10000000,ROUNDUP(Q4, -5),ROUNDUP(Q4, -4))))),Q4)","v":310000},{"$f":"Q10*S10","v":46500},{"$f":"IF($J$9=\"Portal\",IF($J$11=\"Manual\",K13,ROUNDUP(S4,2)),IF(OR($J$9=\"Inflated\",$J$9=\"Uninflated\"),IFERROR((P10-P4+R4)/Q10,0),S4))","v":0.15},null,{"$f":"Q10+R10","v":356500},{"$f":"U10*U4","v":356500}]
[null,"Estimate Compiler",null,null,null,null,"CN Finish Date",null,null,"Default",null,null,null,"RW",{"$f":"IF($J$9=\"Inflated\",IF($J$11=\"Manual\",$I14,IF($J$11=\"More Round\",(IF(O5>10000000,ROUNDUP(O5, -6),ROUNDUP(O5, -5))),(IF(O5>10000000,ROUNDUP(O5, -5),ROUNDUP(O5, -4))))),\"TBD\")","v":"TBD"},{"$f":"IF($J$9=\"Uninflated\",IF($J$11=\"Manual\",$I14,IF($J$11=\"More Round\",(IF(P5>10000000,ROUNDUP(P5, -6),ROUNDUP(P5, -5))),(IF(P5>10000000,ROUNDUP(P5, -5),ROUNDUP(P5, -4))))),IF($J$9=\"Inflated\",O11/U5,\"TBD\"))","v":"TBD"},{"$f":"IF($J$9=\"Portal\",IF($J$11=\"Manual\",$I14,IF($J$11=\"More Round\",(IF(Q5>10000000,ROUNDUP(Q5, -6),ROUNDUP(Q5, -5))),(IF(Q5>10000000,ROUNDUP(Q5, -5),ROUNDUP(Q5, -4))))),Q5)","v":0},{"$f":"Q11*S11","v":0},{"$f":"IF($J$9=\"Portal\",IF($J$11=\"Manual\",K14,ROUNDUP(S5,2)),IF(OR($J$9=\"Inflated\",$J$9=\"Uninflated\"),IFERROR((P11-P5+R5)/Q11,0),S5))","v":0},null,{"$f":"Q11+R11","v":0},{"$f":"U11*U5","v":0}]
[null,"Reviewed By",null,null,null,null,null,null,null,null,null,null,null,"CN",{"$f":"IF($J$9=\"Inflated\",IF($J$11=\"Manual\",$I15,IF($J$11=\"More Round\",(IF(O6>10000000,ROUNDUP(O6, -6),ROUNDUP(O6, -5))),(IF(O6>10000000,ROUNDUP(O6, -5),ROUNDUP(O6, -4))))),\"TBD\")","v":"TBD"},{"$f":"IF($J$9=\"Uninflated\",IF($J$11=\"Manual\",$I15,IF($J$11=\"More Round\",(IF(P6>10000000,ROUNDUP(P6, -6),ROUNDUP(P6, -5))),(IF(P6>10000000,ROUNDUP(P6, -5),ROUNDUP(P6, -4))))),IF($J$9=\"Inflated\",O12/U6,\"TBD\"))","v":"TBD"},{"$f":"IF($J$9=\"Portal\",IF($J$11=\"Manual\",$I15,IF($J$11=\"More Round\",(IF(Q6>10000000,ROUNDUP(Q6, -6),ROUNDUP(Q6, -5))),(IF(Q6>10000000,ROUNDUP(Q6, -5),ROUNDUP(Q6, -4))))),Q6)","v":0},{"$f":"Q12*S12","v":0},{"$f":"IF($J$9=\"Portal\",IF($J$11=\"Manual\",K15,ROUNDUP(S6,2)),IF(OR($J$9=\"Inflated\",$J$9=\"Uninflated\"),IFERROR((P12-P6+R6)/Q12,0),S6))","v":0},null,{"$f":"Q12+R12+R13","v":0},0]
[null,"Complexity",null,null,null,null,null,"Override-  PE ",0,null,0,null,null,"CEI",null,null,null,{"$f":"Q12*S13","v":0},{"$f":"IF($J$9=\"Portal\",IF($J$11=\"Manual\",K16,ROUNDUP(S7,2)),S7)","v":0}]
[null,"Contingency Type",null,null,null,null,null,"RW ",0,null,0,null,null,"Total",{"$f":"SUM(O10:O12)","v":0},{"$f":"SUM(P10:P12)","v":0},{"$f":"SUM(Q10:Q12)","v":310000},{"$f":"SUM(R10:R13)","v":46500},null,null,{"$f":"SUM(U10:U12)","v":356500},{"$f":"SUM(V10:W12)","v":356500}]
[null,"PE Estimate By",{"$f":"'PE Estimate Tool'!C10:D10","v":0},null,null,null,null,"CN ",0,null,0]
[null,"PE Estimate Date",{"$f":"'PE Estimate Tool'!C9:D9","v":0},null,null,null,"TIER",null,null,"CEI",0,null,null,"STATE ESTIMATE WORKBOOK BREAKDOWN"]
[null,"RW Acq. Estimate By",null,null,null,null,{"$f":"IF(F33<10000000,1,2)","v":1},null,null,null,null,null,null,"PE ESTIMATE ITEMS","Base","Add'l Base","Rounded Base","Cont.","%","Add'l Cont","Rounded Cont","%","Cont Val","Total"]
[null,"Utility Estimate By",null,null,null,null,null,null,"Low","MLE","High",null,null,"Project Management",{"$f":"'PE Estimate Tool'!K41","v":44150},{"$f":"P30","v":1500},{"$f":"O18+P18","v":45650},{"$f":"'PE Estimate Tool'!M41-O18","v":6622.5},{"$f":"IF(O18>0,R18/O18,0)","v":0.15},{"$f":"U18-R18","v":225},{"$f":"IFERROR($U$30*Q18/($Q$30-$Q$29),0)","v":6847.5},{"$f":"IFERROR(U18/Q18,0)","v":0.15},{"$f":"IF($C$14=\"Type 2 Deterministic\",U18,V18*100)","v":15},{"$f":"Q18*(1+V18)","v":52497.499999999993}]
[null,"RW Estimate Date",null,null,null,null,"OVERALL CONTINGENCY %",null,{"$f":"IF($C$13=\"Moderately Complex\",'Suggested Contingencies'!O7,IF($C$13=\"Non-Complex (Minor)\",'Suggested Contingencies'!O5,IF($C$13=\"Most Complex (Major)\",'Suggested Contingencies'!O9,\"-\")))","v":"-"},{"$f":"IF($C$13=\"Moderately Complex\",'Suggested Contingencies'!P7,IF($C$13=\"Non-Complex (Minor)\",'Suggested Contingencies'!P5,IF($C$13=\"Most Complex (Major)\",'Suggested Contingencies'!P9,\"-\")))","v":"-"},{"$f":"IF($C$13=\"Moderately Complex\",'Suggested Contingencies'!Q7,IF($C$13=\"Non-Complex (Minor)\",'Suggested Contingencies'!Q5,IF($C$13=\"Most Complex (Major)\",'Suggested Contingencies'!Q9,\"-\")))","v":"-"},null,null,"Roadway",{"$f":"'PE Estimate Tool'!K42","v":144210},0,{"$f":"O19+P19","v":144210},{"$f":"'PE Estimate Tool'!M42-O19","v":21631.5},{"$f":"IF(O19>0,R19/O19,0)","v":0.15},{"$f":"U19-R19","v":0},{"$f":"IFERROR($U$30*Q19/($Q$30-$Q$29),0)","v":21631.5},{"$f":"IFERROR(U19/Q19,0)","v":0.15},{"$f":"IF($C$14=\"Type 2 Deterministic\",U19,V19*100)","v":15},{"$f":"Q19*(1+V19)","v":165841.5}]
[null,"CN Estimate By",{"$f":"'CN Estimate Tool'!C10:E10","v":0},null,null,null,"All contingencies & rounding.",null,null,null,null,null,null,"Hydraulics",{"$f":"'PE Estimate Tool'!K43","v":35640},0,35640,{"$f":"'PE Estimate Tool'!M43-O20","v":5346},{"$f":"IF(O20>0,R20/O20,0)","v":0.15},0,5346,0.15,{"$f":"IF($C$14=\"Type 2 Deterministic\",U20,V20*100)","v":15},{"$f":"Q20*(1+V20)","v":40986}]
[null,"CN Estimate Date",{"$f":"'CN Estimate Tool'!C12:E12","v":0},null,null,null,"PE",{"$f":"(F29-O30)/O30","v":0.15559157212317667},"Compare project contingency to sliding scale contingencies in the VDOT Cost Estimating\n<- Manual.",null,null,null,null,"In-plan Utilities",{"$f":"'PE Estimate Tool'!K44","v":0},0,0,{"$f":"'PE Estimate Tool'!M44-O21","v":0},0,0,0,0,0,0]
[null,"Other Remarks",null,null,null,null,"RW",{"$f":"IFERROR((F32-O36)/O36,0)","v":0},null,null,null,null,null,"Traffic",{"$f":"'PE Estimate Tool'!K45","v":26025},0,26025,{"$f":"'PE Estimate Tool'!M45-O22","v":3903.75},0.15,0,3903.75,0.15,15,29928.749999999996]
[null,null,null,null,null,null,"CN",{"$f":"IFERROR((F33-(O62-O51))/(O62-O51),0)","v":0},null,null,null,null,null,"Structures/Bridges",{"$f":"'PE Estimate Tool'!K46","v":0},0,0,{"$f":"'PE Estimate Tool'!M46-O23","v":0},0,0,0,0,0,0]
[null,null,null,null,null,null,"Project",{"$f":"(F28-(O30+O36+O62-O51))/(O30+O36+O62-O51)","v":0.15559157212317667},null,null,null,null,null,"Materials/Geotech",{"$f":"'PE Estimate Tool'!K47","v":28050},0,28050,{"$f":"'PE Estimate Tool'!M47-O24","v":4207.5},0.15,0,4207.5,0.15,15,32257.499999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Survey",{"$f":"'PE Estimate Tool'!K48","v":16025},0,16025,{"$f":"'PE Estimate Tool'!M48-O25","v":2403.75},0.15,0,2403.75,0.15,15,18428.75]
[null,"PROJECT ESTIMATE",null,null,null,null,null,null,null,null,null,null,null,"Environmental",{"$f":"'PE Estimate Tool'!K49","v":0},0,0,{"$f":"'PE Estimate Tool'!M49-O26","v":0},0,0,0,0,0,0]
[null,null,"Uninflated Base","% Cont. & CEI","$ Cont.   & CEI","Uninflated Total","Contingency Assumptions / Notes",null,null,null,null,null,null,"Right of Way",{"$f":"'PE Estimate Tool'!K50","v":14400},0,14400,{"$f":"'PE Estimate Tool'!M50-O27","v":2160},0.15,0,2160,0.15,15,16560]
[null,"Total Estimate",{"$f":"C29+C32+C33","v":310000},{"$f":"E28/C28","v":0.15},{"$f":"E29+E32+E33","v":46500},{"$f":"C28+E28","v":356500},null,null,null,null,null,null,null,"Other",{"$f":"'PE Estimate Tool'!K51","v":0},0,0,{"$f":"'PE Estimate Tool'!M51-O28","v":0},0,0,0,0,0,0]
[null,"PE Estimate",{"$f":"Q30","v":310000},{"$f":"V30","v":0.15},{"$f":"F29-C29","v":46500},{"$f":"X30","v":356500},"See PE Estimate Tool.",null,null,null,null,null,null,"VDOT Oversight Costs",{"$f":"'PE Estimate Tool'!K52","v":0},0,0,{"$f":"'PE Estimate Tool'!M52-O29","v":0},0,{"$f":"U29-R29","v":0},0,0,0,0]
[null,"RW Property Acq.",null,null,{"$f":"C30*D30","v":0},0,null,null,null,null,null,null,null,"PE TOTAL",{"$f":"SUM(O18:O29)","v":308500},{"$f":"Q30-O30","v":1500},{"$f":"Q10","v":310000},{"$f":"SUM(R18:R29)","v":46275},{"$f":"IF(O30>0,R30/O30,0)","v":0.15},{"$f":"U30-R30","v":225},{"$f":"Q30*V30","v":46500},{"$f":"S10","v":0.15},{"$f":"IF($C$14=\"Type 2 Deterministic\",U30,(U30/(Q30-Q29))*100)","v":15},{"$f":"SUM(X18:X29)","v":356500}]
[null,"RW Utility Reloc.",null,null,{"$f":"C31*D31","v":0},0]
[null,"RW Estimate Total",{"$f":"Q36","v":0},{"$f":"V36","v":0},{"$f":"F32-C32","v":0},{"$f":"X36","v":0},null,null,null,null,null,null,null,"RW ESTIMATE ITEMS","Base","Add'l Base","Rounded","Cont.","%","Add'l Cont","Rnd Cont","%",null,"Total"]
[null,"CN Estimate",{"$f":"Q63","v":0},{"$f":"IF(C33=0,0,E33/C33)","v":0},{"$f":"E34+E35","v":0},0,"See Construction Estimate Tool.",null,null,null,null,null,null,"Right of Way",{"$f":"C30","v":0},{"$f":"IFERROR(($P$36)*O33/$O$36,0)","v":0},{"$f":"O33+P33","v":0},{"$f":"E30","v":0},{"$f":"IF(O33>0,R33/O33,0)","v":0},{"$f":"U33-R33","v":0},{"$f":"IFERROR($U$36*Q33/($Q$36-$Q$35),0)","v":0},{"$f":"IFERROR(U33/Q33,0)","v":0},{"$f":"IF($C$14=\"Type 2 Deterministic\",U33,V33*100)","v":0},{"$f":"Q33*(1+V33)","v":0}]
[null,"-Contingency",null,{"$f":"IF(C33=0,0,E34/C33)","v":0},{"$f":"Q65","v":0},null,null,null,null,null,null,null,null,"Out of Plan Utilities",{"$f":"C31","v":0},{"$f":"IFERROR(($P$36)*O34/$O$36,0)","v":0},{"$f":"O34+P34","v":0},{"$f":"E31","v":0},{"$f":"IF(O34>0,R34/O34,0)","v":0},{"$f":"U34-R34","v":0},{"$f":"IFERROR($U$36*Q34/($Q$36-$Q$35),0)","v":0},{"$f":"IFERROR(U34/Q34,0)","v":0},{"$f":"IF($C$14=\"Type 2 Deterministic\",U34,V34*100)","v":0},{"$f":"Q34*(1+V34)","v":0}]
[null,"-CEI",null,{"$f":"IF(C33=0,0,E35/C33)","v":0},{"$f":"Q64","v":0},null,null,null,null,null,null,null,null,"VDOT Oversight Costs",0,0,0,0,{"$f":"IF(O35>0,R35/O35,0)","v":0},0,0,{"$f":"IFERROR(U35/Q35,0)","v":0},{"$f":"IF($C$14=\"Type 2 Deterministic\",U35,V35*100)","v":0},{"$f":"Q35*(1+V35)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"RW TOTAL",{"$f":"SUM(O33:O35)","v":0},{"$f":"Q36-O36","v":0},{"$f":"Q11","v":0},{"$f":"SUM(R33:R35)","v":0},{"$f":"IF(O36>0,R36/O36,0)","v":0},{"$f":"U36-R36","v":0},{"$f":"Q36*V36","v":0},{"$f":"S11","v":0},{"$f":"IF($C$14=\"Type 2 Deterministic\",U36,V36*100)","v":0},{"$f":"SUM(X33:X35)","v":0}]
[null,"Follow these steps:"]
[null,"1. Enable macros & active content.",null,null,null,null,null,null,null,null,null,null,null,"CN ESTIMATE ITEMS","Base","Add'l Base","Rounded","Cont.","%","Add'l Cont","Rnd Cont","%",null,"Total"]
[null,"2. Enter the Project Information, RW Estimate, and",null,null,null,null,null,null,null,null,null,null,null,"Mobilization/Survey",{"$f":"'CN Estimate Tool'!H17+'CN Estimate Tool'!H18","v":0},{"$f":"IFERROR($P$49*O39/$O$49,0)","v":0},{"$f":"O39+P39","v":0},{"$f":"'CN Estimate Tool'!J17+'CN Estimate Tool'!J18","v":0},{"$f":"IF(O39=0,0,R39/O39)","v":0},{"$f":"IFERROR($T$49*R39/$R$49,0)","v":0},{"$f":"T39+R39","v":0},{"$f":"IF(Q39>0,U39/Q39,0)","v":0},{"$f":"IF($C$14=\"Type 2 Deterministic\",U39,V39*100)","v":0},{"$f":"Q39*(1+V39)","v":0}]
[null,"    Project Schedule on this tab.",null,null,null,null,null,null,null,null,null,null,null,"MOT",{"$f":"'CN Estimate Tool'!H31","v":0},0,{"$f":"O40+P40","v":0},{"$f":"'CN Estimate Tool'!J31","v":0},{"$f":"IF(O40=0,0,R40/O40)","v":0},0,{"$f":"T40+R40","v":0},{"$f":"IF(Q40>0,U40/Q40,0)","v":0},0,0]
[null,"3. Go to the CN Estimate Tool tab and follow the",null,null,null,null,null,null,null,null,null,null,null,"Roadway",{"$f":"'CN Estimate Tool'!H28+'CN Estimate Tool'!H29","v":0},0,0,{"$f":"'CN Estimate Tool'!J28+'CN Estimate Tool'!J29","v":0},0,0,0,0,0,0]
[null,"    directions to complete the CN estimate.",null,null,null,null,null,null,null,null,null,null,null,"Hydraulics",{"$f":"'CN Estimate Tool'!H27","v":0},0,0,{"$f":"'CN Estimate Tool'!J27","v":0},0,0,0,0,0,0]
[null,"4. Go to the PE Estimate Tool tab and complete the",null,null,null,null,null,null,null,null,null,null,null,"In-Plan Utilities",{"$f":"'CN Estimate Tool'!H34","v":0},0,0,{"$f":"'CN Estimate Tool'!J34","v":0},0,0,0,0,0,0]
[null,"    PE Estimate.",null,null,null,null,null,null,null,null,null,null,null,"Traffic",{"$f":"'CN Estimate Tool'!H33","v":0},0,0,{"$f":"'CN Estimate Tool'!J33","v":0},0,0,0,0,0,0]
[null,"5. Review the Suggested Contingencies tab. Consider",null,null,null,null,null,null,null,null,null,null,null,"Structures/Bridges",{"$f":"'CN Estimate Tool'!H30","v":0},0,0,{"$f":"'CN Estimate Tool'!J30","v":0},0,0,0,0,0,0]
[null,"    the level of risk and estimate quality when finalizing",null,null,null,null,null,null,null,null,null,null,null,"Earthwork/Geotech",{"$f":"'CN Estimate Tool'!H26","v":0},0,0,{"$f":"'CN Estimate Tool'!J26","v":0},0,0,0,0,0,0]
[null,"    contingencies.",null,null,null,null,null,null,null,null,null,null,null,"Enviro./Soundwall",{"$f":"'CN Estimate Tool'!H35","v":0},0,0,{"$f":"'CN Estimate Tool'!J35","v":0},0,0,0,0,0,0]
[null,"6. The Cost Estimate Summary tab should auto-populate.",null,null,null,null,null,null,null,null,null,null,null,"Other",{"$f":"'CN Estimate Tool'!H32","v":0},0,0,{"$f":"'CN Estimate Tool'!J32","v":0},0,0,0,0,0,0]
[null,"7. All known assumptions and risks should be listed in",null,null,null,null,null,null,null,null,null,null,null,"BID TOTAL",{"$f":"SUM(O39:O48)","v":0},{"$f":"(P50-T50*O57/(1+O52))/(1+O57-O52*O57/(1+O52))","v":0},{"$f":"SUM(Q39:Q48)","v":0},{"$f":"SUM(R39:R48)","v":0},0,{"$f":"(T50-P50*O52/(1+O57))/(1+O52-O52*O57/(1+O57))","v":0},{"$f":"SUM(U39:U48)","v":0},{"$f":"IFERROR(U49/Q49,0)","v":0},0,{"$f":"SUM(X39:X48)","v":0}]
[null,"    a separate document filed with the project.",null,null,null,null,null,null,null,null,null,null,null,"Rounded Remainder",null,{"$f":"(P63-SUM(P53:P55))","v":0},null,null,null,{"$f":"(T65-SUM(T53:T55))","v":0}]
[null,"8. The entire estimate, with the assumptions and risks",null,null,null,null,null,null,null,null,null,null,null,"Claims + Work Orders",0,0,0,{"$f":"'CN Estimate Tool'!J10+'CN Estimate Tool'!H10","v":0},0,{"$f":"O52*(P49+T49)","v":0},{"$f":"R51+T51","v":0},0,0,{"$f":"O51+R51","v":0}]
[null,"    document, must be reviewed by another engineer.",null,null,null,null,null,null,null,null,null,null,null,"% Claims",{"$f":"IFERROR('CN Estimate Tool'!H10/'CN Estimate Tool'!H16,0)","v":0},null,null,null,null,null,{"$f":"X49*O52","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Railroad Flagging/Co.",{"$f":"'CN Estimate Tool'!H15","v":0},{"$f":"IFERROR($P$63*O53/$O$63,0)","v":0},{"$f":"O53+P53","v":0},{"$f":"'CN Estimate Tool'!J15","v":0},0,{"$f":"IFERROR($T$65*R53/$O$65,0)","v":0},{"$f":"R53+T53","v":0},{"$f":"IF(Q53>0,U53/Q53,0)","v":0},0,{"$f":"Q53*(1+V53)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"State Forces",{"$f":"'CN Estimate Tool'!H13","v":0},{"$f":"IFERROR($P$63*O54/$O$63,0)","v":0},{"$f":"O54+P54","v":0},{"$f":"'CN Estimate Tool'!J13","v":0},0,{"$f":"IFERROR($T$65*R54/$O$65,0)","v":0},{"$f":"R54+T54","v":0},{"$f":"IF(Q54>0,U54/Q54,0)","v":0},0,{"$f":"Q54*(1+V54)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"State Police",{"$f":"'CN Estimate Tool'!H14","v":0},{"$f":"IFERROR($P$63*O55/$O$63,0)","v":0},{"$f":"O55+P55","v":0},{"$f":"'CN Estimate Tool'!J14","v":0},0,{"$f":"IFERROR($T$65*R55/$O$65,0)","v":0},{"$f":"R55+T55","v":0},{"$f":"IF(Q55>0,U55/Q55,0)","v":0},0,{"$f":"Q55*(1+V55)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Incentive/Disinc.",{"$f":"'CN Estimate Tool'!K12","v":0},{"$f":"O57*(P49+T49)","v":0},{"$f":"O56+P56","v":0},0,0,0,0,0,0,{"$f":"O56+R56","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"% Incentives",{"$f":"IFERROR('CN Estimate Tool'!H12/'CN Estimate Tool'!H16,0)","v":0},null,{"$f":"X49*O57","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CEI-Environmental",0,null,{"$f":"O58+P58","v":0},0,0,0,{"$f":"T58+R58","v":0},{"$f":"IF($Q$64>0,U58/$Q$64,0)","v":0},0,{"$f":"Q58*(1+V58)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CEI-VDOT/Local",{"$f":"'CN Estimate Tool'!H11","v":0},{"$f":"IFERROR(O59/O64*P64,0)","v":0},{"$f":"O59+P59","v":0},{"$f":"'CN Estimate Tool'!J11","v":0},0,{"$f":"IFERROR(R59/O64*P64,0)","v":0},{"$f":"T59+R59","v":0},{"$f":"IF($Q$59>0,U59/$Q$59,0)","v":0},0,{"$f":"Q59*(1+V59)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CEI-VDOT Oversight",0,null,{"$f":"O60+P60","v":0},0,0,0,{"$f":"T60+R60","v":0},{"$f":"IF($Q$64>0,U60/$Q$64,0)","v":0},0,{"$f":"Q60*(1+V60)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total CEI",{"$f":"SUM(O58:O60)","v":0},null,{"$f":"SUM(Q58:Q60)","v":0},{"$f":"SUM(R58:R60)","v":0},0,null,{"$f":"SUM(U58:U60)","v":0},{"$f":"IF($Q$64>0,U61/$Q$64,0)","v":0},0,{"$f":"SUM(X58:X60)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CN TOTAL",{"$f":"O49+O51+O53+O54+O55+O56+O61","v":0},{"$f":"SUM(P39:P48,P51:P57)","v":0},{"$f":"Q49+Q51+Q53+Q54+Q55+Q56+Q61","v":0},{"$f":"R49+R51+R53+R54+R55+R56+R61","v":0},0,{"$f":"SUM(T39:T48,T51:T57)","v":0},{"$f":"Q65-Q51","v":0},{"$f":"IF(Q62>0,U62/Q62,0)","v":0},0,{"$f":"O62+R62","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CN minus CEI/CN Cont",{"$f":"O62-O61-O51","v":0},{"$f":"Q63-O63","v":0},{"$f":"Q12","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CEI Total",{"$f":"O61+R61","v":0},{"$f":"Q64-O64","v":0},{"$f":"Q63*V64","v":0},null,{"$f":"IFERROR(O64/Q63,0)","v":0},null,{"$f":"U62-U51","v":0},{"$f":"S13","v":0},null,{"$f":"IFERROR(Q61/X49,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total CN Cont.",{"$f":"O51+R62-R61","v":0},{"$f":"Q65-O65","v":0},{"$f":"Q63*V65","v":0},{"$f":"Q65-Q51","v":0},{"$f":"IFERROR(O65/Q63,0)","v":0},{"$f":"Q65-O65","v":0},null,{"$f":"S12","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Co #:",{"$f":"IF(C4=\"Culpeper\",VLOOKUP(\"*\"&LEFT(C9,12)&\"*\",FormData!AD2:AD248,1,FALSE),C9)","v":"Arlington County (00)"}]

{"sheet":"Suggested Contingencies","index":6,"n_rows":26,"n_cols":17,"rows_kept":26,"cut":false,"hidden":false,"merged":[[10,13,11,16],[14,14,15,16],[17,12,18,13],[17,14,18,14],[17,15,18,15],[17,16,18,16],[19,12,20,13],[19,14,20,14],[19,15,20,15],[19,16,20,16],[21,12,22,13],[21,14,22,14],[21,15,22,15],[21,16,22,16],[23,13,24,16],[25,1,34,6],[22,1,24,6],[1,1,3,6],[5,1,8,3],[5,6,8,6],[5,7,8,10],[9,1,10,3],[9,7,12,10],[11,1,12,3],[13,1,16,3],[13,4,16,4],[13,7,17,10],[17,1,17,3],[18,1,21,6],[13,5,16,5],[13,6,16,6],[9,4,10,4],[9,5,10,5],[9,6,10,6],[11,6,12,6],[11,4,12,4],[11,5,12,5],[5,4,8,4],[5,5,8,5],[8,14,9,14],[8,15,9,15],[8,16,9,16],[4,12,5,13],[6,12,7,13],[8,12,9,13],[1,14,2,16],[4,14,5,14],[4,15,5,15],[4,16,5,16],[6,14,7,14],[6,15,7,15],[6,16,7,16]]}
[]
[null,"Suggested Contingency for Culpeper-developed Concept Estimates",null,null,null,null,null,null,null,null,null,null,null,null,"Sliding Scale Contingency- VDOT Cost Estimating Manual"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Risk","Low","MLE","High"]
[null,null,null,null,"Low Risk","More Risk","High Risk",null,null,null,null,null,"Non-Complex",null,"20-23%","30-35%","45-55%"]
[null,"PE",null,null,0.1,0.15,"20%-30%","Use 5% contingency when Consultant rates are used by project is anticipated to be in-house. Increase for highly likely consultant projects or estimates with in-house rates."]
[null,null,null,null,null,null,null,null,null,null,null,null,"Moderately Complex",null,"25-30%","40-50%","60-75%"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Most Complex",null,"33-40%","50-60%","75-100%"]
[null,"RW - Acquisition",null,null,"20%-25%",0.35,0.5,"Use contingincies recommended by the R/W estimator. 25% minimum for moderately complex projects."]
[null,null,null,null,null,null,null,null,null,null,null,null,"Note:","For value range given, first # is for scoping, second is for pre-scoping."]
[null,"RW - Utilities",null,null,"20%-25%",0.35,0.5]
[]
[null,"CN (Enter by Discipline in CN Estimate Tool)",null,null,0.2,"25-30%",0.5,"Contingencies are discipline-based for use in the CN Estimate Tool. 15% is equivalent to 23% total contingency. Using the tool, estimate quality is much higher than typical pre-scoping estimates."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sliding Scale Contingency - VDOT R/W Cost Estimate Guide"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Risk","Low","MLE","High"]
[null,"CN (Resulting Total)",null,null,0.28000000000000003,0.35,"50-75%+",null,null,null,null,null,"Non-Complex",null,"20-25%","30-35%","45-55%"]
[null,"Using the Culpeper CN Estimate Tool, construction contingency is applied by item discipline, prior to additives (CEI, work orders, incentive, etc). Categories with poor quantity precision, such as earthwork, should ordinarily be higher, if they are not already conservative. Review total contingency on the Culpeper Workbook tab."]
[null,null,null,null,null,null,null,null,null,null,null,null,"Moderately Complex",null,"25-30%","40-50%","60-75%"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Most Complex",null,"35-40%","50-60%","75-100%"]
[null,"For Tier 2 and other complex projects, higher values should be used per the Cost Estimating Manual and a risk-based determinisic contingency estimate is required for comparison. For all projects, total contingency should be compared to the sliding scales."]
[null,null,null,null,null,null,null,null,null,null,null,null,"Note:","For value range given, first # is for scoping, second is for pre-scoping."]
[]
[null,"Culpeper recommendations differ as follows from Estimating Manual scales: Overall, contingency recommendations are generally on the low end due to the high level of scope review and estimate detail compared to national pre-scoping norms. Some Moderately complex projects may even fall below the low threshold for Pre-Scoping, but align more with Scoping level minimums. Level of detail for PE estimates also exceeds typical Pre-Scoping estimates. However, even lower contingencies are recommended for PE due to the conservative estimates given by the PE spreadsheet in comparison to other recent projects. The PE spreadsheet should be updated to reduce the built-in conservatism, but further man-hour data is needed. Until that time, lower contingencies are recommended."]

{"sheet":"CN Estimate Tool","index":7,"n_rows":58,"n_cols":13,"rows_kept":58,"cut":false,"hidden":false,"merged":[[24,3,24,6],[22,3,22,6],[25,3,25,6],[9,2,9,4],[10,2,10,4],[11,2,11,4],[12,2,12,4],[13,1,14,4],[15,2,15,3],[25,1,25,2],[1,0,2,5],[5,1,5,4],[6,1,6,4],[8,2,8,4],[3,2,3,4],[7,2,7,4],[37,1,37,2],[31,3,31,6],[32,3,32,6],[33,3,33,6],[34,3,34,6],[36,3,36,6],[32,1,32,2],[33,1,33,2],[34,1,34,2],[36,1,36,2],[35,1,35,2],[5,12,6,12],[5,7,6,7],[5,8,6,8],[5,9,6,9],[5,10,6,10],[5,11,6,11],[19,11,19,12],[20,11,20,12],[31,1,31,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[26,3,26,6],[27,3,27,6],[28,3,28,6],[29,3,29,6],[30,3,30,6],[22,1,22,2],[23,1,23,2],[24,1,24,2],[39,1,39,4],[40,1,40,4],[41,1,41,4],[52,1,52,4],[42,1,42,4],[43,1,43,4],[44,1,44,4],[45,1,45,4],[46,1,46,4],[47,1,47,4],[48,1,48,4],[49,1,49,4],[50,1,50,4],[51,1,51,4]]}
[]
["CONCEPTUAL CONSTRUCTION ESTIMATING TOOL"]
[]
[null,"DISTRICT:",{"$f":"'Culpeper Workbook'!$C$4","v":"Culpeper"},null,null,"Rev: 6/5/2023"]
[]
[null,"PROJECT INFORMATION",null,null,null,null,"TOTAL SUMMARY","Base Estimate","Conting. %","Conting. Amount","Total Estimate","% of Contract","Override % of Con."]
[null,{"$f":"'Culpeper Workbook'!C7","v":0}]
[null,"App ID or UPC",{"$f":"'Culpeper Workbook'!$C$8","v":0}]
[null,"County/City/Town",{"$f":"'Culpeper Workbook'!$C$9","v":0},null,null,null,"Grand Total (No Inflation)",{"$f":"H16+H10+H11+H12+H15+H13+H14","v":0},{"$f":"IF(H9=0,0,J9/H9)","v":0},{"$f":"J16+J10+J11+J12+J15+J13+J14","v":0},{"$f":"K16+K10+K11+K12+K15+K13+K14","v":0}]
[null,"Estimator Name",null,null,null,null,"Construction Claims/W.O.",{"$f":"H16*IF(ISBLANK(M10),L10,M10)","v":0},{"$f":"IF(H10=0,0,J10/H10)","v":0},{"$f":"K10-H10","v":0},{"$f":"K16*IF(ISBLANK(M10),L10,M10)","v":0},{"$f":"IF(K16>10000000,0.1,0.05)","v":0.05}]
[null,"Section/Company","Culpeper L&D",null,null,null,"CEI",{"$f":"H16*IF(ISBLANK(M11),L11,M11)","v":0},{"$f":"IF(H11=0,0,J11/H11)","v":0},{"$f":"K11-H11","v":0},{"$f":"K16*IF(ISBLANK(M11),L11,M11)","v":0},{"$f":"IF(K16>25000000,0.15,IF(K16>10000000,0.18,IF(K16>1000000,0.2,0.25)))","v":0.25}]
[null,"Estimate Date",null,null,null,null,"Incentives",{"$f":"H16*IF(ISBLANK(M12),L12,M12)","v":0},{"$f":"IF(H12=0,0,J12/H12)","v":0},{"$f":"K12-H12","v":0},{"$f":"K16*IF(ISBLANK(M12),L12,M12)","v":0},{"$f":"0.015","v":1.4999999999999999E-2}]
[null,"Other Remarks",null,null,null,null,"Other State Forces",{"$f":"H37-H15-H14","v":0},{"$f":"IF(H13=0,0,J13/H13)","v":0},{"$f":"J37-J14-J15","v":0},{"$f":"K37-K14-K15","v":0}]
[null,null,null,null,null,null,"State Police",{"$f":"'Unit Prices'!H192","v":0},{"$f":"IF(H14=0,0,J14/H14)","v":0},{"$f":"H14*$I$37","v":0},{"$f":"H14+J14","v":0}]
[null,null,null,null,null,null,"Railroad Forces",{"$f":"'Unit Prices'!H193","v":0},0,{"$f":"H15*$I$37","v":0},{"$f":"H15+J15","v":0}]
[null,"Total CN Estimate",{"$f":"'CN Estimate Tool'!K9","v":0},null,null,null,"Contract Total",{"$f":"H19+H18+H17","v":0},0,{"$f":"J19+J18+J17","v":0},{"$f":"K19+K18+K17","v":0}]
[null,null,null,null,null,null,"Mobilization",{"$f":"IF((H18+H19)<200000,(H19+H18)*0.1,IF((H19+H18)<1000000,(H19+H18-200000)*0.075+20000,(H19+H18-1000000)*0.05+80000))","v":0},0,{"$f":"K17-H17","v":0},{"$f":"IF((K18+K19)<200000,(K19+K18)*0.1,IF((K19+K18)<1000000,(K19+K18-200000)*0.075+20000,(K19+K18-1000000)*0.05+80000))","v":0}]
[null,"Estimator data",null,null,null,null,"Construction Survey",{"$f":"H19*0.01+('Quantity Calculations'!$D$345+'Quantity Calculations'!$D$351)*3+IF(DrngLCVB>0,2000,0)","v":0},0,{"$f":"K18-H18","v":0},{"$f":"K19*0.01+('Quantity Calculations'!$D$345+'Quantity Calculations'!$D$351)*3+IF(DrngLCVB>0,2000,0)","v":0}]
[null,"Calculated data",null,null,null,null,"CN Bid Sub-total (All areas)",{"$f":"H25+H20+H21","v":0},0,{"$f":"J25+J20+J21","v":0},{"$f":"H19+J19","v":0}]
[null,"Descriptive",null,null,null,null,"CN Bid Sub-total (2nd Workbk)",{"$f":"IF(L20=\"not used\",0,L25)","v":0},{"$f":"IF(H20=0,0,J20/H20)","v":0},{"$f":"IF(L20=\"not used\",0,SUMPRODUCT(L26:L35,M26:M35))","v":0},{"$f":"H20+J20","v":0},"not used"]
[]
[]
[null,"CATEGORY SUMMARY",null,"Contingency Assumptions / Notes",null,null,null,"Estimate","Design","Design","Category","2nd Book","Design"]
[null,null,null,null,null,null,null,null,"Conting.","Conting.","Total","Estimate","Conting."]
[null,null,null,"BID SUB-TOTAL",null,null,null,{"$f":"SUM(H26:H35)","v":0},{"$f":"IFERROR(J25/H25,0)","v":0},{"$f":"SUM(J26:J35)","v":0},{"$f":"SUM(K26:K35)","v":0},{"$f":"SUM(L26:L35)","v":0},{"$f":"I20","v":0}]
[null,"Grading Items",null,null,null,null,null,{"$f":"'Unit Prices'!H8","v":0},0.2,{"$f":"H26*I26","v":0},{"$f":"H26+J26","v":0},null,0.15]
[null,"Drainage Items",null,null,null,null,null,{"$f":"'Unit Prices'!H21","v":0},0.2,{"$f":"H27*I27","v":0},{"$f":"H27+J27","v":0},null,0.15]
[null,"Pavement Items",null,null,null,null,null,{"$f":"'Unit Prices'!H33","v":0},0.2,0,{"$f":"H28+J28","v":0},null,0.15]
[null,"Roadway Incidentals",null,null,null,null,null,{"$f":"'Unit Prices'!H62","v":0},0.2,0,0,null,0.15]
[null,"Bridge Items",null,null,null,null,null,{"$f":"'Unit Prices'!H98","v":0},0.2,0,0,null,0.15]
[null,"Temp. Traffic & Construction",null,null,null,null,null,{"$f":"'Unit Prices'!H114","v":0},0.2,0,0,null,0.15]
[null,"Planting Items",null,null,null,null,null,{"$f":"'Unit Prices'!H138","v":0},0.2,0,0,null,0.15]
[null,"Traffic Control Devices",null,null,null,null,null,{"$f":"'Unit Prices'!H154","v":0},0.2,0,0,null,0.15]
[null,"Utility Items",null,null,null,null,null,{"$f":"'Unit Prices'!H169","v":0},0.2,0,0,null,0.15]
[null,"Environmental Items",null,null,null,null,null,{"$f":"'Unit Prices'!H179","v":0},0.2,0,0,null,0.15]
[null,"NON-BID"]
[null,"Non-Bid Items",null,null,null,null,null,{"$f":"'Unit Prices'!H190","v":0},0.2,{"$f":"H37*I37","v":0},{"$f":"H37+J37","v":0},null,0.15]
[]
[]
[null,"Follow these steps:"]
[null,"1. Enable macros & active content."]
[null,"2. Enter project information on this tab."]
[null,"2. Fill out Quantity Calculations tab. Document"]
[null,"    assumptions and risks. Enter custom pay"]
[null,"    quantities as need for each section."]
[null,"3. Fill out Unit Prices tab and document price"]
[null,"    sources. Use Culpeper Unit Cost Norms only for"]
[null,"    typical Culpeper intersection improvement"]
[null,"    projects for pay items with similar quantities."]
[null,"4. After entering unit prices, review all % based"]
[null,"    estimates again on the Quantity Calc's tab."]
[null,"5. Review this tab again and enter contingencies"]
[null,"    based on risk and the estimate quality."]
[null,"6. If using multiple workbooks for different areas"]
[null,"    of the project, enter bid sub-totals in the main"]
[null,"    book. Verify CEI and other contract items."]
[null,"7. Review entire estimate for completion and"]
[null,"    accuracy. Preferably by another person."]

{"sheet":"Quantity Calculations","index":8,"n_rows":586,"n_cols":58,"rows_kept":586,"cut":false,"hidden":false,"merged":[[410,6,410,7],[410,8,410,9],[414,2,414,4],[7,11,7,13],[228,2,231,10],[77,2,80,10],[107,2,110,10],[122,6,122,8],[202,6,202,7],[202,9,202,10],[145,3,145,4],[145,6,145,8],[168,3,168,4],[168,6,168,8],[208,6,208,7],[380,8,380,9],[5,2,6,2],[82,2,83,2],[112,2,113,2],[112,6,112,8],[85,3,85,4],[1,6,1,7],[548,2,549,5],[564,2,567,10],[553,3,553,4],[0,1,1,4],[494,8,494,9],[482,2,483,5],[391,6,391,7],[391,8,391,9],[35,10,35,12],[320,2,323,10],[325,2,326,2],[233,2,234,2],[280,3,280,4],[327,6,327,10],[257,3,257,4],[486,8,486,9],[122,3,122,4],[0,5,0,6],[490,3,490,4],[528,2,529,2],[436,2,439,10],[441,2,442,2],[394,3,394,4],[457,3,457,4],[454,6,454,7],[454,8,454,9],[341,3,341,4],[372,2,375,10],[377,2,378,5],[399,3,399,4],[477,2,480,10],[586,2,589,10],[569,2,570,5],[575,3,575,4],[2,3,2,4],[3,3,3,4],[530,3,530,4],[543,2,546,10],[523,2,526,10],[512,3,512,4],[508,3,508,4],[504,3,504,4],[494,6,494,7],[498,3,498,4],[486,6,486,7],[496,5,496,10],[380,6,380,7],[385,6,385,7],[385,8,385,9],[386,6,386,7],[386,8,386,9],[381,6,381,7],[381,8,381,9],[382,6,382,7],[382,8,382,9],[384,6,384,7],[384,8,384,9],[383,6,383,7],[383,8,383,9],[387,6,387,7],[387,8,387,9],[388,6,388,7],[388,8,388,9],[390,6,390,7],[390,8,390,9],[389,6,389,7],[389,8,389,9]]}
[null,"Quantity Calculations",null,null,null,{"$f":"'CN Estimate Tool'!F4","v":"Rev: 6/5/2023"}]
[null,null,null,null,null,null,"Update Workbook:"]
[null,null,{"$f":"'CN Estimate Tool'!B7","v":0},{"$f":"IF(NOT('CN Estimate Tool'!C10=0),'CN Estimate Tool'!C10,\"\")","v":""}]
[null,null,{"$f":"IF(NOT('CN Estimate Tool'!C9=0),'CN Estimate Tool'!C9,\"\")","v":""},{"$f":"IF(NOT('CN Estimate Tool'!C12=0),'CN Estimate Tool'!C12,\"\")","v":""}]
[]
[null,null,"EARTHWORK ITEMS"]
[]
[null,null,"EARTHWORK TYPICAL SECTIONS",null,null,null,null,null,null,null,null,"QUANTITY CALCULATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HALF SECTION AREAS BY CASE"]
[null,null,"Description","Case","Location","Section","Drainage","Length","Width","Depth","Slope","Cut Area","Fill Area","RMC Area","RMF Area","Cut Vol","Fill Vol","RMC Vol","RMF Vol","GR Length","GR Term","Ret Wall","RM-2","RM-3","RW Exc","Por B.F.","Unsuit.","Slp Prot.",null,"Multiply","New Fill","New Fill","New Fill","New Fill","Wide Fill","Wide Fill","Wide Fill","Wide Fill","New Cut","New Cut","New Cut","New Cut","Wide Cut","Wide Cut","Wide Cut","Wide Cut","Slope #","Ditch Size","Adj Wid.","Wall Len.","Slope # -","S.P. Wid","Ret Wall","RM-2","RM-3","RW Exc","Por B.F.","GR Wrnt"]
[null,null,null,null,null,null,null,"FT","(W)","(D)","(G:1)","SF","SF","SF","SF","CY","CY","CY","CY","LF",null,"SF","CF","CF","CF","CF","CY","SF",null,"x","Cut","Fill","RM Cut","RM Fill","Cut","Fill","RM Cut","RM Fill","Cut","Fill","RM Cut","RM Fill","Cut","Fill","RM Cut","RM Fill","#","SF/LF","LF","LF","#","LF","VF","SF","SF","SF","CF","?"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D11=FormData!$H$2,AE11,IF($D11=FormData!$H$3,AI11,IF($D11=FormData!$H$4,AM11,IF($D11=FormData!$H$5,AQ11,0))))*AD11","v":0},{"$f":"IF($D11=FormData!$H$2,AF11,IF($D11=FormData!$H$3,AJ11,IF($D11=FormData!$H$4,AN11,IF($D11=FormData!$H$5,AR11,0))))*AD11","v":0},{"$f":"IF($D11=FormData!$H$2,AG11,IF($D11=FormData!$H$3,AK11,IF($D11=FormData!$H$4,AO11,IF($D11=FormData!$H$5,AS11,0))))*AD11","v":0},{"$f":"IF($D11=FormData!$H$2,AH11,IF($D11=FormData!$H$3,AL11,IF($D11=FormData!$H$4,AP11,IF($D11=FormData!$H$5,AT11,0))))*AD11","v":0},{"$f":"IF($E11=\"Start\",0,IF(OR($E11=\"Middle\",$E11=\"End\"),(L11+L10)*$H11/27/2,L11*$H11/27))","v":0},{"$f":"IF($E11=\"Start\",0,IF(OR($E11=\"Middle\",$E11=\"End\"),(M11+M10)*$H11/27/2,M11*$H11/27))","v":0},{"$f":"IF($E11=\"Start\",0,IF(OR($E11=\"Middle\",$E11=\"End\"),(N11+N10)*$H11/27/2,N11*$H11/27))","v":0},{"$f":"IF($E11=\"Start\",0,IF(OR($E11=\"Middle\",$E11=\"End\"),(O11+O10)*$H11/27/2,O11*$H11/27))","v":0},{"$f":"IF(E11=\"Average\",BF11*H11,IF(OR(E11=\"Start\",E11=\"\"),0,(BF11+BF10)*H11/2))","v":0},{"$f":"IF(E11=\"Average\",BF11*2,OR(E11=\"Start\",E11=\"End\")*BF11+IF(OR(E11=\"End\",E11=\"Middle\"),ABS(BF11-BF10),0))","v":0},{"$f":"$H11*IF($E11=\"Start\",0,IF($E11=\"Average\",BA11,IF($E11=\"\",0,(BA10+BA11)/2)))","v":0},{"$f":"$H11*IF($E11=\"Start\",0,IF($E11=\"Average\",BB11,IF($E11=\"\",0,(BB10+BB11)/2)))","v":0},{"$f":"$H11*IF($E11=\"Start\",0,IF($E11=\"Average\",BC11,IF($E11=\"\",0,(BC10+BC11)/2)))","v":0},{"$f":"$H11*IF($E11=\"Start\",0,IF($E11=\"Average\",BD11,IF($E11=\"\",0,(BD10+BD11)/2)))","v":0},{"$f":"$H11*IF($E11=\"Start\",0,IF($E11=\"Average\",BE11,IF($E11=\"\",0,(BE10+BE11)/2)))","v":0},{"$f":"IF(E11=\"Start\",0,IF(OR(E11=\"Middle\",E11=\"End\"),(I11+I10)/2,I11))*1*H11/27","v":0},{"$f":"$H11*IF($E11=\"Start\",0,IF($E11=\"Average\",AZ11,IF($E11=\"\",0,(AZ10+AZ11)/2)))","v":0},null,{"$f":"IF(F11=\"Half Sect\", 1, 2)","v":2},{"$f":"IF(K11=\"Ret. Wall\", 0, IF(AU11=4, 16, 12))","v":16},{"$f":"J11*AW11+0.5*J11^2*AU11-$E$121*0.5*AW11/12","v":0},{"$f":"AE11*0.75","v":12},{"$f":"AW11","v":0},{"$f":"IF(K11=\"Ret. Wall\", 0, IF(AU11=4, 16, 12))","v":16},{"$f":"J11*AW11+0.5*J11^2*AU11-$E$121*0.5*AW11/12-0.5*(J11-1)^2*2","v":-1},{"$f":"AI11*0.75","v":12},{"$f":"AW11+4","v":4},{"$f":"J11*AW11+AV11+AV11*J11+0.5*J11^2*AU11+$E$121*0.8*AW11/12","v":16},{"$f":"0","v":0},{"$f":"AW11+AV11+J11*AU11","v":16},{"$f":"0","v":0},{"$f":"J11*AW11+AV11+AV11*J11+0.5*J11^2*AU11-6*J11-0.5*J11^2*2","v":16},{"$f":"6","v":6},{"$f":"(AW11-6)+AV11+J11*AU11","v":10},{"$f":"8","v":8},{"$f":"IF(K11=\"Ret. WALL\", 0,IF(K11=0,4,VALUE(LEFT(K11,FIND(\":\",K11)-1))))","v":4},{"$f":"IF(G11=0,16,VLOOKUP(G11,FormData!$J$2:$K$5,2,FALSE))","v":16},{"$f":"I11/AD11","v":0},{"$f":"IF(AND(K11=\"Ret. Wall\",E11=\"Average\"),H11*AD11,IF(OR(E11=\"Start\",E11=\"\",E11=\"Average\"),0,H11*((K11=\"Ret. Wall\")*AD11+(K10=\"Ret. Wall\")*AD10)/2))","v":0},{"$f":"AU11*IF(OR(D11=\"Widen Cut\", D11=\"New Cut\"),-1,1)","v":4},{"$f":"IF(K11=\"1.5:1\",SQRT((J11*AU11)^2+J11^2)*AD11,0)","v":0},{"$f":"IF(K11=\"Ret. Wall\",J11,0)*AD11","v":0},{"$f":"IF(OR(D11=\"New Cut\", D11=\"Widen Cut\"),IF(K11=\"Ret. Wall\",(1*(J11+1.5)+MAX((0.4*(J11+1.5)-1)*(J11+1.5)/2,0)+0.625)*AD11,0),0)","v":0},{"$f":"IF(OR(D11=\"New Fill\", D11=\"Widen Fill\"),IF(K11=\"Ret. Wall\",(1*(J11+1.5)+MAX((0.6*(J11+1.5)-1)*(J11+1.5)/2,0)+0.625)*AD11,0),0)","v":0},{"$f":"IF(OR(D11=\"New Cut\", D11=\"Widen Cut\"),IF(K11=\"Ret. Wall\",((0.4*(J11+1.5)+1.5)*(J11+1.5)+3)*AD11,0),0)","v":0},{"$f":"IF(K11=\"Ret. Wall\",(J11-0.5)*1*AD11,0)","v":0},{"$f":"AND(OR((J11>7),AND(K11=\"Ret. Wall\",J11>1)),OR(D11=\"Widen Fill\",D11=\"New Fill\"),AU11<4)*AD11","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D12=FormData!$H$2,AE12,IF($D12=FormData!$H$3,AI12,IF($D12=FormData!$H$4,AM12,IF($D12=FormData!$H$5,AQ12,0))))*AD12","v":0},{"$f":"IF($D12=FormData!$H$2,AF12,IF($D12=FormData!$H$3,AJ12,IF($D12=FormData!$H$4,AN12,IF($D12=FormData!$H$5,AR12,0))))*AD12","v":0},{"$f":"IF($D12=FormData!$H$2,AG12,IF($D12=FormData!$H$3,AK12,IF($D12=FormData!$H$4,AO12,IF($D12=FormData!$H$5,AS12,0))))*AD12","v":0},{"$f":"IF($D12=FormData!$H$2,AH12,IF($D12=FormData!$H$3,AL12,IF($D12=FormData!$H$4,AP12,IF($D12=FormData!$H$5,AT12,0))))*AD12","v":0},{"$f":"IF($E12=\"Start\",0,IF(OR($E12=\"Middle\",$E12=\"End\"),(L12+L11)*$H12/27/2,L12*$H12/27))","v":0},{"$f":"IF($E12=\"Start\",0,IF(OR($E12=\"Middle\",$E12=\"End\"),(M12+M11)*$H12/27/2,M12*$H12/27))","v":0},{"$f":"IF($E12=\"Start\",0,IF(OR($E12=\"Middle\",$E12=\"End\"),(N12+N11)*$H12/27/2,N12*$H12/27))","v":0},{"$f":"IF($E12=\"Start\",0,IF(OR($E12=\"Middle\",$E12=\"End\"),(O12+O11)*$H12/27/2,O12*$H12/27))","v":0},{"$f":"IF(E12=\"Average\",BF12*H12,IF(OR(E12=\"Start\",E12=\"\"),0,(BF12+BF11)*H12/2))","v":0},{"$f":"IF(E12=\"Average\",BF12*2,OR(E12=\"Start\",E12=\"End\")*BF12+IF(OR(E12=\"End\",E12=\"Middle\"),ABS(BF12-BF11),0))","v":0},{"$f":"$H12*IF($E12=\"Start\",0,IF($E12=\"Average\",BA12,IF($E12=\"\",0,(BA11+BA12)/2)))","v":0},{"$f":"$H12*IF($E12=\"Start\",0,IF($E12=\"Average\",BB12,IF($E12=\"\",0,(BB11+BB12)/2)))","v":0},{"$f":"$H12*IF($E12=\"Start\",0,IF($E12=\"Average\",BC12,IF($E12=\"\",0,(BC11+BC12)/2)))","v":0},{"$f":"$H12*IF($E12=\"Start\",0,IF($E12=\"Average\",BD12,IF($E12=\"\",0,(BD11+BD12)/2)))","v":0},{"$f":"$H12*IF($E12=\"Start\",0,IF($E12=\"Average\",BE12,IF($E12=\"\",0,(BE11+BE12)/2)))","v":0},0,{"$f":"$H12*IF($E12=\"Start\",0,IF($E12=\"Average\",AZ12,IF($E12=\"\",0,(AZ11+AZ12)/2)))","v":0},null,2,16,0,{"$f":"AE12*0.75","v":12},{"$f":"AW12","v":0},16,-1,{"$f":"AI12*0.75","v":12},{"$f":"AW12+4","v":4},16,{"$f":"0","v":0},16,{"$f":"0","v":0},16,{"$f":"6","v":6},10,{"$f":"8","v":8},4,{"$f":"IF(G12=0,16,VLOOKUP(G12,FormData!$J$2:$K$5,2,FALSE))","v":16},{"$f":"I12/AD12","v":0},{"$f":"IF(AND(K12=\"Ret. Wall\",E12=\"Average\"),H12*AD12,IF(OR(E12=\"Start\",E12=\"\",E12=\"Average\"),0,H12*((K12=\"Ret. Wall\")*AD12+(K11=\"Ret. Wall\")*AD11)/2))","v":0},4,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D13=FormData!$H$2,AE13,IF($D13=FormData!$H$3,AI13,IF($D13=FormData!$H$4,AM13,IF($D13=FormData!$H$5,AQ13,0))))*AD13","v":0},{"$f":"IF($D13=FormData!$H$2,AF13,IF($D13=FormData!$H$3,AJ13,IF($D13=FormData!$H$4,AN13,IF($D13=FormData!$H$5,AR13,0))))*AD13","v":0},{"$f":"IF($D13=FormData!$H$2,AG13,IF($D13=FormData!$H$3,AK13,IF($D13=FormData!$H$4,AO13,IF($D13=FormData!$H$5,AS13,0))))*AD13","v":0},{"$f":"IF($D13=FormData!$H$2,AH13,IF($D13=FormData!$H$3,AL13,IF($D13=FormData!$H$4,AP13,IF($D13=FormData!$H$5,AT13,0))))*AD13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,16,0,12,0,16,-1,12,4,16,{"$f":"0","v":0},16,{"$f":"0","v":0},16,{"$f":"6","v":6},10,{"$f":"8","v":8},4,{"$f":"IF(G13=0,16,VLOOKUP(G13,FormData!$J$2:$K$5,2,FALSE))","v":16},{"$f":"I13/AD13","v":0},0,4,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D14=FormData!$H$2,AE14,IF($D14=FormData!$H$3,AI14,IF($D14=FormData!$H$4,AM14,IF($D14=FormData!$H$5,AQ14,0))))*AD14","v":0},{"$f":"IF($D14=FormData!$H$2,AF14,IF($D14=FormData!$H$3,AJ14,IF($D14=FormData!$H$4,AN14,IF($D14=FormData!$H$5,AR14,0))))*AD14","v":0},{"$f":"IF($D14=FormData!$H$2,AG14,IF($D14=FormData!$H$3,AK14,IF($D14=FormData!$H$4,AO14,IF($D14=FormData!$H$5,AS14,0))))*AD14","v":0},{"$f":"IF($D14=FormData!$H$2,AH14,IF($D14=FormData!$H$3,AL14,IF($D14=FormData!$H$4,AP14,IF($D14=FormData!$H$5,AT14,0))))*AD14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,16,0,12,0,16,-1,12,4,16,{"$f":"0","v":0},16,{"$f":"0","v":0},16,{"$f":"6","v":6},10,{"$f":"8","v":8},4,{"$f":"IF(G14=0,16,VLOOKUP(G14,FormData!$J$2:$K$5,2,FALSE))","v":16},0,0,4,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D15=FormData!$H$2,AE15,IF($D15=FormData!$H$3,AI15,IF($D15=FormData!$H$4,AM15,IF($D15=FormData!$H$5,AQ15,0))))*AD15","v":0},{"$f":"IF($D15=FormData!$H$2,AF15,IF($D15=FormData!$H$3,AJ15,IF($D15=FormData!$H$4,AN15,IF($D15=FormData!$H$5,AR15,0))))*AD15","v":0},{"$f":"IF($D15=FormData!$H$2,AG15,IF($D15=FormData!$H$3,AK15,IF($D15=FormData!$H$4,AO15,IF($D15=FormData!$H$5,AS15,0))))*AD15","v":0},{"$f":"IF($D15=FormData!$H$2,AH15,IF($D15=FormData!$H$3,AL15,IF($D15=FormData!$H$4,AP15,IF($D15=FormData!$H$5,AT15,0))))*AD15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,16,0,12,0,16,-1,12,4,16,{"$f":"0","v":0},16,{"$f":"0","v":0},16,{"$f":"6","v":6},10,{"$f":"8","v":8},4,{"$f":"IF(G15=0,16,VLOOKUP(G15,FormData!$J$2:$K$5,2,FALSE))","v":16},0,0,4,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D16=FormData!$H$2,AE16,IF($D16=FormData!$H$3,AI16,IF($D16=FormData!$H$4,AM16,IF($D16=FormData!$H$5,AQ16,0))))*AD16","v":0},{"$f":"IF($D16=FormData!$H$2,AF16,IF($D16=FormData!$H$3,AJ16,IF($D16=FormData!$H$4,AN16,IF($D16=FormData!$H$5,AR16,0))))*AD16","v":0},{"$f":"IF($D16=FormData!$H$2,AG16,IF($D16=FormData!$H$3,AK16,IF($D16=FormData!$H$4,AO16,IF($D16=FormData!$H$5,AS16,0))))*AD16","v":0},{"$f":"IF($D16=FormData!$H$2,AH16,IF($D16=FormData!$H$3,AL16,IF($D16=FormData!$H$4,AP16,IF($D16=FormData!$H$5,AT16,0))))*AD16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,16,0,12,0,16,-1,12,4,16,{"$f":"0","v":0},16,{"$f":"0","v":0},16,{"$f":"6","v":6},10,{"$f":"8","v":8},4,{"$f":"IF(G16=0,16,VLOOKUP(G16,FormData!$J$2:$K$5,2,FALSE))","v":16},0,0,4,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D17=FormData!$H$2,AE17,IF($D17=FormData!$H$3,AI17,IF($D17=FormData!$H$4,AM17,IF($D17=FormData!$H$5,AQ17,0))))*AD17","v":0},{"$f":"IF($D17=FormData!$H$2,AF17,IF($D17=FormData!$H$3,AJ17,IF($D17=FormData!$H$4,AN17,IF($D17=FormData!$H$5,AR17,0))))*AD17","v":0},{"$f":"IF($D17=FormData!$H$2,AG17,IF($D17=FormData!$H$3,AK17,IF($D17=FormData!$H$4,AO17,IF($D17=FormData!$H$5,AS17,0))))*AD17","v":0},{"$f":"IF($D17=FormData!$H$2,AH17,IF($D17=FormData!$H$3,AL17,IF($D17=FormData!$H$4,AP17,IF($D17=FormData!$H$5,AT17,0))))*AD17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,16,0,12,0,16,-1,12,4,16,{"$f":"0","v":0},16,{"$f":"0","v":0},16,{"$f":"6","v":6},10,{"$f":"8","v":8},4,{"$f":"IF(G17=0,16,VLOOKUP(G17,FormData!$J$2:$K$5,2,FALSE))","v":16},0,0,4,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D18=FormData!$H$2,AE18,IF($D18=FormData!$H$3,AI18,IF($D18=FormData!$H$4,AM18,IF($D18=FormData!$H$5,AQ18,0))))*AD18","v":0},{"$f":"IF($D18=FormData!$H$2,AF18,IF($D18=FormData!$H$3,AJ18,IF($D18=FormData!$H$4,AN18,IF($D18=FormData!$H$5,AR18,0))))*AD18","v":0},{"$f":"IF($D18=FormData!$H$2,AG18,IF($D18=FormData!$H$3,AK18,IF($D18=FormData!$H$4,AO18,IF($D18=FormData!$H$5,AS18,0))))*AD18","v":0},{"$f":"IF($D18=FormData!$H$2,AH18,IF($D18=FormData!$H$3,AL18,IF($D18=FormData!$H$4,AP18,IF($D18=FormData!$H$5,AT18,0))))*AD18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,16,0,12,0,16,-1,12,4,16,{"$f":"0","v":0},16,{"$f":"0","v":0},16,{"$f":"6","v":6},10,{"$f":"8","v":8},4,{"$f":"IF(G18=0,16,VLOOKUP(G18,FormData!$J$2:$K$5,2,FALSE))","v":16},0,0,4,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D19=FormData!$H$2,AE19,IF($D19=FormData!$H$3,AI19,IF($D19=FormData!$H$4,AM19,IF($D19=FormData!$H$5,AQ19,0))))*AD19","v":0},{"$f":"IF($D19=FormData!$H$2,AF19,IF($D19=FormData!$H$3,AJ19,IF($D19=FormData!$H$4,AN19,IF($D19=FormData!$H$5,AR19,0))))*AD19","v":0},{"$f":"IF($D19=FormData!$H$2,AG19,IF($D19=FormData!$H$3,AK19,IF($D19=FormData!$H$4,AO19,IF($D19=FormData!$H$5,AS19,0))))*AD19","v":0},{"$f":"IF($D19=FormData!$H$2,AH19,IF($D19=FormData!$H$3,AL19,IF($D19=FormData!$H$4,AP19,IF($D19=FormData!$H$5,AT19,0))))*AD19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,16,0,12,0,16,-1,12,4,16,{"$f":"0","v":0},16,{"$f":"0","v":0},16,{"$f":"6","v":6},10,{"$f":"8","v":8},4,{"$f":"IF(G19=0,16,VLOOKUP(G19,FormData!$J$2:$K$5,2,FALSE))","v":16},0,0,4,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D20=FormData!$H$2,AE20,IF($D20=FormData!$H$3,AI20,IF($D20=FormData!$H$4,AM20,IF($D20=FormData!$H$5,AQ20,0))))*AD20","v":0},{"$f":"IF($D20=FormData!$H$2,AF20,IF($D20=FormData!$H$3,AJ20,IF($D20=FormData!$H$4,AN20,IF($D20=FormData!$H$5,AR20,0))))*AD20","v":0},{"$f":"IF($D20=FormData!$H$2,AG20,IF($D20=FormData!$H$3,AK20,IF($D20=FormData!$H$4,AO20,IF($D20=FormData!$H$5,AS20,0))))*AD20","v":0},{"$f":"IF($D20=FormData!$H$2,AH20,IF($D20=FormData!$H$3,AL20,IF($D20=FormData!$H$4,AP20,IF($D20=FormData!$H$5,AT20,0))))*AD20","v":0},{"$f":"IF($E20=\"Start\",0,IF(OR($E20=\"Middle\",$E20=\"End\"),(L20+L19)*$H20/27/2,L20*$H20/27))","v":0},{"$f":"IF($E20=\"Start\",0,IF(OR($E20=\"Middle\",$E20=\"End\"),(M20+M19)*$H20/27/2,M20*$H20/27))","v":0},{"$f":"IF($E20=\"Start\",0,IF(OR($E20=\"Middle\",$E20=\"End\"),(N20+N19)*$H20/27/2,N20*$H20/27))","v":0},{"$f":"IF($E20=\"Start\",0,IF(OR($E20=\"Middle\",$E20=\"End\"),(O20+O19)*$H20/27/2,O20*$H20/27))","v":0},{"$f":"IF(E20=\"Average\",BF20*H20,IF(OR(E20=\"Start\",E20=\"\"),0,(BF20+BF19)*H20/2))","v":0},{"$f":"IF(E20=\"Average\",BF20*2,OR(E20=\"Start\",E20=\"End\")*BF20+IF(OR(E20=\"End\",E20=\"Middle\"),ABS(BF20-BF19),0))","v":0},{"$f":"$H20*IF($E20=\"Start\",0,IF($E20=\"Average\",BA20,IF($E20=\"\",0,(BA19+BA20)/2)))","v":0},{"$f":"$H20*IF($E20=\"Start\",0,IF($E20=\"Average\",BB20,IF($E20=\"\",0,(BB19+BB20)/2)))","v":0},{"$f":"$H20*IF($E20=\"Start\",0,IF($E20=\"Average\",BC20,IF($E20=\"\",0,(BC19+BC20)/2)))","v":0},{"$f":"$H20*IF($E20=\"Start\",0,IF($E20=\"Average\",BD20,IF($E20=\"\",0,(BD19+BD20)/2)))","v":0},{"$f":"$H20*IF($E20=\"Start\",0,IF($E20=\"Average\",BE20,IF($E20=\"\",0,(BE19+BE20)/2)))","v":0},{"$f":"IF(E20=\"Start\",0,IF(OR(E20=\"Middle\",E20=\"End\"),(I20+I19)/2,I20))*1*H20/27","v":0},{"$f":"$H20*IF($E20=\"Start\",0,IF($E20=\"Average\",AZ20,IF($E20=\"\",0,(AZ19+AZ20)/2)))","v":0},null,{"$f":"IF(F20=\"Half Sect\", 1, 2)","v":2},{"$f":"IF(K20=\"Ret. Wall\", 0, IF(AU20=4, 16, 12))","v":16},0,{"$f":"AE20*0.75","v":12},{"$f":"AW20","v":0},{"$f":"IF(K20=\"Ret. Wall\", 0, IF(AU20=4, 16, 12))","v":16},-1,{"$f":"AI20*0.75","v":12},{"$f":"AW20+4","v":4},16,{"$f":"0","v":0},{"$f":"AW20+AV20+J20*AU20","v":16},{"$f":"0","v":0},{"$f":"J20*AW20+AV20+AV20*J20+0.5*J20^2*AU20-6*J20-0.5*J20^2*2","v":16},{"$f":"6","v":6},{"$f":"(AW20-6)+AV20+J20*AU20","v":10},{"$f":"8","v":8},{"$f":"IF(K20=\"Ret. WALL\", 0,IF(K20=0,4,VALUE(LEFT(K20,FIND(\":\",K20)-1))))","v":4},{"$f":"IF(G20=0,16,VLOOKUP(G20,FormData!$J$2:$K$5,2,FALSE))","v":16},{"$f":"I20/AD20","v":0},0,{"$f":"AU20*IF(OR(D20=\"Widen Cut\", D20=\"New Cut\"),-1,1)","v":4},{"$f":"IF(K20=\"1.5:1\",SQRT((J20*AU20)^2+J20^2)*AD20,0)","v":0},{"$f":"IF(K20=\"Ret. Wall\",J20,0)*AD20","v":0},{"$f":"IF(OR(D20=\"New Cut\", D20=\"Widen Cut\"),IF(K20=\"Ret. Wall\",(1*(J20+1.5)+MAX((0.4*(J20+1.5)-1)*(J20+1.5)/2,0)+0.625)*AD20,0),0)","v":0},{"$f":"IF(OR(D20=\"New Fill\", D20=\"Widen Fill\"),IF(K20=\"Ret. Wall\",(1*(J20+1.5)+MAX((0.6*(J20+1.5)-1)*(J20+1.5)/2,0)+0.625)*AD20,0),0)","v":0},{"$f":"IF(OR(D20=\"New Cut\", D20=\"Widen Cut\"),IF(K20=\"Ret. Wall\",((0.4*(J20+1.5)+1.5)*(J20+1.5)+3)*AD20,0),0)","v":0},{"$f":"IF(K20=\"Ret. Wall\",(J20-0.5)*1*AD20,0)","v":0},{"$f":"AND(OR((J20>7),AND(K20=\"Ret. Wall\",J20>1)),OR(D20=\"Widen Fill\",D20=\"New Fill\"),AU20<4)*AD20","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D21=FormData!$H$2,AE21,IF($D21=FormData!$H$3,AI21,IF($D21=FormData!$H$4,AM21,IF($D21=FormData!$H$5,AQ21,0))))*AD21","v":0},{"$f":"IF($D21=FormData!$H$2,AF21,IF($D21=FormData!$H$3,AJ21,IF($D21=FormData!$H$4,AN21,IF($D21=FormData!$H$5,AR21,0))))*AD21","v":0},{"$f":"IF($D21=FormData!$H$2,AG21,IF($D21=FormData!$H$3,AK21,IF($D21=FormData!$H$4,AO21,IF($D21=FormData!$H$5,AS21,0))))*AD21","v":0},{"$f":"IF($D21=FormData!$H$2,AH21,IF($D21=FormData!$H$3,AL21,IF($D21=FormData!$H$4,AP21,IF($D21=FormData!$H$5,AT21,0))))*AD21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,16,0,12,0,16,-1,12,4,16,{"$f":"0","v":0},16,{"$f":"0","v":0},16,{"$f":"6","v":6},10,{"$f":"8","v":8},4,{"$f":"IF(G21=0,16,VLOOKUP(G21,FormData!$J$2:$K$5,2,FALSE))","v":16},0,0,4,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D22=FormData!$H$2,AE22,IF($D22=FormData!$H$3,AI22,IF($D22=FormData!$H$4,AM22,IF($D22=FormData!$H$5,AQ22,0))))*AD22","v":0},{"$f":"IF($D22=FormData!$H$2,AF22,IF($D22=FormData!$H$3,AJ22,IF($D22=FormData!$H$4,AN22,IF($D22=FormData!$H$5,AR22,0))))*AD22","v":0},{"$f":"IF($D22=FormData!$H$2,AG22,IF($D22=FormData!$H$3,AK22,IF($D22=FormData!$H$4,AO22,IF($D22=FormData!$H$5,AS22,0))))*AD22","v":0},{"$f":"IF($D22=FormData!$H$2,AH22,IF($D22=FormData!$H$3,AL22,IF($D22=FormData!$H$4,AP22,IF($D22=FormData!$H$5,AT22,0))))*AD22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,16,0,12,0,16,-1,12,4,16,{"$f":"0","v":0},16,{"$f":"0","v":0},16,{"$f":"6","v":6},10,{"$f":"8","v":8},4,{"$f":"IF(G22=0,16,VLOOKUP(G22,FormData!$J$2:$K$5,2,FALSE))","v":16},0,0,4,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D23=FormData!$H$2,AE23,IF($D23=FormData!$H$3,AI23,IF($D23=FormData!$H$4,AM23,IF($D23=FormData!$H$5,AQ23,0))))*AD23","v":0},{"$f":"IF($D23=FormData!$H$2,AF23,IF($D23=FormData!$H$3,AJ23,IF($D23=FormData!$H$4,AN23,IF($D23=FormData!$H$5,AR23,0))))*AD23","v":0},{"$f":"IF($D23=FormData!$H$2,AG23,IF($D23=FormData!$H$3,AK23,IF($D23=FormData!$H$4,AO23,IF($D23=FormData!$H$5,AS23,0))))*AD23","v":0},{"$f":"IF($D23=FormData!$H$2,AH23,IF($D23=FormData!$H$3,AL23,IF($D23=FormData!$H$4,AP23,IF($D23=FormData!$H$5,AT23,0))))*AD23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,16,0,12,0,16,-1,12,4,16,{"$f":"0","v":0},16,{"$f":"0","v":0},16,{"$f":"6","v":6},10,{"$f":"8","v":8},4,{"$f":"IF(G23=0,16,VLOOKUP(G23,FormData!$J$2:$K$5,2,FALSE))","v":16},0,0,4,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D24=FormData!$H$2,AE24,IF($D24=FormData!$H$3,AI24,IF($D24=FormData!$H$4,AM24,IF($D24=FormData!$H$5,AQ24,0))))*AD24","v":0},{"$f":"IF($D24=FormData!$H$2,AF24,IF($D24=FormData!$H$3,AJ24,IF($D24=FormData!$H$4,AN24,IF($D24=FormData!$H$5,AR24,0))))*AD24","v":0},{"$f":"IF($D24=FormData!$H$2,AG24,IF($D24=FormData!$H$3,AK24,IF($D24=FormData!$H$4,AO24,IF($D24=FormData!$H$5,AS24,0))))*AD24","v":0},{"$f":"IF($D24=FormData!$H$2,AH24,IF($D24=FormData!$H$3,AL24,IF($D24=FormData!$H$4,AP24,IF($D24=FormData!$H$5,AT24,0))))*AD24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,16,0,12,0,16,-1,12,4,16,{"$f":"0","v":0},16,{"$f":"0","v":0},16,{"$f":"6","v":6},10,{"$f":"8","v":8},4,{"$f":"IF(G24=0,16,VLOOKUP(G24,FormData!$J$2:$K$5,2,FALSE))","v":16},0,0,4,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D25=FormData!$H$2,AE25,IF($D25=FormData!$H$3,AI25,IF($D25=FormData!$H$4,AM25,IF($D25=FormData!$H$5,AQ25,0))))*AD25","v":0},{"$f":"IF($D25=FormData!$H$2,AF25,IF($D25=FormData!$H$3,AJ25,IF($D25=FormData!$H$4,AN25,IF($D25=FormData!$H$5,AR25,0))))*AD25","v":0},{"$f":"IF($D25=FormData!$H$2,AG25,IF($D25=FormData!$H$3,AK25,IF($D25=FormData!$H$4,AO25,IF($D25=FormData!$H$5,AS25,0))))*AD25","v":0},{"$f":"IF($D25=FormData!$H$2,AH25,IF($D25=FormData!$H$3,AL25,IF($D25=FormData!$H$4,AP25,IF($D25=FormData!$H$5,AT25,0))))*AD25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,16,0,12,0,16,-1,12,4,16,{"$f":"0","v":0},16,{"$f":"0","v":0},16,{"$f":"6","v":6},10,{"$f":"8","v":8},4,{"$f":"IF(G25=0,16,VLOOKUP(G25,FormData!$J$2:$K$5,2,FALSE))","v":16},0,0,4,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D26=FormData!$H$2,AE26,IF($D26=FormData!$H$3,AI26,IF($D26=FormData!$H$4,AM26,IF($D26=FormData!$H$5,AQ26,0))))*AD26","v":0},{"$f":"IF($D26=FormData!$H$2,AF26,IF($D26=FormData!$H$3,AJ26,IF($D26=FormData!$H$4,AN26,IF($D26=FormData!$H$5,AR26,0))))*AD26","v":0},{"$f":"IF($D26=FormData!$H$2,AG26,IF($D26=FormData!$H$3,AK26,IF($D26=FormData!$H$4,AO26,IF($D26=FormData!$H$5,AS26,0))))*AD26","v":0},{"$f":"IF($D26=FormData!$H$2,AH26,IF($D26=FormData!$H$3,AL26,IF($D26=FormData!$H$4,AP26,IF($D26=FormData!$H$5,AT26,0))))*AD26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,16,0,12,0,16,-1,12,4,16,{"$f":"0","v":0},16,{"$f":"0","v":0},16,{"$f":"6","v":6},10,{"$f":"8","v":8},4,{"$f":"IF(G26=0,16,VLOOKUP(G26,FormData!$J$2:$K$5,2,FALSE))","v":16},0,0,4,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D27=FormData!$H$2,AE27,IF($D27=FormData!$H$3,AI27,IF($D27=FormData!$H$4,AM27,IF($D27=FormData!$H$5,AQ27,0))))*AD27","v":0},{"$f":"IF($D27=FormData!$H$2,AF27,IF($D27=FormData!$H$3,AJ27,IF($D27=FormData!$H$4,AN27,IF($D27=FormData!$H$5,AR27,0))))*AD27","v":0},{"$f":"IF($D27=FormData!$H$2,AG27,IF($D27=FormData!$H$3,AK27,IF($D27=FormData!$H$4,AO27,IF($D27=FormData!$H$5,AS27,0))))*AD27","v":0},{"$f":"IF($D27=FormData!$H$2,AH27,IF($D27=FormData!$H$3,AL27,IF($D27=FormData!$H$4,AP27,IF($D27=FormData!$H$5,AT27,0))))*AD27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,16,0,12,0,16,-1,12,4,16,{"$f":"0","v":0},16,{"$f":"0","v":0},16,{"$f":"6","v":6},10,{"$f":"8","v":8},4,{"$f":"IF(G27=0,16,VLOOKUP(G27,FormData!$J$2:$K$5,2,FALSE))","v":16},0,0,4,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D28=FormData!$H$2,AE28,IF($D28=FormData!$H$3,AI28,IF($D28=FormData!$H$4,AM28,IF($D28=FormData!$H$5,AQ28,0))))*AD28","v":0},{"$f":"IF($D28=FormData!$H$2,AF28,IF($D28=FormData!$H$3,AJ28,IF($D28=FormData!$H$4,AN28,IF($D28=FormData!$H$5,AR28,0))))*AD28","v":0},{"$f":"IF($D28=FormData!$H$2,AG28,IF($D28=FormData!$H$3,AK28,IF($D28=FormData!$H$4,AO28,IF($D28=FormData!$H$5,AS28,0))))*AD28","v":0},{"$f":"IF($D28=FormData!$H$2,AH28,IF($D28=FormData!$H$3,AL28,IF($D28=FormData!$H$4,AP28,IF($D28=FormData!$H$5,AT28,0))))*AD28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,16,0,12,0,16,-1,12,4,16,{"$f":"0","v":0},16,{"$f":"0","v":0},16,{"$f":"6","v":6},10,{"$f":"8","v":8},4,{"$f":"IF(G28=0,16,VLOOKUP(G28,FormData!$J$2:$K$5,2,FALSE))","v":16},0,0,4,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D29=FormData!$H$2,AE29,IF($D29=FormData!$H$3,AI29,IF($D29=FormData!$H$4,AM29,IF($D29=FormData!$H$5,AQ29,0))))*AD29","v":0},{"$f":"IF($D29=FormData!$H$2,AF29,IF($D29=FormData!$H$3,AJ29,IF($D29=FormData!$H$4,AN29,IF($D29=FormData!$H$5,AR29,0))))*AD29","v":0},{"$f":"IF($D29=FormData!$H$2,AG29,IF($D29=FormData!$H$3,AK29,IF($D29=FormData!$H$4,AO29,IF($D29=FormData!$H$5,AS29,0))))*AD29","v":0},{"$f":"IF($D29=FormData!$H$2,AH29,IF($D29=FormData!$H$3,AL29,IF($D29=FormData!$H$4,AP29,IF($D29=FormData!$H$5,AT29,0))))*AD29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,16,0,12,0,16,-1,12,4,16,{"$f":"0","v":0},16,{"$f":"0","v":0},16,{"$f":"6","v":6},10,{"$f":"8","v":8},4,{"$f":"IF(G29=0,16,VLOOKUP(G29,FormData!$J$2:$K$5,2,FALSE))","v":16},0,0,4,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D30=FormData!$H$2,AE30,IF($D30=FormData!$H$3,AI30,IF($D30=FormData!$H$4,AM30,IF($D30=FormData!$H$5,AQ30,0))))*AD30","v":0},{"$f":"IF($D30=FormData!$H$2,AF30,IF($D30=FormData!$H$3,AJ30,IF($D30=FormData!$H$4,AN30,IF($D30=FormData!$H$5,AR30,0))))*AD30","v":0},{"$f":"IF($D30=FormData!$H$2,AG30,IF($D30=FormData!$H$3,AK30,IF($D30=FormData!$H$4,AO30,IF($D30=FormData!$H$5,AS30,0))))*AD30","v":0},{"$f":"IF($D30=FormData!$H$2,AH30,IF($D30=FormData!$H$3,AL30,IF($D30=FormData!$H$4,AP30,IF($D30=FormData!$H$5,AT30,0))))*AD30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,16,0,12,0,16,-1,12,4,16,{"$f":"0","v":0},16,{"$f":"0","v":0},16,{"$f":"6","v":6},10,{"$f":"8","v":8},4,{"$f":"IF(G30=0,16,VLOOKUP(G30,FormData!$J$2:$K$5,2,FALSE))","v":16},0,0,4,0,0,0,0,0,0,0]
[null,null,"TEMPORARY EARTHWORK SECTIONS",null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x",null,"x","x","x","x","x","x","x",null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D32=FormData!$H$2,AE32,IF($D32=FormData!$H$3,AI32,IF($D32=FormData!$H$4,AM32,IF($D32=FormData!$H$5,AQ32,0))))*AD32","v":0},{"$f":"IF($D32=FormData!$H$2,AF32,IF($D32=FormData!$H$3,AJ32,IF($D32=FormData!$H$4,AN32,IF($D32=FormData!$H$5,AR32,0))))*AD32","v":0},{"$f":"IF($D32=FormData!$H$2,AG32,IF($D32=FormData!$H$3,AK32,IF($D32=FormData!$H$4,AO32,IF($D32=FormData!$H$5,AS32,0))))*AD32","v":0},{"$f":"IF($D32=FormData!$H$2,AH32,IF($D32=FormData!$H$3,AL32,IF($D32=FormData!$H$4,AP32,IF($D32=FormData!$H$5,AT32,0))))*AD32","v":0},{"$f":"IF($E32=\"Start\",0,IF(OR($E32=\"Middle\",$E32=\"End\"),(L32+L31)*$H32/27/2,L32*$H32/27))","v":0},0,0,0,0,0,{"$f":"$H32*IF($E32=\"Start\",0,IF($E32=\"Average\",BA32,IF($E32=\"\",0,(BA31+BA32)/2)))","v":0},0,0,0,0,{"$f":"IF(E32=\"Start\",0,IF(OR(E32=\"Middle\",E32=\"End\"),(I32+I31)/2,I32))*1*H32/27","v":0},0,null,{"$f":"IF(F32=\"Half Sect\", 1, 2)","v":2},{"$f":"IF(K32=\"Ret. Wall\", 0, IF(AU32=4, 16, 12))","v":16},{"$f":"J32*AW32+0.5*J32^2*AU32-$E$121*0.5*AW32/12","v":0},{"$f":"AE32*0.75","v":12},{"$f":"AW32","v":0},{"$f":"IF(K32=\"Ret. Wall\", 0, IF(AU32=4, 16, 12))","v":16},{"$f":"J32*AW32+0.5*J32^2*AU32-$E$121*0.5*AW32/12-0.5*(J32-1)^2*2","v":-1},{"$f":"AI32*0.75","v":12},{"$f":"AW32+4","v":4},{"$f":"J32*AW32+AV32+AV32*J32+0.5*J32^2*AU32+$E$121*0.8*AW32/12","v":16},{"$f":"0","v":0},{"$f":"AW32+AV32+J32*AU32","v":16},{"$f":"0","v":0},{"$f":"J32*AW32+AV32+AV32*J32+0.5*J32^2*AU32-6*J32-0.5*J32^2*2","v":16},{"$f":"6","v":6},{"$f":"(AW32-6)+AV32+J32*AU32","v":10},{"$f":"8","v":8},{"$f":"IF(K32=\"Ret. WALL\", 0,IF(K32=0,4,VALUE(LEFT(K32,FIND(\":\",K32)-1))))","v":4},{"$f":"IF(G32=0,16,VLOOKUP(G32,FormData!$J$2:$K$5,2,FALSE))","v":16},{"$f":"I32/AD32","v":0},0,{"$f":"AU32*IF(OR(D32=\"Widen Cut\", D32=\"New Cut\"),-1,1)","v":4},{"$f":"IF(K32=\"1.5:1\",SQRT((J32*AU32)^2+J32^2)*AD32,0)","v":0},{"$f":"IF(K32=\"Ret. Wall\",J32,0)*AD32","v":0},{"$f":"IF(OR(D32=\"New Cut\", D32=\"Widen Cut\"),IF(K32=\"Ret. Wall\",(1*(J32+1.5)+MAX((0.4*(J32+1.5)-1)*(J32+1.5)/2,0)+0.625)*AD32,0),0)","v":0},{"$f":"IF(OR(D32=\"New Fill\", D32=\"Widen Fill\"),IF(K32=\"Ret. Wall\",(1*(J32+1.5)+MAX((0.6*(J32+1.5)-1)*(J32+1.5)/2,0)+0.625)*AD32,0),0)","v":0},{"$f":"IF(OR(D32=\"New Cut\", D32=\"Widen Cut\"),IF(K32=\"Ret. Wall\",((0.4*(J32+1.5)+1.5)*(J32+1.5)+3)*AD32,0),0)","v":0},{"$f":"IF(K32=\"Ret. Wall\",(J32-0.5)*1*AD32,0)","v":0},{"$f":"AND(OR((J32>7),AND(K32=\"Ret. Wall\",J32>1)),OR(D32=\"Widen Fill\",D32=\"New Fill\"),AU32<4)*AD32","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D33=FormData!$H$2,AE33,IF($D33=FormData!$H$3,AI33,IF($D33=FormData!$H$4,AM33,IF($D33=FormData!$H$5,AQ33,0))))*AD33","v":0},{"$f":"IF($D33=FormData!$H$2,AF33,IF($D33=FormData!$H$3,AJ33,IF($D33=FormData!$H$4,AN33,IF($D33=FormData!$H$5,AR33,0))))*AD33","v":0},{"$f":"IF($D33=FormData!$H$2,AG33,IF($D33=FormData!$H$3,AK33,IF($D33=FormData!$H$4,AO33,IF($D33=FormData!$H$5,AS33,0))))*AD33","v":0},{"$f":"IF($D33=FormData!$H$2,AH33,IF($D33=FormData!$H$3,AL33,IF($D33=FormData!$H$4,AP33,IF($D33=FormData!$H$5,AT33,0))))*AD33","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(E33=\"Start\",0,IF(OR(E33=\"Middle\",E33=\"End\"),(I33+I32)/2,I33))*1*H33/27","v":0},0,null,{"$f":"IF(F33=\"Half Sect\", 1, 2)","v":2},{"$f":"IF(K33=\"Ret. Wall\", 0, IF(AU33=4, 16, 12))","v":16},{"$f":"J33*AW33+0.5*J33^2*AU33-$E$121*0.5*AW33/12","v":0},{"$f":"AE33*0.75","v":12},{"$f":"AW33","v":0},{"$f":"IF(K33=\"Ret. Wall\", 0, IF(AU33=4, 16, 12))","v":16},{"$f":"J33*AW33+0.5*J33^2*AU33-$E$121*0.5*AW33/12-0.5*(J33-1)^2*2","v":-1},{"$f":"AI33*0.75","v":12},{"$f":"AW33+4","v":4},{"$f":"J33*AW33+AV33+AV33*J33+0.5*J33^2*AU33+$E$121*0.8*AW33/12","v":16},{"$f":"0","v":0},{"$f":"AW33+AV33+J33*AU33","v":16},{"$f":"0","v":0},{"$f":"J33*AW33+AV33+AV33*J33+0.5*J33^2*AU33-6*J33-0.5*J33^2*2","v":16},{"$f":"6","v":6},{"$f":"(AW33-6)+AV33+J33*AU33","v":10},{"$f":"8","v":8},{"$f":"IF(K33=\"Ret. WALL\", 0,IF(K33=0,4,VALUE(LEFT(K33,FIND(\":\",K33)-1))))","v":4},{"$f":"IF(G33=0,16,VLOOKUP(G33,FormData!$J$2:$K$5,2,FALSE))","v":16},{"$f":"I33/AD33","v":0},0,{"$f":"AU33*IF(OR(D33=\"Widen Cut\", D33=\"New Cut\"),-1,1)","v":4},{"$f":"IF(K33=\"1.5:1\",SQRT((J33*AU33)^2+J33^2)*AD33,0)","v":0},{"$f":"IF(K33=\"Ret. Wall\",J33,0)*AD33","v":0},{"$f":"IF(OR(D33=\"New Cut\", D33=\"Widen Cut\"),IF(K33=\"Ret. Wall\",(1*(J33+1.5)+MAX((0.4*(J33+1.5)-1)*(J33+1.5)/2,0)+0.625)*AD33,0),0)","v":0},{"$f":"IF(OR(D33=\"New Fill\", D33=\"Widen Fill\"),IF(K33=\"Ret. Wall\",(1*(J33+1.5)+MAX((0.6*(J33+1.5)-1)*(J33+1.5)/2,0)+0.625)*AD33,0),0)","v":0},{"$f":"IF(OR(D33=\"New Cut\", D33=\"Widen Cut\"),IF(K33=\"Ret. Wall\",((0.4*(J33+1.5)+1.5)*(J33+1.5)+3)*AD33,0),0)","v":0},{"$f":"IF(K33=\"Ret. Wall\",(J33-0.5)*1*AD33,0)","v":0},{"$f":"AND(OR((J33>7),AND(K33=\"Ret. Wall\",J33>1)),OR(D33=\"Widen Fill\",D33=\"New Fill\"),AU33<4)*AD33","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D34=FormData!$H$2,AE34,IF($D34=FormData!$H$3,AI34,IF($D34=FormData!$H$4,AM34,IF($D34=FormData!$H$5,AQ34,0))))*AD34","v":0},{"$f":"IF($D34=FormData!$H$2,AF34,IF($D34=FormData!$H$3,AJ34,IF($D34=FormData!$H$4,AN34,IF($D34=FormData!$H$5,AR34,0))))*AD34","v":0},{"$f":"IF($D34=FormData!$H$2,AG34,IF($D34=FormData!$H$3,AK34,IF($D34=FormData!$H$4,AO34,IF($D34=FormData!$H$5,AS34,0))))*AD34","v":0},{"$f":"IF($D34=FormData!$H$2,AH34,IF($D34=FormData!$H$3,AL34,IF($D34=FormData!$H$4,AP34,IF($D34=FormData!$H$5,AT34,0))))*AD34","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(E34=\"Start\",0,IF(OR(E34=\"Middle\",E34=\"End\"),(I34+I33)/2,I34))*1*H34/27","v":0},0,null,{"$f":"IF(F34=\"Half Sect\", 1, 2)","v":2},{"$f":"IF(K34=\"Ret. Wall\", 0, IF(AU34=4, 16, 12))","v":16},{"$f":"J34*AW34+0.5*J34^2*AU34-$E$121*0.5*AW34/12","v":0},{"$f":"AE34*0.75","v":12},{"$f":"AW34","v":0},{"$f":"IF(K34=\"Ret. Wall\", 0, IF(AU34=4, 16, 12))","v":16},{"$f":"J34*AW34+0.5*J34^2*AU34-$E$121*0.5*AW34/12-0.5*(J34-1)^2*2","v":-1},{"$f":"AI34*0.75","v":12},{"$f":"AW34+4","v":4},{"$f":"J34*AW34+AV34+AV34*J34+0.5*J34^2*AU34+$E$121*0.8*AW34/12","v":16},{"$f":"0","v":0},{"$f":"AW34+AV34+J34*AU34","v":16},{"$f":"0","v":0},{"$f":"J34*AW34+AV34+AV34*J34+0.5*J34^2*AU34-6*J34-0.5*J34^2*2","v":16},{"$f":"6","v":6},{"$f":"(AW34-6)+AV34+J34*AU34","v":10},{"$f":"8","v":8},{"$f":"IF(K34=\"Ret. WALL\", 0,IF(K34=0,4,VALUE(LEFT(K34,FIND(\":\",K34)-1))))","v":4},{"$f":"IF(G34=0,16,VLOOKUP(G34,FormData!$J$2:$K$5,2,FALSE))","v":16},{"$f":"I34/AD34","v":0},0,{"$f":"AU34*IF(OR(D34=\"Widen Cut\", D34=\"New Cut\"),-1,1)","v":4},{"$f":"IF(K34=\"1.5:1\",SQRT((J34*AU34)^2+J34^2)*AD34,0)","v":0},{"$f":"IF(K34=\"Ret. Wall\",J34,0)*AD34","v":0},{"$f":"IF(OR(D34=\"New Cut\", D34=\"Widen Cut\"),IF(K34=\"Ret. Wall\",(1*(J34+1.5)+MAX((0.4*(J34+1.5)-1)*(J34+1.5)/2,0)+0.625)*AD34,0),0)","v":0},{"$f":"IF(OR(D34=\"New Fill\", D34=\"Widen Fill\"),IF(K34=\"Ret. Wall\",(1*(J34+1.5)+MAX((0.6*(J34+1.5)-1)*(J34+1.5)/2,0)+0.625)*AD34,0),0)","v":0},{"$f":"IF(OR(D34=\"New Cut\", D34=\"Widen Cut\"),IF(K34=\"Ret. Wall\",((0.4*(J34+1.5)+1.5)*(J34+1.5)+3)*AD34,0),0)","v":0},{"$f":"IF(K34=\"Ret. Wall\",(J34-0.5)*1*AD34,0)","v":0},{"$f":"AND(OR((J34>7),AND(K34=\"Ret. Wall\",J34>1)),OR(D34=\"Widen Fill\",D34=\"New Fill\"),AU34<4)*AD34","v":0}]
[null,null,"EARTHWORK ADJUSTMENTS"]
[null,null,"Clearing and Grubbing Area",null,"SF",null,null,null,null,null,"SUMMARY CALCULATIONS"]
[null,null,"Anticipated Unsuitable %",null,"%",null,null,null,null,null,"Cut Vol","Fill Vol","RMC Vol","RMF Vol","Uns Cut","Uns Subg","Total Fill","Use Cut","Reg Exc","Borrow","Slope Pro","Rock Exc","Reg Exc"]
[null,null,"Anticipated % Excavation that is Rock",null,"%",null,null,null,"Shrinkage",null,"CY","CY","CY","CY","CY","CY","CY","CY","CY","CY","SY","CY","-Rock"]
[null,null,"Temporary Grading",null,"?",null,null,null,0.85,null,{"$f":"SUM(P11:P30)","v":0},{"$f":"SUM(Q11:Q30)","v":0},{"$f":"SUM(R11:R30)","v":0},{"$f":"SUM(S11:S30)","v":0},{"$f":"K39*D37/100","v":0},{"$f":"SUM(AA11:AA30)*D37/100","v":0},{"$f":"N39+L39+P39","v":0},{"$f":"(K39-M39-O39)*$I$39","v":0},{"$f":"K39+N39+P39","v":0},{"$f":"MAX((Q39-R39)/$I$39,0)","v":0},{"$f":"SUM(AB11:AB30)/9","v":0},{"$f":"(S39)*D38/100","v":0},{"$f":"S39-V39","v":0}]
[null,null,"% Overrun for Temporary Grading",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ErwkManQuaA=\"No\",D48,S39)*IF(D39=\"Use %\",D40/100,0)","v":0},{"$f":"IF(ErwkManQuaA=\"No\",D49,T39)*IF(D39=\"Use %\",D40/100,0)","v":0},null,{"$f":"IF(ErwkManQuaA=\"No\",0,(S40)*D38/100)","v":0},{"$f":"S40-V40","v":0}]
[null,null,"CALCULATED QUANTITIES",null,null,null,null,null,null,"Temp >",{"$f":"SUM(P32:P34)","v":0},{"$f":"SUM(Q32:Q34)","v":0},{"$f":"SUM(R32:R34)","v":0},{"$f":"SUM(S32:S34)","v":0},{"$f":"K41*D37/100","v":0},{"$f":"SUM(AA32:AA34)*D37/100","v":0},{"$f":"N41+L41+P41","v":0},{"$f":"(K41-M41-O41)*$I$39","v":0},{"$f":"K41+N41+P41","v":0},{"$f":"MAX((Q41-R41)/$I$39,0)","v":0},null,{"$f":"(S41)*D38/100","v":0},{"$f":"S41-V41","v":0}]
[null,null,"Regular Excavation",{"$f":"W39","v":0},"CY"]
[null,null,"Borrow Excavation",{"$f":"T39","v":0},"CY"]
[null,null,"Rock Excavation",{"$f":"V39+IF(ErwkTmpGrdA=\"Use %\",V40,IF(ErwkTmpGrdA=\"Sections\",V41,0))","v":0},"CY"]
[null,null,"RECP EC-3 Type 3 for Slope Protection (>2:1)",{"$f":"U39","v":0},"SY"]
[null,null,"Use the above Calculated Quantities?",null,"?"]
[null,null,"MANUAL QUANTITIES"]
[null,null,"Regular Excavation",null,"CY"]
[null,null,"Borrow Excavation",null,"CY"]
[null,null,"Rock Excavation",null,"CY"]
[null,null,"RECP EC-3 Type 3 for Slope Protection",null,"SY"]
[null,null,"RECOMMENDED INCIDENTALS"]
[null,null,"Retaining Wall Area (for Alternative Walls)",{"$f":"SUM(V11:V30)","v":0},"SF"]
[null,null,"RM-2 Retaining Wall (for Gravity Wall)",{"$f":"SUM(W11:W30)/27","v":0},"CY"]
[null,null,"RM-3 Retaining Wall (for Gravity Wall)",{"$f":"SUM(X11:X30)/27","v":0},"CY"]
[null,null,"Retaining Wall Excavation (for Gravity Wall)",{"$f":"SUM(Y11:Y30)/27","v":0},"CY"]
[null,null,"Porous Backfill (for Gravity Wall)",{"$f":"SUM(Z11:Z30)/27","v":0},"CY"]
[null,null,"Guardrail",{"$f":"SUM(T11:T30)","v":0},"LF"]
[null,null,"Guardrail Terminals",{"$f":"SUM(U11:U30)","v":0},"EA"]
[null,null,"Handrail",{"$f":"SUM(AX11:AX30)","v":0},"LF"]
[null,null,"Temporary Regular Excavation",{"$f":"IF(ErwkTmpGrdA=\"Use %\",W40,IF(ErwkTmpGrdA=\"Sections\",W41,0))","v":0},"CY"]
[null,null,"Temporary Borrow",{"$f":"IF(ErwkTmpGrdA=\"Use %\",T40,IF(ErwkTmpGrdA=\"Sections\",T41,0))","v":0},"CY"]
[null,null,"QUANTITY TOTALS"]
[null,null,"Clearing and Grubbing",{"$f":"D36/43560","v":0},"AC",null,null,"Total Exc."]
[null,null,"Regular Excavation",{"$f":"IF($D$46=\"No\",D48,D42)","v":0},"CY",null,null,{"$f":"D65+D66+D67","v":0}]
[null,null,"Borrow Excavation",{"$f":"IF($D$46=\"No\",D49,D43)","v":0},"CY"]
[null,null,"Rock Excavation",{"$f":"IF($D$46=\"No\",D50,D44)","v":0},"CY"]
[null,null,"RECP EC-3 Type 3 for Slope Protection",{"$f":"IF($D$46=\"No\",D51,D45)","v":0},"SY"]
[null,null,"ADDITIONAL CUSTOM PAY ITEMS"]
[null,null,"Description","Quantity","Units"]
[]
[]
[]
[]
[]
[]
[null,null,"ADDITIONAL COMMENTS AND ASSUMPTIONS"]
[]
[]
[]
[]
[]
[null,null,"DRAINAGE ITEMS"]
[]
[null,null,"LUMP SUM DRAINAGE ITEMS"]
[null,null,"Hydraulics Estimate Provided by:"]
[null,null,"Hydraulics Estimate Date:"]
[null,null,"Drainage estimate provided from Hydraulics=",null,"LS"]
[null,null,"Above number includes SWM?",null,"?"]
[null,null,"Separate cost for SWM = ",null,"LS"]
[null,null,"Above includes Erosion/Sediment Control?",null,"?"]
[null,null,"Separate cost for Erosion/Sediment Control=",null,"LS"]
[null,null,"Above includes Large Culverts?",null,"?"]
[null,null,"Separate cost for Large Culverts=",null,"LS"]
[null,null,"Above includes Nutrient Credits?",null,"?"]
[null,null,"Separate cost for Nutrient Credits=",null,"LS"]
[null,null,"Total Hydraulics CN Cost",{"$f":"D88-IF(D95=\"Yes\",D96,0)+IF(D89=\"No\",D90,0)+IF(D93=\"No\",D94,0)+IF(D91=\"No\",D92,0)","v":0},"LS"]
[null,null,"Normal Drainage Items Cost",{"$f":"D88-IF(D95=\"Yes\",D96,0)-IF(D89=\"Yes\",D90,0)-IF(D93=\"Yes\",D94,0)-IF(D91=\"Yes\",D92,0)","v":0},"LS"]
[null,null,"ADDITIONAL CUSTOM PAY ITEMS"]
[null,null,"Description","Quantity","Units"]
[]
[]
[]
[]
[]
[]
[null,null,"ADDITIONAL COMMENTS AND ASSUMPTIONS"]
[]
[]
[]
[]
[]
[null,null,"PAVEMENT ITEMS"]
[]
[null,null,"ROADWAY #1"]
[null,null,"Pavement Structure Design","Type","Depth "]
[null,null,"Surface Course Type",{"$f":"IF(ISBLANK($D$204),\"\",$D$204)","v":""},null,"IN"]
[null,null,"Intermediate Course Type",{"$f":"IF(ISBLANK($D$205),\"\",$D$205)","v":""},null,"IN"]
[null,null,"Base Course Type",{"$f":"IF(ISBLANK($D$206),\"\",$D$206)","v":""},null,"IN"]
[null,null,"Aggregate Base Type",{"$f":"IF(ISBLANK($D$207),\"\",$D$207)","v":""},null,"IN"]
[null,null,"Total Depth",null,{"$f":"E120+E119+E118+E117","v":0},"IN"]
[null,null,"Average Variable Overlay Depth",null,"IN"]
[null,null,"Pavement Design Provided by:",null,null,null,"QUANTITY CALCULATIONS"]
[null,null,"Pavement Design Date:",null,null,null,"SM Area","SM Depth","SM Vol.","IM Area","IM Depth","IM Vol.","BM Area","BM Depth","BM Vol.","Agg Area","Agg Depth","Agg Vol."]
[null,null,"Pavement Quantities",null,null,null,"SY","IN","TON","SY","IN","TON","SY","IN","TON","SY","IN","TON"]
[null,null,"Full Depth Pavement",null,"SF",null,{"$f":"$D126/9","v":0},{"$f":"E117","v":0},{"$f":"G126*H126*$G$204/2000","v":0},{"$f":"$D126/9","v":0},{"$f":"E118","v":0},{"$f":"J126*K126*$G$205/2000","v":0},{"$f":"$D126/9","v":0},{"$f":"E119","v":0},{"$f":"M126*N126*$G$206/2000","v":0},{"$f":"$D126/9","v":0},{"$f":"E120","v":0},{"$f":"P126*Q126*$G$208/2000","v":0}]
[null,null,"Full Depth Shoulders",null,"SF",null,{"$f":"$D127/9","v":0},{"$f":"E117","v":0},{"$f":"G127*H127*$G$204/2000","v":0},{"$f":"$D127/9","v":0},{"$f":"E118","v":0},{"$f":"J127*K127*$G$205/2000","v":0},{"$f":"$D127/9","v":0},{"$f":"IF($D128=\"Yes\",0,E119)","v":0},{"$f":"M127*N127*$G$206/2000","v":0},{"$f":"$D127/9","v":0},{"$f":"IF($D128=\"Yes\",E120+E119,E120)","v":0},{"$f":"P127*Q127*$G$208/2000","v":0}]
[null,null,"Remove BM from Shoulders?",null,"?"]
[null,null,"Mill & Overlay",null,"SF",null,{"$f":"IF($D129>$D131,$D129-$D131,$D129)/9","v":0},{"$f":"IF(D122=0, 1.5, IF((E118+E119)=0,D122,MAX(MIN(D122,3), 1.5)))","v":1.5},{"$f":"G129*H129*$G$204/2000","v":0},{"$f":"IF($D129>$D131,$D129-$D131,$D129)/9","v":0},{"$f":"IF(E119=0,MAX(D122-H129,0),IF(E118>0,MAX(MIN(2.75,MAX(D122-H129,0)),0),0))","v":0},{"$f":"J129*K129*$G$205/2000","v":0},{"$f":"IF($D129>$D131,$D129-$D131,$D129)/9","v":0},{"$f":"IF(E119>0,MAX(D122-H129-K129,0),0)","v":0},{"$f":"M129*N129*$G$206/2000","v":0},{"$f":"IF($D129>$D131,$D129-$D131,$D129)/9","v":0},0,{"$f":"P129*Q129*$G$208/2000","v":0}]
[null,null,"Temporary Pavement",null,"SF",null,{"$f":"$D130/9","v":0},{"$f":"E117","v":0},{"$f":"G130*H130*$G$204/2000","v":0},{"$f":"$D130/9","v":0},{"$f":"E118","v":0},{"$f":"J130*K130*$G$205/2000","v":0},{"$f":"$D130/9","v":0},{"$f":"E119","v":0},{"$f":"M130*N130*$G$206/2000","v":0},{"$f":"$D130/9","v":0},{"$f":"E120","v":0},{"$f":"P130*Q130*$G$208/2000","v":0}]
[null,null,"1' WP-2 for Pvmt Widening or C&G Narrowing",null,"LF",null,{"$f":"$D131/9","v":0},{"$f":"E117","v":0},{"$f":"G131*H131*$G$204/2000","v":0},{"$f":"$D131/9","v":0},{"$f":"E118","v":0},{"$f":"J131*K131*$G$205/2000","v":0},{"$f":"$D131/9","v":0},{"$f":"E119","v":0},{"$f":"M131*N131*$G$206/2000","v":0},{"$f":"$D131/9","v":0},{"$f":"E120","v":0},{"$f":"P131*Q131*$G$208/2000","v":0}]
[null,null,"Curbing Quantities",null,null,"Conc. D."]
[null,null,"Curb Type",null,"?","(IN)"]
[null,null,"Length of Concrete Curb",null,"LF",12,null,null,null,null,null,null,null,null,null,{"$f":"D134*(1.5+IF(D133=\"Vertical\",0,1/12))/9","v":0},{"$f":"MAX(E121-F134,4)","v":4},{"$f":"P134*Q134*$G$208/2000","v":0}]
[null,null,"Length of Curb & Gutter",null,"LF",7,null,null,null,null,null,null,null,null,null,{"$f":"D135*(3.5+IF(D133=\"Vertical\",0,1/12))/9","v":0},{"$f":"MAX(E121-F135,4)","v":4},{"$f":"P135*Q135*$G$208/2000","v":0}]
[null,null,"Length of Shoulder Gutter",null,"LF",10,null,null,null,null,null,null,null,null,null,{"$f":"D136*5.5/9","v":0},{"$f":"MAX(E121-F136,4)","v":4},{"$f":"P136*Q136*$G$208/2000","v":0}]
[null,null,"ROADWAY #2"]
[null,null,"Use:","No","?"]
[null,null,"Pavement Structure Design","Type","Depth "]
[null,null,"Surface Course Type",{"$f":"IF(ISBLANK($D$204),\"\",$D$204)","v":""},null,"IN"]
[null,null,"Intermediate Course Type",{"$f":"IF(ISBLANK($D$205),\"\",$D$205)","v":""},null,"IN"]
[null,null,"Base Course Type",{"$f":"IF(ISBLANK($D$206),\"\",$D$206)","v":""},null,"IN"]
[null,null,"Aggregate Base Type",{"$f":"IF(ISBLANK($D$207),\"\",$D$207)","v":""},null,"IN"]
[null,null,"Total Depth",null,{"$f":"E143+E142+E141+E140","v":0},"IN"]
[null,null,"Average Variable Overlay Depth",null,"IN"]
[null,null,"Pavement Design Provided by:",null,null,null,"QUANTITY CALCULATIONS"]
[null,null,"Pavement Design Date:",null,null,null,"SM Area","SM Depth","SM Vol.","IM Area","IM Depth","IM Vol.","BM Area","BM Depth","BM Vol.","Agg Area","Agg Depth","Agg Vol."]
[null,null,"Pavement Quantities",null,null,null,"SY","IN","TON","SY","IN","TON","SY","IN","TON","SY","IN","TON"]
[null,null,"Full Depth Pavement",null,"SF",null,{"$f":"$D149/9","v":0},{"$f":"E140","v":0},{"$f":"G149*H149*$G$204/2000","v":0},{"$f":"$D149/9","v":0},{"$f":"E141","v":0},{"$f":"J149*K149*$G$205/2000","v":0},{"$f":"$D149/9","v":0},{"$f":"E142","v":0},{"$f":"M149*N149*$G$206/2000","v":0},{"$f":"$D149/9","v":0},{"$f":"E143","v":0},{"$f":"P149*Q149*$G$208/2000","v":0}]
[null,null,"Full Depth Shoulders",null,"SF",null,{"$f":"$D150/9","v":0},{"$f":"E140","v":0},{"$f":"G150*H150*$G$204/2000","v":0},{"$f":"$D150/9","v":0},{"$f":"E141","v":0},{"$f":"J150*K150*$G$205/2000","v":0},{"$f":"$D150/9","v":0},{"$f":"IF($D151=\"Yes\",0,E142)","v":0},{"$f":"M150*N150*$G$206/2000","v":0},{"$f":"$D150/9","v":0},{"$f":"IF($D151=\"Yes\",E143+E142,E143)","v":0},{"$f":"P150*Q150*$G$208/2000","v":0}]
[null,null,"Remove BM from Shoulders?",null,"?"]
[null,null,"Mill & Overlay",null,"SF",null,{"$f":"IF($D152>$D154,$D152-$D154,$D152)/9","v":0},{"$f":"IF(D145=0, 1.5, IF((E141+E142)=0,D145,MAX(MIN(D145,3), 1.5)))","v":1.5},{"$f":"G152*H152*$G$204/2000","v":0},{"$f":"IF($D152>$D154,$D152-$D154,$D152)/9","v":0},{"$f":"IF(E142=0,MAX(D145-H152,0),IF(E141>0,MAX(MIN(2.75,MAX(D145-H152,0)),0),0))","v":0},{"$f":"J152*K152*$G$205/2000","v":0},{"$f":"IF($D152>$D154,$D152-$D154,$D152)/9","v":0},{"$f":"IF(E142>0,MAX(D145-H152-K152,0),0)","v":0},{"$f":"M152*N152*$G$206/2000","v":0},{"$f":"IF($D152>$D154,$D152-$D154,$D152)/9","v":0},0,{"$f":"P152*Q152*$G$208/2000","v":0}]
[null,null,"Temporary Pavement",null,"SF",null,{"$f":"$D153/9","v":0},{"$f":"E140","v":0},{"$f":"G153*H153*$G$204/2000","v":0},{"$f":"$D153/9","v":0},{"$f":"E141","v":0},{"$f":"J153*K153*$G$205/2000","v":0},{"$f":"$D153/9","v":0},{"$f":"E142","v":0},{"$f":"M153*N153*$G$206/2000","v":0},{"$f":"$D153/9","v":0},{"$f":"E143","v":0},{"$f":"P153*Q153*$G$208/2000","v":0}]
[null,null,"1' WP-2 for Pvmt Widening or C&G Narrowing",null,"LF",null,{"$f":"$D154/9","v":0},{"$f":"E140","v":0},{"$f":"G154*H154*$G$204/2000","v":0},{"$f":"$D154/9","v":0},{"$f":"E141","v":0},{"$f":"J154*K154*$G$205/2000","v":0},{"$f":"$D154/9","v":0},{"$f":"E142","v":0},{"$f":"M154*N154*$G$206/2000","v":0},{"$f":"$D154/9","v":0},{"$f":"E143","v":0},{"$f":"P154*Q154*$G$208/2000","v":0}]
[null,null,"Curbing Quantities",null,null,"Conc. D."]
[null,null,"Curb Type",null,"?","(IN)"]
[null,null,"Length of Concrete Curb",null,"LF",12,null,null,null,null,null,null,null,null,null,{"$f":"D157*(1.5+IF(D156=\"Vertical\",0,1/12))/9","v":0},{"$f":"MAX(E144-F157,4)","v":4},{"$f":"P157*Q157*$G$208/2000","v":0}]
[null,null,"Length of Curb & Gutter",null,"LF",7,null,null,null,null,null,null,null,null,null,{"$f":"D158*(3.5+IF(D156=\"Vertical\",0,1/12))/9","v":0},{"$f":"MAX(E144-F158,4)","v":4},{"$f":"P158*Q158*$G$208/2000","v":0}]
[null,null,"Length of Shoulder Gutter",null,"LF",10,null,null,null,null,null,null,null,null,null,{"$f":"D159*5.5/9","v":0},{"$f":"MAX(E144-F159,4)","v":4},{"$f":"P159*Q159*$G$208/2000","v":0}]
[null,null,"ROADWAY #3"]
[null,null,"Use:","No","?"]
[null,null,"Pavement Structure Design","Type","Depth "]
[null,null,"Surface Course Type",{"$f":"IF(ISBLANK($D$204),\"\",$D$204)","v":""},null,"IN"]
[null,null,"Intermediate Course Type",{"$f":"IF(ISBLANK($D$205),\"\",$D$205)","v":""},null,"IN"]
[null,null,"Base Course Type",{"$f":"IF(ISBLANK($D$206),\"\",$D$206)","v":""},null,"IN"]
[null,null,"Aggregate Base Type",{"$f":"IF(ISBLANK($D$207),\"\",$D$207)","v":""},null,"IN"]
[null,null,"Total Depth",null,{"$f":"E166+E165+E164+E163","v":0},"IN"]
[null,null,"Average Variable Overlay Depth",null,"IN"]
[null,null,"Pavement Design Provided by:",null,null,null,"QUANTITY CALCULATIONS"]
[null,null,"Pavement Design Date:",null,null,null,"SM Area","SM Depth","SM Vol.","IM Area","IM Depth","IM Vol.","BM Area","BM Depth","BM Vol.","Agg Area","Agg Depth","Agg Vol."]
[null,null,"Pavement Quantities",null,null,null,"SY","IN","TON","SY","IN","TON","SY","IN","TON","SY","IN","TON"]
[null,null,"Full Depth Pavement",null,"SF",null,{"$f":"$D172/9","v":0},{"$f":"E163","v":0},{"$f":"G172*H172*$G$204/2000","v":0},{"$f":"$D172/9","v":0},{"$f":"E164","v":0},{"$f":"J172*K172*$G$205/2000","v":0},{"$f":"$D172/9","v":0},{"$f":"E165","v":0},{"$f":"M172*N172*$G$206/2000","v":0},{"$f":"$D172/9","v":0},{"$f":"E166","v":0},{"$f":"P172*Q172*$G$208/2000","v":0}]
[null,null,"Full Depth Shoulders",null,"SF",null,{"$f":"$D173/9","v":0},{"$f":"E163","v":0},{"$f":"G173*H173*$G$204/2000","v":0},{"$f":"$D173/9","v":0},{"$f":"E164","v":0},{"$f":"J173*K173*$G$205/2000","v":0},{"$f":"$D173/9","v":0},{"$f":"IF($D174=\"Yes\",0,E165)","v":0},{"$f":"M173*N173*$G$206/2000","v":0},{"$f":"$D173/9","v":0},{"$f":"IF($D174=\"Yes\",E166+E165,E166)","v":0},{"$f":"P173*Q173*$G$208/2000","v":0}]
[null,null,"Remove BM from Shoulders?",null,"?"]
[null,null,"Mill & Overlay",null,"SF",null,{"$f":"IF($D175>$D177,$D175-$D177,$D175)/9","v":0},{"$f":"IF(D168=0, 1.5, IF((E164+E165)=0,D168,MAX(MIN(D168,3), 1.5)))","v":1.5},{"$f":"G175*H175*$G$204/2000","v":0},{"$f":"IF($D175>$D177,$D175-$D177,$D175)/9","v":0},{"$f":"IF(E165=0,MAX(D168-H175,0),IF(E164>0,MAX(MIN(2.75,MAX(D168-H175,0)),0),0))","v":0},{"$f":"J175*K175*$G$205/2000","v":0},{"$f":"IF($D175>$D177,$D175-$D177,$D175)/9","v":0},{"$f":"IF(E165>0,MAX(D168-H175-K175,0),0)","v":0},{"$f":"M175*N175*$G$206/2000","v":0},{"$f":"IF($D175>$D177,$D175-$D177,$D175)/9","v":0},0,{"$f":"P175*Q175*$G$208/2000","v":0}]
[null,null,"Temporary Pavement",null,"SF",null,{"$f":"$D176/9","v":0},{"$f":"E163","v":0},{"$f":"G176*H176*$G$204/2000","v":0},{"$f":"$D176/9","v":0},{"$f":"E164","v":0},{"$f":"J176*K176*$G$205/2000","v":0},{"$f":"$D176/9","v":0},{"$f":"E165","v":0},{"$f":"M176*N176*$G$206/2000","v":0},{"$f":"$D176/9","v":0},{"$f":"E166","v":0},{"$f":"P176*Q176*$G$208/2000","v":0}]
[null,null,"1' WP-2 for Pvmt Widening or C&G Narrowing",null,"LF",null,{"$f":"$D177/9","v":0},{"$f":"E163","v":0},{"$f":"G177*H177*$G$204/2000","v":0},{"$f":"$D177/9","v":0},{"$f":"E164","v":0},{"$f":"J177*K177*$G$205/2000","v":0},{"$f":"$D177/9","v":0},{"$f":"E165","v":0},{"$f":"M177*N177*$G$206/2000","v":0},{"$f":"$D177/9","v":0},{"$f":"E166","v":0},{"$f":"P177*Q177*$G$208/2000","v":0}]
[null,null,"Curbing Quantities",null,null,"Conc. D."]
[null,null,"Curb Type",null,"?","(IN)"]
[null,null,"Length of Concrete Curb",null,"LF",12,null,null,null,null,null,null,null,null,null,{"$f":"D180*(1.5+IF(D179=\"Vertical\",0,1/12))/9","v":0},{"$f":"MAX(E167-F180,4)","v":4},{"$f":"P180*Q180*$G$208/2000","v":0}]
[null,null,"Length of Curb & Gutter",null,"LF",7,null,null,null,null,null,null,null,null,null,{"$f":"D181*(3.5+IF(D179=\"Vertical\",0,1/12))/9","v":0},{"$f":"MAX(E167-F181,4)","v":4},{"$f":"P181*Q181*$G$208/2000","v":0}]
[null,null,"Length of Shoulder Gutter",null,"LF",10,null,null,null,null,null,null,null,null,null,{"$f":"D182*5.5/9","v":0},{"$f":"MAX(E167-F182,4)","v":4},{"$f":"P182*Q182*$G$208/2000","v":0}]
[null,null,"ENTRANCES",null,null,null,"SM Area","SM Depth","SM Vol.","IM Area","IM Depth","IM Vol.","BM Area","BM Depth","BM Vol.","Agg Area","Agg Depth","Agg Vol."]
[null,null,"Private Entrance Method?",null,"?",null,"SY","IN","TON","SY","IN","TON","SY","IN","TON","SY","IN","TON"]
[null,null,"Private Entrance Area (asphalt)",null,"SF",null,{"$f":"IF(D184=\"Count\",0, $D185/9)","v":0},2,{"$f":"G185*H185*$G$204/2000","v":0},{"$f":"IF(D184=\"Count\",0, $D185/9)","v":0},0,{"$f":"J185*K185*$G$205/2000","v":0},{"$f":"IF(D184=\"Count\",0, $D185/9)","v":0},0,{"$f":"M185*N185*$G$206/2000","v":0},{"$f":"IF(D184=\"Count\",0, $D185/9)","v":0},4,{"$f":"P185*Q185*$G$208/2000","v":0}]
[null,null,"Concrete Apron Area",null,"SF",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D184=\"Count\",0, $D186/9)","v":0},6,{"$f":"P186*Q186*$G$208/2000","v":0}]
[null,null,"Private Entrances - Rural (shoulder section)",null,"EA",null,{"$f":"IF($D184=\"Count\", ($D187*600+$D188*500)/9,0)","v":0},2,{"$f":"G187*H187*$G$204/2000","v":0},{"$f":"IF($D184=\"Count\", ($D187*600+$D188*500)/9,0)","v":0},0,{"$f":"J187*K187*$G$205/2000","v":0},{"$f":"IF($D184=\"Count\", ($D187*600+$D188*500)/9,0)","v":0},0,{"$f":"M187*N187*$G$206/2000","v":0},{"$f":"IF($D184=\"Count\", ($D187*600+$D188*500)/9,0)","v":0},4,{"$f":"P187*Q187*$G$208/2000","v":0}]
[null,null,"Private Entrances - Urban (w/ concrete apron)",null,"EA",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D184=\"Count\", $D188*275/9,0)","v":0},6,{"$f":"P188*Q188*$G$208/2000","v":0}]
[null,null,"Commercial Entrances/Parking Lots",null,"SF",null,{"$f":"$D189/9","v":0},1.5,{"$f":"G189*H189*$G$204/2000","v":0},{"$f":"$D189/9","v":0},0,{"$f":"J189*K189*$G$205/2000","v":0},{"$f":"$D189/9","v":0},4,{"$f":"M189*N189*$G$206/2000","v":0},{"$f":"$D189/9","v":0},6,{"$f":"P189*Q189*$G$208/2000","v":0}]
[null,null,"MISCELLANEOUS PAVEMENTS",null,null,"Conc. D."]
[null,null,"Shared Use Path",null,"SF","(IN)",{"$f":"$D191/9","v":0},2,{"$f":"G191*H191*$G$204/2000","v":0},{"$f":"$D191/9","v":0},0,{"$f":"J191*K191*$G$205/2000","v":0},{"$f":"$D191/9","v":0},0,{"$f":"M191*N191*$G$206/2000","v":0},{"$f":"$D191/9","v":0},6,{"$f":"P191*Q191*$G$208/2000","v":0}]
[null,null,"Concrete Truck Apron",null,"SF",9,null,null,null,null,null,null,null,null,null,{"$f":"$D192/9","v":0},{"$f":"MAX((E121-F192), 4)","v":4},{"$f":"P192*Q192*$G$208/2000","v":0}]
[null,null,"AGGREGATE BASE FOR ADDITIONAL INCIDENTAL ITEMS"]
[null,null,"Curbing",{"$f":"D241*(1.5+IF(D243=\"Vertical\",0,1/12))","v":0},"SF",12,null,null,null,null,null,null,null,null,null,{"$f":"D194/9","v":0},{"$f":"MAX(11.5-F194,4)","v":4},{"$f":"P194*Q194*$G$208/2000","v":0}]
[null,null,"Curb and Gutter",{"$f":"D242*(3.5+IF(D243=\"Vertical\",0,1/12))","v":0},"SF",7,null,null,null,null,null,null,null,null,null,{"$f":"D195/9","v":0},{"$f":"MAX(11.5-F195,4)","v":4.5},{"$f":"P195*Q195*$G$208/2000","v":0}]
[null,null,"PAVEMENT REMOVAL & MODIFICATION"]
[null,null,"Demolition of Pavement from WP-2",{"$f":"D131+IF(D138=\"Yes\",D154,0)+IF(D161=\"Yes\",D177,0)","v":0},"SF"]
[null,null,"Additional Demolition of Pavement",null,"SF"]
[null,null,"Saw Cut from WP-2",{"$f":"D131+IF(D138=\"Yes\",D154,0)+IF(D161=\"Yes\",D177,0)","v":0},"LF"]
[null,null,"Additional Saw Cut (Full Depth or 1.5\" Depth)",null,"LF"]
[null,null,"Obscuring Roadway",null,"SF"]
[null,null,"Rumble Strips",null,"LF"]
[null,null,"PAVEMENT SPECIFICATIONS",null,null,null,"Unit Weights",null,null,"Custom Weights"]
[null,null,"Surface Course Type",null,"?",null,{"$f":"IF($D$208=\"Custom\",J204,110)","v":110},"LB/IN/SY","SM",110,"LB/IN/SY"]
[null,null,"Intermediate Course Type",null,"?",null,{"$f":"IF($D$208=\"Custom\",J205,110)","v":110},"LB/IN/SY","IM",110,"LB/IN/SY"]
[null,null,"Base Course Type",null,"?",null,{"$f":"IF($D$208=\"Culpeper\",113,IF($D$208=\"NoVa\",122,IF($D$208=\"Custom\",J206,118)))","v":118},"LB/IN/SY","BM",118,"LB/IN/SY"]
[null,null,"Aggregate Base Type",null,"?",null,{"$f":"IF($D$208=\"C'ville\", 160, IF($D$208=\"Custom\", J207, 170))","v":170},"LB/CY","Agg.",170,"LB/CY"]
[null,null,"Location for Asphalt Weight",null,"?",null,{"$f":"G207*27/36*1.06","v":135.15},"LB/IN/SY","^^^",{"$f":"J207*27/36*1.06","v":135.15},"LB/IN/SY"]
[null,null,"QUANTITY TOTALS",null,null,null,"TEMPORARY"]
[null,null,{"$f":"CONCATENATE( \"Surface Course \", IF($D$204=\"\",\" NO SPEC ENTERED\",$D$204))","v":"Surface Course  NO SPEC ENTERED"},{"$f":"(I126+I127+I129+I131)+IF(D138=\"Yes\",I149+I150+I152+I154,0)+IF(D161=\"Yes\",I172+I173+I175+I177,0)+I185+I187+I189+I191","v":0},"TON",null,{"$f":"I130+IF(D138=\"Yes\",I153,0)+IF(D161=\"Yes\",I176,0)","v":0},"TON"]
[null,null,{"$f":"CONCATENATE( \"Intermediate Course \",IF($D$205=\"\",\"NO SPEC ENTERED\",$D$205))","v":"Intermediate Course NO SPEC ENTERED"},{"$f":"(L126+L127+L129+L131)+IF(D138=\"Yes\",L149+L150+L152+L154,0)+IF(D161=\"Yes\",L172+L173+L175+L177,0)+L185+L187+L189+L191","v":0},"TON",null,{"$f":"L130+IF(D138=\"Yes\",L153,0)+IF(D161=\"Yes\",L176,0)","v":0},"TON"]
[null,null,{"$f":"CONCATENATE( \"Base Course \", IF($D$206=\"\",\"NO SPEC ENTERED\",$D$206))","v":"Base Course NO SPEC ENTERED"},{"$f":"(O126+O127+O129+O131)+IF(D138=\"Yes\",O149+O150+O152+O154,0)+IF(D161=\"Yes\",O172+O173+O175+O177,0)+O185+O187+O189+O191","v":0},"TON",null,{"$f":"O130+IF(D138=\"Yes\",O153,0)+IF(D161=\"Yes\",O176,0)","v":0},"TON"]
[null,null,{"$f":"CONCATENATE( \"Aggregate Base \", IF($D$207=\"\",\"NO SPEC ENTERED\",$D$207))","v":"Aggregate Base NO SPEC ENTERED"},{"$f":"(R126+R127+R129+R131+R134+R135+R136)+IF(D138=\"Yes\",R149+R150+R152+R154+R157+R158+R159,0)+IF(D161=\"Yes\",R172+R173+R175+R177+R180+R181+R182,0)+R185+R186+R187+R188+R189+R191+R192+R194+R195","v":0},"TON",null,{"$f":"R130+IF(D138=\"Yes\",R153,0)+IF(D161=\"Yes\",R176,0)","v":0},"TON"]
[null,null,"9\" Concrete Truck Apron",{"$f":"D192/9","v":0},"SY"]
[null,null,"Flexible Pavement Planing",{"$f":"(D129+IF(D138=\"Yes\",D152,0)+IF(D161=\"Yes\",D175,0))/9","v":0},"SY"]
[null,null,"Saw Cut (Variable Depth Asphalt)",{"$f":"D199+D200","v":0},"LF"]
[null,null,"Demolition of Pavement",{"$f":"(D197+D198)/9","v":0},"SY",null,{"$f":"G130+IF(D138=\"Yes\",G153,0)+IF(D161=\"Yes\",G176,0)","v":0},"SY"]
[null,null,"Obscuring Roadway",{"$f":"D201*2/1000","v":0},"UNIT"]
[null,null,"Rumble Strip (Asphalt)",{"$f":"D202","v":0},"LF"]
[null,null,"ADDITIONAL CUSTOM PAY ITEMS"]
[null,null,"Description","Quantity","Units"]
[]
[]
[]
[]
[]
[]
[null,null,"ADDITIONAL COMMENTS AND ASSUMPTIONS"]
[]
[]
[]
[]
[]
[null,null,"ROADWAY INCIDENTAL ITEMS"]
[]
[null,null,"CURBING"]
[null,null,"Concrete Curb (Vertical) from above",{"$f":"IF(D133=\"Vertical\",D134,0)+IF(AND(D138=\"Yes\",D156=\"Vertical\"),D157,0)+IF(AND(D161=\"Yes\",D179=\"Vertical\"),D180,0)","v":0},"LF"]
[null,null,"Concrete Curb (Mountable) from above",{"$f":"IF(D133=\"Vertical\",0,D134)+IF(AND(D138=\"Yes\",NOT(D156=\"Vertical\")),D157,0)+IF(AND(D161=\"Yes\",NOT(D179=\"Vertical\")),D180,0)","v":0},"LF"]
[null,null,"Curb & Gutter (Vertical) from above",{"$f":"IF(D133=\"Vertical\",D135,0)+IF(AND(D138=\"Yes\",D156=\"Vertical\"),D158,0)+IF(AND(D161=\"Yes\",D179=\"Vertical\"),D181,0)","v":0},"LF"]
[null,null,"Curb & Gutter (Mountable) from above",{"$f":"IF(D133=\"Vertical\",0,D135)+IF(AND(D138=\"Yes\",NOT(D156=\"Vertical\")),D158,0)+IF(AND(D161=\"Yes\",NOT(D179=\"Vertical\")),D181,0)","v":0},"LF"]
[null,null,"Additional Length of Concrete Curb",null,"LF"]
[null,null,"Additional Length of Curb & Gutter",null,"LF"]
[null,null,"Curb Type for Additional Curb",null,"?"]
[null,null,"Length of Shoulder Gutter",{"$f":"D136+IF(D138=\"Yes\",D159,0)+IF(D161=\"Yes\",D182,0)","v":0},"LF"]
[null,null,"Length of Asphalt Curb",null,"LF"]
[null,null,"Area of Sign Island & Concrete Median",null,"SF"]
[null,null,"Area of Concrete Entrance Aprons",{"$f":"IF(PvmtEntMetA=\"Count\",PvmtEntMetD*275,PvmtEntMetE)","v":0},"SF"]
[null,null,"Concrete Wheel Stops",null,"EA"]
[null,null,"SIDEWALK"]
[null,null,"Area of Sidewalk",null,"SF"]
[null,null,"Number of CG-12 Curb Cut Ramps",null,"EA"]
[null,null,"Vertical Height of Stairs (Total for Project)",null,"LF"]
[null,null,"Average Stairway Width",null,"LF"]
[null,null,"Number of Steps",{"$f":"ROUNDUP(D252/0.5,0)","v":0},"EA"]
[null,null,"Class A3 Concrete",{"$f":"IF(D252>0,(0.275+0.1265*(D254-1))+(0.065+0.02775*(D254-1))*MAX(0,D253-3),0)","v":0},"CY"]
[null,null,"Reinforcing Steel",{"$f":"IF(D254>5,(51+11.28571429*MIN(MAX(D254-6,0),7)+MAX(D254-12,0)*10)+MAX(0,D253-3)*((10+1.5*MIN(MAX(D254-6,0),7)+MAX(D254-12,0)*(2+1/6)+IF(D254>12,22/3,0))),0)","v":0},"LBS"]
[null,null,"Stairs Handrail (Type 1)",{"$f":"IF(D252>1.5,(D252*2+1)*2,0)","v":0},"LF"]
[null,null,"Amenities and Furniture","Use custom below"]
[null,null,"SAFETY BARRIER"]
[null,null,"Guardrail Recommended by Earthwork",{"$f":"MAX(D58,0)","v":0},"LF"]
[null,null,"Terminals Recommended by Earthwork",{"$f":"MAX(D59,0)","v":0},"EA"]
[null,null,"Use Earthwork derived Quantities?",null,"?"]
[null,null,"Additional Guardrail Length",null,"LF"]
[null,null,"Additional Crashworthy Terminals",null,"EA"]
[null,null,"Guardrail Length",null,"LF"]
[null,null,"Crashworthy Terminals",null,"EA"]
[null,null,"Trailing Terminals",null,"EA"]
[null,null,"Fixed Object Attachments",null,"EA"]
[null,null,"Removal of Existing Guardrail",null,"LF"]
[null,null,"Concrete Median Barrier Length (Flat Median)",null,"LF"]
[null,null,"Concrete Med. Barrier (Up to 3' Grade Diff.)",null,"LF"]
[null,null,"Impact Attenuators",null,"EA"]
[null,null,"Pedestrian Handrail on Retaining Wall",{"$f":"L330","v":0},"LF"]
[null,null,"Additional Pedestrian Handrail",null,"LF"]
[null,null,"Bicycle Handrail",null,"LF"]
[null,null,"FENCING AND PROPERTY IMPACTS"]
[null,null,"Woven Wire Fencing / Limited Access Fence",null,"LF"]
[null,null,"Wood Board Fencing",null,"LF"]
[null,null,"Impacted Mailboxes",null,"EA"]
[null,null,"Clearing Parcels/Demolition of Buildings/Etc",null,"LS"]
[null,null,"Demolition Estimate Provided by:"]
[null,null,"Demolition Estimate Date:"]
[null,null,"QUANTITY TOTALS"]
[null,null,"Vertical Curb CG-2",{"$f":"IF($D$243=\"Vertical\",D241,0)+D237","v":0},"LF"]
[null,null,"Mountable Curb CG-3",{"$f":"IF($D$243=\"Vertical\",0,D241)+D238","v":0},"LF"]
[null,null,"Vertical Curb & Gutter CG-6",{"$f":"IF($D$243=\"Vertical\",D242,0)+D239","v":0},"LF"]
[null,null,"Mountable Curb & Gutter CG-7",{"$f":"IF($D$243=\"Vertical\",0,D242)+D240","v":0},"LF"]
[null,null,"Modified Shoulder Gutter",{"$f":"D244*4.5/9","v":0},"SY"]
[null,null,"Asphalt Curb MC-3B",{"$f":"D245","v":0},"LF"]
[null,null,"Concrete Median MS-1A",{"$f":"D246/9","v":0},"SY"]
[null,null,"Concrete Entrance CG-9D",{"$f":"RdInEntMetB/9","v":0},"SY"]
[null,null,"Concrete Wheel Stops",{"$f":"D248","v":0},"EA"]
[null,null,"4\" Sidewalk",{"$f":"D250/9","v":0},"SY"]
[null,null,"CG-12 Detectable Warning Surface",{"$f":"D251*20/9","v":0},"SY"]
[null,null,"Class A3 Concrete (for Stairs)",{"$f":"D255","v":0},"CY"]
[null,null,"Reinforcing Steel (for Stairs)",{"$f":"D256","v":0},"LBS"]
[null,null,"Handrail Type 1 (for Stairs)",{"$f":"D257","v":0},"LF"]
[null,null,"Handrail Type 2 (for Pedestrians)",{"$f":"D273+D274","v":0},"LF"]
[null,null,"Handrail Type 3 (for Bicycles)",{"$f":"D275","v":0},"LF"]
[null,null,"Guardrail GR-MGS1",{"$f":"IF(AND(D260>0,NOT(D262=\"No\")), D260+D263,D265)","v":0},"LF"]
[null,null,"Guardrail Terminal GR-MGS2",{"$f":"IF(AND(D260>0,NOT(D262=\"No\")), D261+D264,D266)","v":0},"EA"]
[null,null,"Guardrail Trailing Terminal GR-MGS3",{"$f":"D267","v":0},"EA"]
[null,null,"Guardrail Fixed Object Attachment GR-FOA",0,"EA"]
[null,null,"Removal of Existing Guardrail",0,"LF"]
[null,null,"Concrete Median Barrier MB-7",0,"LF"]
[null,null,"Concrete Median Barrier MB-8A",0,"LF"]
[null,null,"Impact Attenuators IA-1 (TL-3)",0,"EA"]
[null,null,"Woven Wire Fence (FE-W1) + 50% Increase",{"$f":"D277*1.5","v":0},"LF"]
[null,null,"Wood Board Fencing",{"$f":"D278","v":0},"LF"]
[null,null,"Mailbox Post, Single",{"$f":"D279","v":0},"EA"]
[null,null,"Clearing Parcels/Demolition of Buildings/Etc",{"$f":"D280","v":0},"LS"]
[null,null,"ADDITIONAL CUSTOM PAY ITEMS"]
[null,null,"Description","Quantity","Units"]
[]
[]
[]
[]
[]
[]
[null,null,"ADDITIONAL COMMENTS AND ASSUMPTIONS"]
[]
[]
[]
[]
[]
[null,null,"STRUCTURE & BRIDGE ITEMS"]
[]
[null,null,"RETAINING WALL",null,null,null,"RETAINING WALL QUANTITY ALTERNATIVES"]
[null,null,"Retaining Wall Type",null,"?",null,"RM-2","RM-3","RW Excv.","Por. BF","Alt. Wall","Handrail"]
[null,null,"Retaining Wall Method",null,null,"Chosen",{"$f":"IF(D329=\"Gravity\",IF(D330=\"Earthwork\",G331,IF(D330=\"Calculated\",G332,IF(D330=\"Quantity\",G336,0))),0)","v":0},{"$f":"IF(D329=\"Gravity\",IF(D330=\"Earthwork\",H331,IF(D330=\"Calculated\",H332,IF(D330=\"Quantity\",H336,0))),0)","v":0},{"$f":"IF(D329=\"Gravity\",IF(D330=\"Earthwork\",I331,IF(D330=\"Calculated\",I332,IF(D330=\"Quantity\",I336,0))),0)","v":0},{"$f":"IF(D329=\"Gravity\",IF(D330=\"Earthwork\",J331,IF(D330=\"Calculated\",J332,IF(D330=\"Quantity\",J336,0))),0)","v":0},{"$f":"IF(D329=\"Alternative\",IF(D330=\"Earthwork\",K331,IF(D330=\"Calculated\",K332,IF(D330=\"Quantity\",K336,0))),0)","v":0},{"$f":"IF(D331=\"No\",0,IF(OR(D329=\"Alternative\",D329=\"Gravity\"),IF(D330=\"Earthwork\",L331,IF(D330=\"Calculated\",L332,IF(D330=\"Quantity\",L336,0))),0))","v":0}]
[null,null,"Handrail? (Recommended in most locations)",null,null,"Earthwrk",{"$f":"IF(D329=\"Gravity\",D54,0)","v":0},{"$f":"IF(D329=\"Gravity\",D55,0)","v":0},{"$f":"IF(D329=\"Gravity\",D56,0)","v":0},{"$f":"IF(D329=\"Gravity\",D57,0)","v":0},{"$f":"IF(D329=\"Alternative\",D53,0)","v":0},{"$f":"D60","v":0}]
[null,null,"Wall in Cut or Fill?",null,null,"Calculate",{"$f":"IF(D329=\"Gravity\",IF(D335=\"Yes\",0,(1*(D334+1.5)+MAX((0.4*(D334+1.5)-1)*(D334+1.5)/2,0)+0.625)*D333)/27,0)","v":0},{"$f":"IF(D329=\"Gravity\",IF(D335=\"Yes\",(1*(D334+1.5)+MAX((0.6*(D334+1.5)-1)*(D334+1.5)/2,0)+0.625)*D333,0)/27,0)","v":0},{"$f":"IF(D332=\"Fill\",0,IF(D329=\"Gravity\",((IF(D335=\"Yes\", 0.6, 0.4)*(D334+1.5)+1.5)*(D334+1.5)+3)*D333/27,0))","v":0},{"$f":"IF(D329=\"Gravity\",(D334-0.5)*1*D333/27,0)","v":0},{"$f":"IF(D329=\"Alternative\",D333*D334,0)","v":0},{"$f":"D333","v":0}]
[null,null,"Wall Length for Calculation",null,"LF"]
[null,null,"Wall Height for Calculation",null,"LF"]
[null,null,"Live Load?",null,"?"]
[null,null,"Concrete Wall Volume",null,"CY","Quantity",{"$f":"IF(D329=\"Gravity\",IF(D335=\"Yes\",0,D336),0)","v":0},{"$f":"IF(D329=\"Gravity\",IF(D335=\"Yes\",D336,0),0)","v":0},{"$f":"IF(D329=\"Gravity\",D337,0)","v":0},{"$f":"IF(D329=\"Gravity\",D338,0)","v":0},{"$f":"IF(D329=\"Alternative\",D339,0)","v":0},{"$f":"D340","v":0}]
[null,null,"Ret. Wall Excavation Volume",null,"CY"]
[null,null,"Porous Backfill Volume",null,"CY"]
[null,null,"Wall Square Footage",null,"SF"]
[null,null,"Handrail",null,"LF"]
[null,null,"BRIDGES"]
[null,null,"Bridge Estimate Provided by:"]
[null,null,"Bridge Estimate Date:"]
[null,null,"PERMANENT BRIDGES"]
[null,null,"Number of Proposed Bridge Structures",null,"EA"]
[null,null,"Bridge Engineer's Estimate for Perm. Bridges",null,"LS"]
[null,null,"REHABILITATED BRIDGES"]
[null,null,"Number of Rehabilitated Bridges",null,"EA"]
[null,null,"Bridge Engineer's Estimate for Rehab. Bridges",null,"LS"]
[null,null,"TEMPORARY BRIDGES"]
[null,null,"Number of Temporary Bridges",null,"EA"]
[null,null,"Bridge Engineer's Estimate for Temp. Bridges",null,"LS"]
[null,null,"BARRIER"]
[null,null,"Pier Protection System (54\" assumed)",null,"LF"]
[null,null,"QUANTITY TOTALS"]
[null,null,"Permanent Bridges",{"$f":"BridgeA","v":0},"LS"]
[null,null,"Rehabilitated Bridges",{"$f":"D349","v":0},"LS"]
[null,null,"Temporary Bridges",{"$f":"BridgeB","v":0},"LS"]
[null,null,"Concrete Retaining Wall (RW-2)",{"$f":"G330","v":0},"CY"]
[null,null,"Conc. Retaining Wall Live Load (RW-3)",{"$f":"H330","v":0},"CY"]
[null,null,"Retaining Wall Excavation",{"$f":"I330","v":0},"CY"]
[null,null,"Porous Backfill for Wall",{"$f":"J330","v":0},"CY"]
[null,null,"Alternative Retaining Wall",{"$f":"K330","v":0},"SF"]
[null,null,"ADDITIONAL CUSTOM PAY ITEMS"]
[null,null,"Description","Quantity","Units"]
[]
[]
[]
[]
[]
[]
[null,null,"ADDITIONAL COMMENTS AND ASSUMPTIONS"]
[]
[]
[]
[]
[]
[null,null,"TEMPORARY TRAFFIC & CONSTRUCTION ITEMS"]
[]
[null,null,"MOT Estimate Method",null,"?"]
[null,null,"Predicted Constr. Duration",{"$f":"IFERROR(MAX(ROUNDUP(6.32*LN((I381+I382)/$I$384)-80,0),4),0)","v":0},"MO",null,"Roadway Sub-Total",null,{"$f":"'Unit Prices'!H203","v":0}]
[null,null,"% Bridge/wall construction away from traffic",null,"%",null,"Structure Sub-Total",null,{"$f":"'Unit Prices'!H98","v":0}]
[null,null,"Adjusted Constr. Duration",{"$f":"IFERROR(MAX(ROUNDUP(6.32*LN(I383/$I$384)-80,0),4),0)","v":0},"MO",null,"Adjusted Sub-Total",null,{"$f":"I381+I382*(100-D382)/100","v":0}]
[null,null,"Override Constr. Duration",null,"MO",null,"Inflation Factor",null,1]
[null,null,"Proposed Lane-Feet > 6' from Ex. Traffic",null,"LN-FT",null,"Ln-Ft Factor",null,{"$f":"0.5*(D385-I389)","v":0}]
[null,null,"Proposed Lane-Feet < 6' from Ex. Traffic",null,"LN-FT",null,"Ln-Ft Factor",null,{"$f":"D386+I389","v":0}]
[null,null,"No. of Phases with Temp. Markings",null,"EA",null,"Ln-Ft Factor",null,{"$f":"0.5*I386*D387","v":0}]
[null,null,"% >= 45 MPH and Multilane",null,"%",null,"Ln-Ft Factor",null,{"$f":"0.5*I386*D388/100","v":0}]
[null,null,"% Road Closure / Detour",null,"%",null,"Ln-Ft Factor",null,{"$f":"-1*D386*D389/100","v":0}]
[null,null,"Estimated $/Month",{"$f":"(I391*6400+6700)*$I$384","v":6700},"$/MO",null,"Adjusted Ln-Ft",null,{"$f":"I385+I386+I387+I388","v":0}]
[null,null,"Base MOT Cost Estimate",{"$f":"D390*IF(ISBLANK(D384),D383,D384)","v":0},"LS",null,"Complexity Factor",null,{"$f":"IFERROR(I390/(D385+D386),0)","v":0}]
[null,null,"Maintenance of Traffic Percentage",null,"%",null,"Contract Sub-Total",null,{"$f":"'Unit Prices'!H204","v":0}]
[null,null,"Maintenance of Traffic Total Cost",{"$f":"IF(D380=\"Percent\",I392*D392/100,IF(D380=\"Lump Sum\",D394,IF(MOTMetA=\"CU Duration\",D391,0)))","v":0},"LS"]
[null,null,"Maintenance of Traffic Cost Estimate",null,"LS"]
[null,null,"MOT Estimate Provided by:"]
[null,null,"MOT Estimate Date:"]
[null,null,"ADDITIONAL TRAFFIC CONTROL"]
[null,null,"Estimated Cost for Police Patrols",null,"LS"]
[null,null,"Temporary Signalization",null,"LS"]
[null,null,"Signal Estimate Provided by:"]
[null,null,"Signal Estimate Date:"]
[null,null,"TEMPORARY CONSTRUCTION ITEMS"]
[null,null,"Duration of Construction",{"$f":"IF(ISBLANK(D384),D383,D384)","v":0},"MO"]
[null,null,"Field Office Needed?",null,"?"]
[null,null,"Months of Field Office",{"$f":"IF(D404=\"No\", 0,D403)","v":0},"MO"]
[null,null,"Progress Schedules: not counted- include in %",{"$f":"IF('CN Estimate Tool'!K16 > 3000000,D403,0)","v":0},"EA"]
[null,null,"Temporary Sheet Piling",null,"SF"]
[null,null,"Temporary Concrete Barrier (MB-7D)",null,"LF"]
[null,null,"Temporary Impact Attenuators",null,"EA"]
[null,null,"TOTAL MOT COMPARISON"]
[null,null,"Base Cost",{"$f":"'Unit Prices'!H204-'Unit Prices'!H179-('Unit Prices'!H98*D382/100)","v":0},null,null,"Adjustment Factor",null,{"$f":"IFERROR(2*I391+1/((D411/I384)*0.7/1000000),0)","v":0}]
[null,null,"Expected Percentage MOT Cost",{"$f":"I411*0.0022+0.08","v":0.08}]
[null,null,"Expected MOT Total Cost",{"$f":"D411*D412","v":0}]
[null,null,"Actual MOT Total Cost",{"$f":"'Unit Prices'!H114","v":0}]
[null,null,{"$f":"IF(D413>D414*1.1,\"Review estimate and consider increasing MOT costs.\",\"\")","v":""}]
[null,null,"TEMPORARY PAVEMENT AND GRADING"]
[null,null,"Additional Temporary Regular Excavation",{"$f":"D61","v":0},"CY"]
[null,null,"Additional Temporary Borrow",{"$f":"D62","v":0},"CY"]
[null,null,{"$f":"CONCATENATE( \"Temp. Surface Course \", $D$204)","v":"Temp. Surface Course "},{"$f":"G210","v":0},"TON"]
[null,null,{"$f":"CONCATENATE( \"Temp. Intermediate Course \", $D$205)","v":"Temp. Intermediate Course "},{"$f":"G211","v":0},"TON"]
[null,null,{"$f":"CONCATENATE( \"Temp. Base Course \", $D$206)","v":"Temp. Base Course "},{"$f":"G212","v":0},"TON"]
[null,null,{"$f":"CONCATENATE( \"Temp. Aggregate Base \", $D$207)","v":"Temp. Aggregate Base "},{"$f":"G213","v":0},"TON"]
[null,null,"Demolition of Temporary Pavement",{"$f":"G217","v":0},"SY"]
[null,null,"Temporary Bridges",{"$f":"BridgeB","v":0},"LS"]
[]
[]
[]
[null,null,"ADDITIONAL CUSTOM PAY ITEMS"]
[null,null,"Description","Quantity","Units"]
[]
[]
[]
[]
[]
[]
[null,null,"ADDITIONAL COMMENTS AND ASSUMPTIONS"]
[]
[]
[]
[]
[]
[null,null,"PLANTING ITEMS"]
[]
[null,null,"ROADSIDE DEVELOPMENT (SEEDING)"]
[null,null,"Seeding Estimate Method",null,"?"]
[null,null,"Area of Land to Seed",null,"SF"]
[null,null,"Linear Feet of Roadside to Seed",null,"LF"]
[null,null,"Seeding total area",{"$f":"IF(PlantRSA=\"Length\",PlantRSC*25,PlantRSB)/43560","v":0},"AC"]
[null,null,"Assumed normal seeding rate",160,"LB/AC"]
[null,null,"Fertilizer N",{"$f":"37.5*D448*1.25+18.75*D448","v":0},"LB"]
[null,null,"Fertilizer P",{"$f":"75*D448*1.25+37.5*D448","v":0},"LB"]
[null,null,"Fertilizer K",{"$f":"37.5*D448*1.25+18.75*D448","v":0},"LB"]
[null,null,"LANDSCAPING"]
[null,null,"Landscaping Estimate Method",null,"?"]
[null,null,"Landscaping Percentage",null,"%",null,"Contract Sub-Total",null,{"$f":"'Unit Prices'!H205","v":0}]
[null,null,"Landscaping Total Cost",{"$f":"IF(D454=\"Percent\",I455*D455/100,IF(D454=\"Lump Sum\",D457,0))","v":0},"LS"]
[null,null,"Landscaping Cost Estimate",null,"LS"]
[null,null,"Landscaping Estimate Provided by:"]
[null,null,"Landscaping Estimate Date:"]
[null,null,"QUANTITY TOTALS"]
[null,null,"Regular Seed",{"$f":"D449*D448*1.25","v":0},"LB"]
[null,null,"Overseeding",{"$f":"D449*D448","v":0},"LB"]
[null,null,"Temporary Seed",{"$f":"D448*100","v":0},"LB"]
[null,null,"Topsoil Class A (2\" Depth)",{"$f":"D448","v":0},"AC"]
[null,null,"Lime",{"$f":"2*D448*1.25+1*D448","v":0},"TON"]
[null,null,"Fertilizer N, P, & K",{"$f":"D450+D451+D452","v":0},"LB"]
[null,null,"HECP Type 3 (assumed for average slope)",{"$f":"(D448*1.25+D448)*43560/9","v":0},"SY"]
[null,null,"Landscaping",{"$f":"PlantLSC","v":0},"LS"]
[null,null,"ADDITIONAL CUSTOM PAY ITEMS"]
[null,null,"Description","Quantity","Units"]
[]
[]
[]
[]
[]
[]
[null,null,"ADDITIONAL COMMENTS AND ASSUMPTIONS"]
[]
[]
[]
[]
[]
[null,null,"PERMANENT TRAFFIC CONTROL DEVICE ITEMS"]
[]
[null,null,"SIGNING"]
[null,null,"Signing Estimate Method",null,"?"]
[null,null,"Signing Percentage",null,"%",null,"Contract Sub-Total",null,{"$f":"'Unit Prices'!H203","v":0}]
[null,null,"Signing Base Cost",{"$f":"IF(D486=\"Percent\",I487*D487/100,IF(D486=\"Lump Sum\",D489,0))","v":0},"LS"]
[null,null,"Signing Cost Estimate",null,"LS"]
[null,null,"Additional Overhead Signing",null,"LS"]
[null,null,"Signing Estimate Provided by:"]
[null,null,"Signing Estimate Date:"]
[null,null,"PAVEMENT MARKINGS"]
[null,null,"Pavement Markings Estimate Method",null,"?"]
[null,null,"Pavement Markings Percentage",null,"%",null,"Contract Sub-Total",null,{"$f":"'Unit Prices'!H203","v":0}]
[null,null,"Pavement Markings Total Cost",{"$f":"IF(D494=\"Percent\",I495*D495/100,IF(D494=\"Lump Sum\",D498,0))","v":0},"LS"]
[null,null,"Length of 4\" Pavement Marking Lines",null,"LF","<- Does not include RPMs, symbols, bars. Adjust contingency."]
[null,null,"Pavement Markings Cost Estimate",null,"LS"]
[null,null,"Pavement Markings Estimate Provided by:"]
[null,null,"Pavement Markings Estimate Date:"]
[null,null,"4\" Type B1 Pavement Marking",{"$f":"IF(TCDPMA=\"4in Lines\",TCDPMC1,0)","v":0},"LF"]
[null,null,"SIGNALS"]
[null,null,"Signal Estimate",null,"LS"]
[null,null,"Signal Removal Estimate",null,"LS"]
[null,null,"Signal Estimate Provided by:"]
[null,null,"Signal Estimate Date:"]
[null,null,"LIGHTING"]
[null,null,"Lighting Estimate",null,"LS"]
[null,null,"Lighting Estimate Provided by:"]
[null,null,"Lighting Estimate Date:"]
[null,null,"ITS COMPONENTS"]
[null,null,"ITS Estimate",null,"LS"]
[null,null,"ITS Estimate Provided by:"]
[null,null,"ITS Estimate Date:"]
[null,null,"ADDITIONAL CUSTOM PAY ITEMS"]
[null,null,"Description","Quantity","Units"]
[]
[]
[]
[]
[]
[]
[null,null,"ADDITIONAL COMMENTS AND ASSUMPTIONS"]
[]
[]
[]
[]
[]
[null,null,"IN-PLAN UTILITIES"]
[]
[null,null,"Utility Estimate Provided by:"]
[null,null,"Utility Estimate Date:"]
[null,null,"Water Service Estimate",null,"LS"]
[null,null,"Sanitary Sewer Estimate",null,"LS"]
[null,null,"ADDITIONAL CUSTOM PAY ITEMS"]
[null,null,"Description","Quantity","Units"]
[]
[]
[]
[]
[]
[]
[null,null,"ADDITIONAL COMMENTS AND ASSUMPTIONS"]
[]
[]
[]
[]
[]
[null,null,"ENVIRONMENTAL MITIGATION CONSTRUCTION"]
[]
[null,null,"Noise wall area",null,"SF"]
[null,null,"Stream or Wetland Restoration",null,"LS"]
[null,null,"Contaminated Soil Disposal / Tank Removal",null,"LS"]
[null,null,"Environmental Estimates Provided by:"]
[null,null,"Environmental Mitigation Estimate Date:"]
[null,null,"ADDITIONAL CUSTOM PAY ITEMS"]
[null,null,"Description","Quantity","Units"]
[]
[]
[]
[]
[]
[]
[null,null,"ADDITIONAL COMMENTS AND ASSUMPTIONS"]
[]
[]
[]
[]
[]
[null,null,"NON-BID INCIDENTAL COSTS"]
[]
[null,null,"PROPERTY IMPACTS"]
[null,null,"R/W Monuments",null,"EA"]
[null,null,"Estimated Cost for Police Patrols",{"$f":"D398","v":0},"LS"]
[null,null,"Railroad Flagging and Construction (Force Ac't)",null,"LS"]
[null,null,"Railroad Estimate Provided by:"]
[null,null,"Railroad Estimate Date:"]
[null,null,"ADDITIONAL CUSTOM PAY ITEMS"]
[null,null,"Description","Quantity","Units"]
[]
[]
[]
[]
[]
[]
[null,null,"ADDITIONAL COMMENTS AND ASSUMPTIONS"]

{"sheet":"Earthwork","index":9,"n_rows":27,"n_cols":18,"rows_kept":27,"cut":false,"hidden":true,"merged":[]}
["Description","Length","Case","Section","Area","Width (W)","Max Depth","Min Depth","Widest Depth","Prop. Slope","Prop. Drainage","Prop. Pvmt W","Prop. Pvmt D","Exist. Slope","Exist. Drainage","Exist. Pvmt W","Exist. Pvmt D","Terrain Slope"]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Median"]
[]
[]
[]
[]
[]
[]
[]
[]
["Methods:"]
["Average Depth"]
["By Cross Section"]
[]
[]
["Detail:"]
["Assumed Dimensions"]
["Detailed Dimensions"]
["Areas"]
["Direct Entry"]

{"sheet":"Suggested Values","index":10,"n_rows":31,"n_cols":6,"rows_kept":31,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
["Quantity Related"]
["Typical Unsuitable Earthwork Percentage",0.15]
["Typical Variable Overlay Depth",6,"IN"]
["Typical Private Entrance Width",12,"FT"]
["Typical Private Entrance Length",50,"FT"]
["CG-12 Curb Cut Ramp Dimension","2x10","FT"]
["Fence overrun for bracing & gates",0.5]
["Width of roadside seeding",25,"FT"]
[]
["Cost Related",null,null,"Updated",null,45082]
["Police Patrol Cost",10000,"LS",null,null,"10% increase"]
["Temporary Signal Modification",25000,"EA",44916,null,{"$f":"B17*1.1","v":27500.000000000004}]
["New Temporary Signals",120000,"EA",44916,null,{"$f":"B18*1.1","v":132000}]
["Full roundabout center landscaping",75000,"EA",44916,null,82500]
["Roundabout center basic planting",10000,"EA",44916,"less than $3000 for 4-5 trees"]
["Signal removal",20000,"EA",44916]
["3 Leg Roundabout Lighting",170000,"EA",44916,null,187000.00000000003]
["4 Leg Roundabout Lighting",215000,"EA",44916,null,236500.00000000003]
["Camera pole relocation",30000,"EA",44916,null,33000]
["Contaminated soil remediation",60000,"LS",44916,null,66000]
[]
["Other Suggested Values"]
["MOT percentage guidance"]
["Landscaping percentage guidance"]
["Signage percentage guidance"]
["Pavement marking percentage guidance"]

{"sheet":"Unit Prices","index":11,"n_rows":208,"n_cols":11,"rows_kept":208,"cut":false,"hidden":false,"merged":[[0,1,1,1],[0,2,0,3],[2,2,2,3],[3,2,3,3]]}
[null,"Unit Cost Entry",{"$f":"'CN Estimate Tool'!F4","v":"Rev: 6/5/2023"}]
[]
[null,{"$f":"'CN Estimate Tool'!B7","v":0},{"$f":"IF(NOT('CN Estimate Tool'!C10=0),'CN Estimate Tool'!C10,\"\")","v":""}]
[null,{"$f":"IF(NOT('CN Estimate Tool'!C9=0),'CN Estimate Tool'!C9,\"\")","v":""},{"$f":"IF(NOT('CN Estimate Tool'!C12=0),'CN Estimate Tool'!C12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,"Norms Updated:"]
[null,{"$f":"IF(K6=0,\"\",CONCATENATE(\"WARNING- \",K6,\" ITEMS MISSING COSTS\"))","v":""},null,null,null,null,null,null,null,{"$f":"'Unit Cost Norms'!F6","v":45082},{"$f":"SUM(K9:K199)","v":0}]
[null,"GRADING ITEMS","---",null,null,null,null,"Estimate",null,{"$f":"'Unit Cost Norms'!$D$6","v":"Culpeper"}]
["Item Code","Description","Quantity","Units","Unit Cost","Price Source","Remarks",{"$f":"SUM(H9:H19)","v":0},null,"Unit Norm"]
["00111","Clearing and Grubbing",{"$f":"'Quantity Calculations'!D64","v":0},"AC",null,null,null,{"$f":"E9*C9","v":0},null,{"$f":"IF(OR(ISNA(VLOOKUP(B9,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B9,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B9,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B9,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B9,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$145000 with 0.1-0.7 AC"},{"$f":"IF(AND(C9>0,E9=0),1,0)","v":0}]
["00120","Regular Excavation",{"$f":"'Quantity Calculations'!D65","v":0},"CY",null,null,null,{"$f":"E10*C10","v":0},null,{"$f":"IF(OR(ISNA(VLOOKUP(B10,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B10,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B10,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B10,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B10,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$70 with 1400-2600 CY"},{"$f":"IF(AND(C10>0,E10=0),1,0)","v":0}]
["00124","Rock Excavation",{"$f":"'Quantity Calculations'!D67","v":0},"CY",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B11,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B11,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B11,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B11,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B11,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$1750 with 1-15 CY"},0]
["00136 or 00140","Borrow Excavation",{"$f":"'Quantity Calculations'!D66","v":0},"CY",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B12,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B12,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B12,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B12,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B12,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$56 with 1400-2600 CY"},0]
["27327","Rolled Erosion Ctrl Product EC-3 Type 3 (Slope Protection)",{"$f":"'Quantity Calculations'!D68","v":0},"SY",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B13,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B13,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B13,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B13,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B13,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$16 with 25-100 SY"},0]
[null,{"$f":"'Quantity Calculations'!C71","v":0},{"$f":"'Quantity Calculations'!D71","v":0},{"$f":"'Quantity Calculations'!E71","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B14,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B14,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B14,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B14,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B14,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C72","v":0},{"$f":"'Quantity Calculations'!D72","v":0},{"$f":"'Quantity Calculations'!E72","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B15,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B15,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B15,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B15,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B15,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C73","v":0},{"$f":"'Quantity Calculations'!D73","v":0},{"$f":"'Quantity Calculations'!E73","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B16,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B16,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B16,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B16,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B16,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C74","v":0},{"$f":"'Quantity Calculations'!D74","v":0},{"$f":"'Quantity Calculations'!E74","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B17,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B17,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B17,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B17,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B17,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C75","v":0},{"$f":"'Quantity Calculations'!D75","v":0},{"$f":"'Quantity Calculations'!E75","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B18,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B18,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B18,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B18,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B18,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C76","v":0},{"$f":"'Quantity Calculations'!D76","v":0},{"$f":"'Quantity Calculations'!E76","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B19,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B19,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B19,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B19,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B19,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,"DRAINAGE ITEMS","---",null,null,null,null,"Estimate",null,{"$f":"'Unit Cost Norms'!$D$6","v":"Culpeper"}]
["Item Code","Description","Quantity","Units","Unit Cost","Price Source","Remarks",{"$f":"SUM(H22:H31)","v":0},null,"Cost Norm"]
["LS","Roadway General Drainage",{"$f":"IF(E22>0,1,0)","v":0},"LS",{"$f":"'Quantity Calculations'!D98","v":0},null,null,{"$f":"E22*C22","v":0},null,{"$f":"IF(OR(ISNA(VLOOKUP(B22,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B22,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B22,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B22,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B22,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
["LS","Erosion & Sediment Control",{"$f":"IF(E23>0,1,0)","v":0},"LS",{"$f":"DrngESCB","v":0},null,null,{"$f":"E23*C23","v":0},null,{"$f":"IF(OR(ISNA(VLOOKUP(B23,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B23,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B23,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B23,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B23,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
["LS","Large Culverts",{"$f":"IF(E24>0,1,0)","v":0},"LS",{"$f":"DrngLCVB","v":0},null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B24,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B24,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B24,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B24,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B24,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
["LS","Stormwater Management",{"$f":"IF(E25>0,1,0)","v":0},"LS",{"$f":"DrngSWMB","v":0},null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B25,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B25,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B25,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B25,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B25,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C101","v":0},{"$f":"'Quantity Calculations'!D101","v":0},{"$f":"'Quantity Calculations'!E101","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B26,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B26,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B26,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B26,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B26,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C102","v":0},{"$f":"'Quantity Calculations'!D102","v":0},{"$f":"'Quantity Calculations'!E102","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B27,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B27,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B27,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B27,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B27,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C103","v":0},{"$f":"'Quantity Calculations'!D103","v":0},{"$f":"'Quantity Calculations'!E103","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B28,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B28,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B28,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B28,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B28,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C104","v":0},{"$f":"'Quantity Calculations'!D104","v":0},{"$f":"'Quantity Calculations'!E104","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B29,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B29,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B29,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B29,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B29,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C105","v":0},{"$f":"'Quantity Calculations'!D105","v":0},{"$f":"'Quantity Calculations'!E105","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B30,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B30,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B30,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B30,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B30,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C106","v":0},{"$f":"'Quantity Calculations'!D106","v":0},{"$f":"'Quantity Calculations'!E106","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B31,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B31,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B31,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B31,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B31,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,"PAVEMENT ITEMS","---",null,null,null,null,"Estimate",null,{"$f":"'Unit Cost Norms'!$D$6","v":"Culpeper"}]
["Item Code","Description","Quantity","Units","Unit Cost","Price Source","Remarks",{"$f":"SUM(H34:H60)","v":0},null,"Cost Norm"]
["10243 or 10123","Aggr. Base Matl. Ty. I No. 21A",{"$f":"IF('Quantity Calculations'!D207= \"No. 21A\",'Quantity Calculations'!D213,0)","v":0},"TON",null,null,null,{"$f":"E34*C34","v":0},null,{"$f":"IF(OR(ISNA(VLOOKUP(B34,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B34,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B34,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B34,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B34,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$65 with 1400-2600 TON"},0]
["10245 or 10128","Aggr. Base Matl. Ty. I No. 21B",{"$f":"IF('Quantity Calculations'!D207= \"No. 21B\",'Quantity Calculations'!D213,0)","v":0},"TON",null,null,null,{"$f":"E35*C35","v":0},null,{"$f":"IF(OR(ISNA(VLOOKUP(B35,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B35,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B35,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B35,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B35,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$68 with 1400-2600 TON"},0]
["10250","Other Aggr. Base Matl.",{"$f":"IF(OR('Quantity Calculations'!D207= \"Other ABC\",'Quantity Calculations'!D207= \"\"),'Quantity Calculations'!D213,0)","v":0},"TON",null,null,null,{"$f":"E36*C36","v":0},null,{"$f":"IF(OR(ISNA(VLOOKUP(B36,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B36,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B36,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B36,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B36,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(C36>0,E36=0),1,0)","v":0}]
["10375 or 10891","Reinf. HCC Pave. 9\" Truck Apron (Include stamped pattern)",{"$f":"'Quantity Calculations'!D214","v":0},"SY",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B37,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B37,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B37,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B37,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B37,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$610 with 350-450 SY"},0]
["10598","Other Asphalt Conc. Ty. SM",{"$f":"IF(OR('Quantity Calculations'!D204= \"Other SM\",'Quantity Calculations'!D204= \"\"),'Quantity Calculations'!D210,0)","v":0},"TON",null,null,null,{"$f":"E38*C38","v":0},null,{"$f":"IF(OR(ISNA(VLOOKUP(B38,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B38,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B38,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B38,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B38,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(C38>0,E38=0),1,0)","v":0}]
["10598","Other Asphalt Conc. Ty. IM",{"$f":"IF(OR('Quantity Calculations'!D205= \"Other IM\",'Quantity Calculations'!D205= \"\"),'Quantity Calculations'!D211,0)","v":0},"TON",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B39,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B39,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B39,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B39,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B39,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
["10598","Other Asphalt Conc. Ty. BM",{"$f":"IF(OR('Quantity Calculations'!D206= \"Other BM\",'Quantity Calculations'!D206= \"\"),'Quantity Calculations'!D212,0)","v":0},"TON",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B40,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B40,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B40,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B40,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B40,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
["10607","Asphalt Conc. Ty. SM-12.5A",{"$f":"IF('Quantity Calculations'!D204= \"SM-12.5A\",'Quantity Calculations'!D210,0)","v":0},"TON",null,null,null,{"$f":"E41*C41","v":0},null,{"$f":"IF(OR(ISNA(VLOOKUP(B41,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B41,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B41,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B41,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B41,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$166 with 500-1500 TON"},{"$f":"IF(AND(C41>0,E41=0),1,0)","v":0}]
["10608","Asphalt Conc. Ty. SM-12.5D",{"$f":"IF('Quantity Calculations'!D204= \"SM-12.5D\",'Quantity Calculations'!D210,0)","v":0},"TON",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B42,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B42,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B42,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B42,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B42,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$185 with 500-1500 TON"},0]
["10609","Asphalt Conc. Ty. SM-12.5E",{"$f":"IF('Quantity Calculations'!D204= \"SM-12.5E\",'Quantity Calculations'!D210,0)","v":0},"TON",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B43,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B43,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B43,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B43,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B43,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$210 with 500-1500 TON"},0]
["10610","Asphalt Concrete Ty. IM-19.0A",{"$f":"IF('Quantity Calculations'!D205= \"IM-19.0A\",'Quantity Calculations'!D211,0)","v":0},"TON",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B44,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B44,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B44,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B44,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B44,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$177 with 500-1100 TON"},0]
["10611","Asphalt Concrete Ty. IM-19.0D",{"$f":"IF('Quantity Calculations'!D205= \"IM-19.0D\",'Quantity Calculations'!D211,0)","v":0},"TON",null,null,null,{"$f":"E45*C45","v":0},null,{"$f":"IF(OR(ISNA(VLOOKUP(B45,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B45,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B45,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B45,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B45,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$192 with 500-1100 TON"},{"$f":"IF(AND(C45>0,E45=0),1,0)","v":0}]
["10628","Flexible Pave. Planing 0\"-2\"",{"$f":"'Quantity Calculations'!D215","v":0},"SY",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B46,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B46,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B46,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B46,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B46,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$14 with 2500-3500 SY"},0]
["10635","Asphalt Conc. Ty. SM-9.5A",{"$f":"IF('Quantity Calculations'!D204= \"SM-9.5A\",'Quantity Calculations'!D210,0)","v":0},"TON",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B47,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B47,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B47,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B47,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B47,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$156 with 500-1500 TON"},0]
["10636","Asphalt Conc. Ty. SM-9.5D",{"$f":"IF('Quantity Calculations'!D204= \"SM-9.5D\",'Quantity Calculations'!D210,0)","v":0},"TON",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B48,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B48,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B48,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B48,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B48,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$224 with 500-1500 TON"},0]
["10642","Asphalt Concrete Ty. BM-25.0A",{"$f":"IF('Quantity Calculations'!D206= \"BM-25.0A\",'Quantity Calculations'!D212,0)","v":0},"TON",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B49,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B49,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B49,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B49,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B49,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$184 with 500-1500 TON"},0]
["10643","Asphalt Concrete Ty. BM-25.0D",{"$f":"IF('Quantity Calculations'!D206= \"BM-25.0D\",'Quantity Calculations'!D212,0)","v":0},"TON",null,null,null,{"$f":"E50*C50","v":0},null,{"$f":"IF(OR(ISNA(VLOOKUP(B50,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B50,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B50,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B50,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B50,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$184 with 500-1500 TON"},{"$f":"IF(AND(C50>0,E50=0),1,0)","v":0}]
["10700","Rumble Strip, Asphalt",{"$f":"'Quantity Calculations'!D219","v":0},"LF",null,null,null,{"$f":"E51*C51","v":0},null,{"$f":"IF(OR(ISNA(VLOOKUP(B51,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B51,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B51,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B51,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B51,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$48 with 100-500 LF"},0]
["11070","Saw-Cut Asph Conc. (Variable Depth)",{"$f":"'Quantity Calculations'!D216","v":0},"LF",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B52,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B52,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B52,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B52,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B52,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$8 with 1200-3000 LF"},0]
["24400","Obscuring Roadway",{"$f":"'Quantity Calculations'!D218","v":0},"UNIT",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B53,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B53,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B53,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B53,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B53,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$2300 with 1-6 UNIT"},0]
["24430","Demolition of Pavement (Flexible)",{"$f":"'Quantity Calculations'!D217","v":0},"SY",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B54,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B54,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B54,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B54,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B54,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$16 with 1000-3000 SY"},0]
[null,{"$f":"'Quantity Calculations'!C222","v":0},{"$f":"'Quantity Calculations'!D222","v":0},{"$f":"'Quantity Calculations'!E222","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B55,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B55,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B55,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B55,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B55,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C223","v":0},{"$f":"'Quantity Calculations'!D223","v":0},{"$f":"'Quantity Calculations'!E223","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B56,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B56,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B56,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B56,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B56,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C224","v":0},{"$f":"'Quantity Calculations'!D224","v":0},{"$f":"'Quantity Calculations'!E224","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B57,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B57,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B57,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B57,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B57,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C225","v":0},{"$f":"'Quantity Calculations'!D225","v":0},{"$f":"'Quantity Calculations'!E225","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B58,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B58,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B58,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B58,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B58,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C226","v":0},{"$f":"'Quantity Calculations'!D226","v":0},{"$f":"'Quantity Calculations'!E226","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B59,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B59,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B59,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B59,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B59,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C227","v":0},{"$f":"'Quantity Calculations'!D227","v":0},{"$f":"'Quantity Calculations'!E227","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B60,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B60,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B60,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B60,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B60,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,"ROADWAY INCIDENTAL ITEMS","---",null,null,null,null,"Estimate",null,{"$f":"'Unit Cost Norms'!$D$6","v":"Culpeper"}]
["Item Code","Description","Quantity","Units","Unit Cost","Price Source","Remarks",{"$f":"SUM(H63:H96)","v":0},null,"Cost Norm"]
["00540","Reinforcing Steel (for Stairs)",{"$f":"'Quantity Calculations'!D296","v":0},"LB",null,null,null,{"$f":"E63*C63","v":0},null,{"$f":"IF(OR(ISNA(VLOOKUP(B63,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B63,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B63,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B63,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B63,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$12 with 80 LB"},0]
["09246","Modified Shoulder Gutter",{"$f":"'Quantity Calculations'!D288","v":0},"SY",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B64,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B64,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B64,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B64,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B64,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$160 with 150-400 SY"},0]
["12020 or 12022","Standard or Radial CG-2",{"$f":"'Quantity Calculations'!D284","v":0},"LF",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B65,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B65,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B65,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B65,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B65,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$62 with 100-400 LF"},0]
["12030 or 12032","Standard or Radial CG-3",{"$f":"'Quantity Calculations'!D285","v":0},"LF",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B66,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B66,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B66,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B66,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B66,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$70 with 100-400 LF"},0]
["12322","Asphalt Concrete Curb Type MC-3B",{"$f":"'Quantity Calculations'!D289","v":0},"LF",null,null,null,{"$f":"E67*C67","v":0},null,{"$f":"IF(OR(ISNA(VLOOKUP(B67,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B67,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B67,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B67,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B67,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$90 with 100-300 LF"},0]
["12600 or 12610","Standard or Radial CG-6",{"$f":"'Quantity Calculations'!D286","v":0},"LF",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B68,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B68,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B68,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B68,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B68,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$60 with 1000-3000 LF"},0]
["12700 or 12710","Standard or Radial CG-7",{"$f":"'Quantity Calculations'!D287","v":0},"LF",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B69,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B69,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B69,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B69,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B69,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$60 with 1000-3000 LF"},0]
["12940","Entrance Gutter CG-9D",{"$f":"'Quantity Calculations'!D291","v":0},"SY",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B70,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B70,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B70,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B70,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B70,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$200 with 15-60 SY"},0]
["13108","CG-12 Detectable Warning Surface",{"$f":"'Quantity Calculations'!D294","v":0},"SY",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B71,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B71,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B71,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B71,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B71,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$720 with 10-30 SY"},0]
["13215","Mailbox Post, Single",{"$f":"'Quantity Calculations'!D310","v":0},"EA",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B72,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B72,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B72,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B72,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B72,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$415 with 2-7 EA"},0]
["13220","Hydraulic Cement Concrete Sidewalk 4\"",{"$f":"'Quantity Calculations'!D293","v":0},"SY",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B73,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B73,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B73,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B73,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B73,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$107 with 100-500 SY"},0]
["13252","Concrete Class A-3 Misc. (for Stairs)",{"$f":"'Quantity Calculations'!D295","v":0},"CY",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B74,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B74,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B74,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B74,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B74,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$1600 with 3 CY"},0]
["13280 or 13282","Guardrail GR-MGS1 (consider 6' or 9' post)",{"$f":"'Quantity Calculations'!D300","v":0},"LF",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B75,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B75,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B75,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B75,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B75,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$53 with 200-700 LF"},0]
["13286","Guardrail Terminal GR-MGS2",{"$f":"'Quantity Calculations'!D301","v":0},"EA",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B76,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B76,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B76,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B76,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B76,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$5900 with 1-2 EA"},0]
["13287","Guardrail End Anchorage GR-MGS3",{"$f":"'Quantity Calculations'!D302","v":0},"EA",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B77,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B77,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B77,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B77,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B77,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$2600 with 1-2 EA"},0]
["13383 or 13392","Fixed Object Attachment GR-FOA",{"$f":"'Quantity Calculations'!D303","v":0},"EA",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B78,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B78,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B78,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B78,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B78,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$4000 with 1-2 EA"},0]
["13460 or 13461","Median Barrier MB-7D (one barrier) or MB-7E (variable gap)",{"$f":"'Quantity Calculations'!D305","v":0},"LF",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B79,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B79,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B79,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B79,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B79,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$220 with 100-400 LF"},0]
["13487","Median Barrier MB-8A Type III",{"$f":"'Quantity Calculations'!D306","v":0},"LF",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B80,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B80,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B80,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B80,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B80,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
["13607","Impact Attenuator St'd IA-1, TL-3",{"$f":"'Quantity Calculations'!D307","v":0},"EA",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B81,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B81,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B81,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B81,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B81,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$42000 with 1-2 EA"},0]
["21110 or 21020","Median Strip MS-1A or MS-1 (on asphalt)",{"$f":"'Quantity Calculations'!D290","v":0},"SY",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B82,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B82,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B82,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B82,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B82,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$225 with 200-700 SY"},0]
["22501","Fence (FE-W1)",{"$f":"'Quantity Calculations'!D308","v":0},"LF",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B83,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B83,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B83,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B83,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B83,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$60 with 250-750 LF"},{"$f":"IF(AND(C83>0,E83=0),1,0)","v":0}]
["22685","Fence (Wood Board)",{"$f":"'Quantity Calculations'!D309","v":0},"LF",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B84,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B84,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B84,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B84,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B84,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$125 with 30-100 LF"},0]
["24600","Remove Existing Guardrail",{"$f":"'Quantity Calculations'!D304","v":0},"LF",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B85,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B85,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B85,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B85,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B85,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$18 with 300-800 LF"},0]
["25002","Handrail HR-1 Type 1 (Stairs)",{"$f":"'Quantity Calculations'!D297","v":0},"LF",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B86,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B86,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B86,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B86,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B86,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$540 with 10-40 LF"},0]
["25003","Handrail HR-1 Type 2 (Pedestrian)",{"$f":"'Quantity Calculations'!D298","v":0},"LF",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B87,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B87,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B87,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B87,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B87,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$355 with 50-300 LF"},0]
["25004","Handrail HR-1 Type 3 (Bicycle)",{"$f":"'Quantity Calculations'!D299","v":0},"LF",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B88,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B88,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B88,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B88,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B88,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$404.7 with 50-300 LF"},0]
["38950 or 2092","Concrete Wheel Stops",{"$f":"'Quantity Calculations'!D292","v":0},"EA",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B89,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B89,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B89,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B89,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B89,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$500 with 3-8 EA"},0]
["70000","Clearing Parcels/Demolition of Buildings/Etc",{"$f":"IF(E90>0,1,0)","v":0},"LS",{"$f":"'Quantity Calculations'!D311","v":0},null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B90,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B90,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B90,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B90,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B90,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C314","v":0},{"$f":"'Quantity Calculations'!D314","v":0},{"$f":"'Quantity Calculations'!E314","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B91,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B91,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B91,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B91,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B91,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C315","v":0},{"$f":"'Quantity Calculations'!D315","v":0},{"$f":"'Quantity Calculations'!E315","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B92,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B92,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B92,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B92,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B92,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C316","v":0},{"$f":"'Quantity Calculations'!D316","v":0},{"$f":"'Quantity Calculations'!E316","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B93,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B93,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B93,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B93,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B93,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C317","v":0},{"$f":"'Quantity Calculations'!D317","v":0},{"$f":"'Quantity Calculations'!E317","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B94,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B94,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B94,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B94,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B94,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C318","v":0},{"$f":"'Quantity Calculations'!D318","v":0},{"$f":"'Quantity Calculations'!E318","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B95,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B95,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B95,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B95,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B95,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C319","v":0},{"$f":"'Quantity Calculations'!D319","v":0},{"$f":"'Quantity Calculations'!E319","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B96,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B96,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B96,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B96,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B96,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,"STRUCTURE & BRIDGE ITEMS","---",null,null,null,null,"Estimate",null,{"$f":"'Unit Cost Norms'!$D$6","v":"Culpeper"}]
["Item Code","Description","Quantity","Units","Unit Cost","Price Source","Remarks",{"$f":"SUM(H99:H112)","v":0},null,"Cost Norm"]
["LS","Permanent Bridge Structures",{"$f":"IF(E99>0,1,0)","v":0},"LS",{"$f":"BridgeA","v":0},null,null,{"$f":"E99*C99","v":0},null,{"$f":"IF(OR(ISNA(VLOOKUP(B99,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B99,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B99,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B99,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B99,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
["LS","Rehabilitated Bridge Structures",{"$f":"IF(E100>0,1,0)","v":0},"LS",{"$f":"'Quantity Calculations'!D357","v":0},null,null,{"$f":"E100*C100","v":0},null,{"$f":"IF(OR(ISNA(VLOOKUP(B100,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B100,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B100,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B100,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B100,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(C100>0,E100=0),1,0)","v":0}]
["13520","Retaining Wall RW-2",{"$f":"'Quantity Calculations'!D359","v":0},"CY",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B101,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B101,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B101,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B101,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B101,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$2600 with 10-30 CY"},0]
["13530","Retaining Wall RW-3",{"$f":"'Quantity Calculations'!D360","v":0},"CY",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B102,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B102,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B102,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B102,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B102,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$3200 with 10-50 CY"},0]
["13561","Porous Backfill",{"$f":"'Quantity Calculations'!D362","v":0},"CY",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B103,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B103,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B103,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B103,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B103,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$510 with 3-10 CY"},0]
["13565","Retaining Wall Excavation",{"$f":"'Quantity Calculations'!D361","v":0},"CY",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B104,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B104,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B104,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B104,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B104,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$172 with 50-200 CY"},0]
["13570 or 13815","Nonstandard Retaining Wall/Structure",{"$f":"'Quantity Calculations'!D363","v":0},"SF",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B105,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B105,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B105,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B105,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B105,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
["69710 or 65710","Pier Protection System 54\"",{"$f":"'Quantity Calculations'!D354","v":0},"LF",null,null,null,{"$f":"E106*C106","v":0},null,{"$f":"IF(OR(ISNA(VLOOKUP(B106,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B106,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B106,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B106,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B106,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$1000 with 100-200 LF"},{"$f":"IF(AND(C106>0,E106=0),1,0)","v":0}]
[null,{"$f":"'Quantity Calculations'!C366","v":0},{"$f":"'Quantity Calculations'!D366","v":0},{"$f":"'Quantity Calculations'!E366","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B107,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B107,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B107,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B107,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B107,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C367","v":0},{"$f":"'Quantity Calculations'!D367","v":0},{"$f":"'Quantity Calculations'!E367","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B108,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B108,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B108,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B108,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B108,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C368","v":0},{"$f":"'Quantity Calculations'!D368","v":0},{"$f":"'Quantity Calculations'!E368","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B109,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B109,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B109,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B109,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B109,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C369","v":0},{"$f":"'Quantity Calculations'!D369","v":0},{"$f":"'Quantity Calculations'!E369","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B110,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B110,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B110,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B110,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B110,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C370","v":0},{"$f":"'Quantity Calculations'!D370","v":0},{"$f":"'Quantity Calculations'!E370","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B111,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B111,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B111,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B111,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B111,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C371","v":0},{"$f":"'Quantity Calculations'!D371","v":0},{"$f":"'Quantity Calculations'!E371","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B112,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B112,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B112,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B112,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B112,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,"TEMPORARY TRAFFIC & CONSTRUCTION ITEMS","---",null,null,null,null,"Estimate",null,{"$f":"'Unit Cost Norms'!$D$6","v":"Culpeper"}]
["Item Code","Description","Quantity","Units","Unit Cost","Price Source","Remarks",{"$f":"SUM(H115:H136)","v":0},null,"Cost Norm"]
["LS","General Maintenance of Traffic",{"$f":"IF(E115>0,1,0)","v":0},"LS",{"$f":"MOTMetC","v":0},null,null,{"$f":"E115*C115","v":0},null,{"$f":"IF(OR(ISNA(VLOOKUP(B115,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B115,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B115,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B115,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B115,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
["LS","Temporary Signalization",{"$f":"IF(E116>0,1,0)","v":0},"LS",{"$f":"MOTTSA","v":0},null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B116,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B116,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B116,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B116,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B116,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
["LS","Temporary Bridge Structures",{"$f":"IF(E117>0,1,0)","v":0},"LS",{"$f":"'Quantity Calculations'!D424","v":0},null,null,{"$f":"E117*C117","v":0},null,{"$f":"IF(OR(ISNA(VLOOKUP(B117,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B117,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B117,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B117,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B117,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
["00120","Regular Excavation",{"$f":"'Quantity Calculations'!D417","v":0},"CY",{"$f":"E10","v":0},null,null,{"$f":"E118*C118","v":0},null,{"$f":"IF(OR(ISNA(VLOOKUP(B118,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B118,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B118,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B118,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B118,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$70 with 1400-2600 CY"},0]
["00136 or 00140","Borrow Excavation",{"$f":"'Quantity Calculations'!D418","v":0},"CY",{"$f":"E12","v":0},null,null,{"$f":"E119*C119","v":0},null,{"$f":"IF(OR(ISNA(VLOOKUP(B119,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B119,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B119,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B119,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B119,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$56 with 1400-2600 CY"},0]
["00515","Temporary Sheet Piling",{"$f":"'Quantity Calculations'!D407","v":0},"SF",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B120,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B120,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B120,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B120,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B120,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
["10234 or 10123","Aggr. Base Matl. Ty. I No. 21A",{"$f":"IF('Quantity Calculations'!D207= \"No. 21A\",'Quantity Calculations'!D422,0)","v":0},"TON",{"$f":"E34","v":0},null,null,{"$f":"E121*C121","v":0},null,{"$f":"IF(OR(ISNA(VLOOKUP(B121,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B121,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B121,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B121,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B121,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$65 with 1400-2600 TON"},0]
["10238 or 10128","Aggr. Base Matl. Ty. I No. 21B",{"$f":"IF('Quantity Calculations'!D207= \"No. 21B\",'Quantity Calculations'!D422,0)","v":0},"TON",{"$f":"E35","v":0},null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B122,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B122,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B122,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B122,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B122,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$68 with 1400-2600 TON"},0]
["10610","Asphalt Concrete Ty. IM-19.0A",{"$f":"IF('Quantity Calculations'!D205= \"IM-19.0A\",'Quantity Calculations'!D420,0)","v":0},"TON",{"$f":"E44","v":0},null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B123,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B123,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B123,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B123,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B123,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$177 with 500-1100 TON"},0]
["10635","Asphalt Conc. Ty. SM-9.5A",{"$f":"IF('Quantity Calculations'!D204= \"SM-9.5A\",'Quantity Calculations'!D419,0)","v":0},"TON",{"$f":"E47","v":0},null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B124,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B124,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B124,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B124,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B124,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$156 with 500-1500 TON"},0]
["10636","Asphalt Conc. Ty. SM-9.5D",{"$f":"IF('Quantity Calculations'!D204= \"SM-9.5D\",'Quantity Calculations'!D419,0)","v":0},"TON",{"$f":"E48","v":0},null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B125,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B125,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B125,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B125,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B125,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$224 with 500-1500 TON"},0]
["10642","Asphalt Concrete Ty. BM-25.0A",{"$f":"IF('Quantity Calculations'!D206= \"BM-25.0A\",'Quantity Calculations'!D421,0)","v":0},"TON",{"$f":"E49","v":0},null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B126,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B126,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B126,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B126,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B126,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$184 with 500-1500 TON"},0]
["13604","Impact Attenuator Service Ty. 1 TL-3",{"$f":"'Quantity Calculations'!D409","v":0},"EA",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B127,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B127,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B127,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B127,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B127,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$21500 with 1 EA"},0]
["24290","Traffic Barrier Service Concrete MB-7D PC",{"$f":"'Quantity Calculations'!D408","v":0},"LF",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B128,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B128,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B128,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B128,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B128,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$76 with 100-600 LF"},0]
["24430","Demolition of Pavement (Flexible)",{"$f":"'Quantity Calculations'!D423","v":0},"SY",{"$f":"E54","v":0},null,null,{"$f":"E129*C129","v":0},null,{"$f":"IF(OR(ISNA(VLOOKUP(B129,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B129,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B129,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B129,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B129,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$16 with 1000-3000 SY"},0]
["25505 or 25508","Field Office Type 1 or Type 1 Modified",{"$f":"'Quantity Calculations'!D405","v":0},"MO",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B130,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B130,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B130,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B130,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B130,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$5000 with 7-15 MO"},0]
[null,{"$f":"'Quantity Calculations'!C430","v":0},{"$f":"'Quantity Calculations'!D430","v":0},{"$f":"'Quantity Calculations'!E430","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B131,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B131,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B131,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B131,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B131,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C431","v":0},{"$f":"'Quantity Calculations'!D431","v":0},{"$f":"'Quantity Calculations'!E431","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B132,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B132,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B132,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B132,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B132,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C432","v":0},{"$f":"'Quantity Calculations'!D432","v":0},{"$f":"'Quantity Calculations'!E432","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B133,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B133,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B133,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B133,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B133,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C433","v":0},{"$f":"'Quantity Calculations'!D433","v":0},{"$f":"'Quantity Calculations'!E433","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B134,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B134,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B134,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B134,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B134,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C434","v":0},{"$f":"'Quantity Calculations'!D434","v":0},{"$f":"'Quantity Calculations'!E434","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B135,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B135,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B135,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B135,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B135,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C435","v":0},{"$f":"'Quantity Calculations'!D435","v":0},{"$f":"'Quantity Calculations'!E435","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B136,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B136,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B136,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B136,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B136,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,"PLANTING ITEMS","---",null,null,null,null,"Estimate",null,{"$f":"'Unit Cost Norms'!$D$6","v":"Culpeper"}]
["Item Code","Description","Quantity","Units","Unit Cost","Price Source","Remarks",{"$f":"SUM(H139:H152)","v":0},null,"Cost Norm"]
["LS","Landscaping",{"$f":"IF(E139>0,1,0)","v":0},"LS",{"$f":"'Quantity Calculations'!D468","v":0},null,null,{"$f":"E139*C139","v":0},null,{"$f":"IF(OR(ISNA(VLOOKUP(B139,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B139,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B139,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B139,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B139,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
["27012","Topsoil Class A 2\"",{"$f":"'Quantity Calculations'!D464","v":0},"ACRE",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B140,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B140,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B140,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B140,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B140,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$21100 with 1-3 ACRE"},0]
["27101","Temporary Seed",{"$f":"'Quantity Calculations'!D463","v":0},"LB",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B141,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B141,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B141,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B141,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B141,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$22 with 100-400 LB"},0]
["27102","Regular Seed",{"$f":"'Quantity Calculations'!D461","v":0},"LB",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B142,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B142,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B142,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B142,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B142,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$20 with 500-3000 LB"},0]
["27103","Overseeding",{"$f":"'Quantity Calculations'!D462","v":0},"LB",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B143,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B143,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B143,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B143,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B143,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$14 with 500-3000 LB"},0]
["27112","Hydraulic Erosion Control Product Type 3",{"$f":"'Quantity Calculations'!D467","v":0},"SY",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B144,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B144,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B144,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B144,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B144,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$1.7 with 10k-30k SY"},0]
["27230/31/32","Fertilizer N-P-K",{"$f":"'Quantity Calculations'!D466","v":0},"LB",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B145,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B145,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B145,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B145,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B145,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$4.5 with 400-1500 LB"},0]
["27250","Lime",{"$f":"'Quantity Calculations'!D465","v":0},"TON",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B146,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B146,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B146,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B146,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B146,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$440 with 4-20 TON"},0]
[null,{"$f":"'Quantity Calculations'!C471","v":0},{"$f":"'Quantity Calculations'!D471","v":0},{"$f":"'Quantity Calculations'!E471","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B147,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B147,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B147,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B147,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B147,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C472","v":0},{"$f":"'Quantity Calculations'!D472","v":0},{"$f":"'Quantity Calculations'!E472","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B148,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B148,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B148,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B148,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B148,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(C148>0,E148=0),1,0)","v":0}]
[null,{"$f":"'Quantity Calculations'!C473","v":0},{"$f":"'Quantity Calculations'!D473","v":0},{"$f":"'Quantity Calculations'!E473","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B149,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B149,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B149,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B149,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B149,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C474","v":0},{"$f":"'Quantity Calculations'!D474","v":0},{"$f":"'Quantity Calculations'!E474","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B150,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B150,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B150,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B150,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B150,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C475","v":0},{"$f":"'Quantity Calculations'!D475","v":0},{"$f":"'Quantity Calculations'!E475","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B151,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B151,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B151,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B151,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B151,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C476","v":0},{"$f":"'Quantity Calculations'!D476","v":0},{"$f":"'Quantity Calculations'!E476","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B152,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B152,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B152,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B152,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B152,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,"TRAFFIC CONTROL DEVICE ITEMS","---",null,null,null,null,"Estimate",null,{"$f":"'Unit Cost Norms'!$D$6","v":"Culpeper"}]
["Item Code","Description","Quantity","Units","Unit Cost","Price Source","Remarks",{"$f":"SUM(H155:H167)","v":0},null,"Cost Norm"]
["LS","Signing",{"$f":"IF(E155>0,1,0)","v":0},"LS",{"$f":"TCDSiC","v":0},null,null,{"$f":"E155*C155","v":0},null,{"$f":"IF(OR(ISNA(VLOOKUP(B155,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B155,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B155,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B155,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B155,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
["LS","Overhead Signing",{"$f":"IF(E156>0,1,0)","v":0},"LS",{"$f":"TCDSiD1","v":0},null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B156,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B156,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B156,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B156,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B156,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
["LS","Pavement Markings",0,"LS",{"$f":"TCDPMC","v":0},null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B157,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B157,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B157,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B157,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B157,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
["54032","Type B Class I Pavement Line Marking 4\"",{"$f":"'Quantity Calculations'!D501","v":0},"LF",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B158,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B158,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B158,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B158,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B158,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$3 with 1000-6000 LF"},0]
["LS","Signals",0,"LS",{"$f":"'Quantity Calculations'!D503","v":0},null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B159,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B159,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B159,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B159,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B159,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
["LS","Lighting",0,"LS",{"$f":"'Quantity Calculations'!D508","v":0},null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B160,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B160,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B160,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B160,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B160,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
["LS","ITS",0,"LS",{"$f":"'Quantity Calculations'!D512","v":0},null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B161,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B161,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B161,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B161,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B161,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C517","v":0},{"$f":"'Quantity Calculations'!D517","v":0},{"$f":"'Quantity Calculations'!E517","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B162,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B162,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B162,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B162,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B162,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C518","v":0},{"$f":"'Quantity Calculations'!D518","v":0},{"$f":"'Quantity Calculations'!E518","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B163,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B163,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B163,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B163,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B163,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C519","v":0},{"$f":"'Quantity Calculations'!D519","v":0},{"$f":"'Quantity Calculations'!E519","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B164,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B164,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B164,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B164,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B164,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C520","v":0},{"$f":"'Quantity Calculations'!D520","v":0},{"$f":"'Quantity Calculations'!E520","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B165,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B165,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B165,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B165,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B165,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C521","v":0},{"$f":"'Quantity Calculations'!D521","v":0},{"$f":"'Quantity Calculations'!E521","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B166,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B166,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B166,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B166,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B166,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C522","v":0},{"$f":"'Quantity Calculations'!D522","v":0},{"$f":"'Quantity Calculations'!E522","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B167,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B167,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B167,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B167,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B167,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,"UTILITY ITEMS","---",null,null,null,null,"Estimate",null,{"$f":"'Unit Cost Norms'!$D$6","v":"Culpeper"}]
["Item Code","Description","Quantity","Units","Unit Cost","Price Source","Remarks",{"$f":"SUM(H170:H177)","v":0},null,"Cost Norm"]
["LS","Water Utility",{"$f":"IF(E170>0,1,0)","v":0},"LS",{"$f":"UtilityA","v":0},null,null,{"$f":"E170*C170","v":0},null,{"$f":"IF(OR(ISNA(VLOOKUP(B170,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B170,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B170,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B170,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B170,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
["LS","Sanitary Sewer",{"$f":"IF(E171>0,1,0)","v":0},"LS",{"$f":"UtilityB","v":0},null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B171,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B171,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B171,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B171,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B171,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C537","v":0},{"$f":"'Quantity Calculations'!D537","v":0},{"$f":"'Quantity Calculations'!E537","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B172,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B172,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B172,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B172,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B172,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C538","v":0},{"$f":"'Quantity Calculations'!D538","v":0},{"$f":"'Quantity Calculations'!E538","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B173,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B173,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B173,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B173,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B173,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C539","v":0},{"$f":"'Quantity Calculations'!D539","v":0},{"$f":"'Quantity Calculations'!E539","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B174,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B174,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B174,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B174,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B174,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C540","v":0},{"$f":"'Quantity Calculations'!D540","v":0},{"$f":"'Quantity Calculations'!E540","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B175,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B175,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B175,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B175,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B175,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C541","v":0},{"$f":"'Quantity Calculations'!D541","v":0},{"$f":"'Quantity Calculations'!E541","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B176,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B176,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B176,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B176,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B176,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C542","v":0},{"$f":"'Quantity Calculations'!D542","v":0},{"$f":"'Quantity Calculations'!E542","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B177,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B177,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B177,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B177,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B177,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,"ENVIRONMENTAL MITIGATION ITEMS","---",null,null,null,null,"Estimate",null,{"$f":"'Unit Cost Norms'!$D$6","v":"Culpeper"}]
["Item Code","Description","Quantity","Units","Unit Cost","Price Source","Remarks",{"$f":"SUM(H180:H188)","v":0},null,"Cost Norm"]
["LS","Stream or Wetland Restoration",{"$f":"IF(E180>0,1,0)","v":0},"LS",{"$f":"MisInEnvA","v":0},null,null,{"$f":"E180*C180","v":0},null,{"$f":"IF(OR(ISNA(VLOOKUP(B180,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B180,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B180,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B180,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B180,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
["LS","Contaminated Soil Disposal / Tank Removal",{"$f":"IF(E181>0,1,0)","v":0},"LS",{"$f":"MisInEnvB","v":0},null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B181,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B181,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B181,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B181,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B181,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
["13752 or 13755","Sound Barrier Wall (Absorptive)",{"$f":"'Quantity Calculations'!D551","v":0},"SF",null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B182,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B182,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B182,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B182,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B182,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$68 with 20000 SF"},0]
[null,{"$f":"'Quantity Calculations'!C558","v":0},{"$f":"'Quantity Calculations'!D558","v":0},{"$f":"'Quantity Calculations'!E558","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B183,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B183,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B183,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B183,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B183,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C559","v":0},{"$f":"'Quantity Calculations'!D559","v":0},{"$f":"'Quantity Calculations'!E559","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B184,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B184,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B184,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B184,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B184,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C560","v":0},{"$f":"'Quantity Calculations'!D560","v":0},{"$f":"'Quantity Calculations'!E560","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B185,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B185,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B185,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B185,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B185,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C561","v":0},{"$f":"'Quantity Calculations'!D561","v":0},{"$f":"'Quantity Calculations'!E561","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B186,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B186,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B186,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B186,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B186,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C562","v":0},{"$f":"'Quantity Calculations'!D562","v":0},{"$f":"'Quantity Calculations'!E562","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B187,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B187,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B187,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B187,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B187,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"'Quantity Calculations'!C563","v":0},{"$f":"'Quantity Calculations'!D563","v":0},{"$f":"'Quantity Calculations'!E563","v":0},null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B188,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B188,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B188,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B188,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B188,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,"NON-BID INCIDENTAL ITEMS","---",null,null,null,null,"Estimate",null,{"$f":"'Unit Cost Norms'!$D$6","v":"Culpeper"}]
["Item Code","Description","Quantity","Units","Unit Cost","Price Source","Remarks",{"$f":"SUM(H191:H199)","v":0},null,"Cost Norm"]
["13212","R/W Monument RM-2",{"$f":"'Quantity Calculations'!D573","v":0},"EA",null,null,null,{"$f":"E191*C191","v":0},null,{"$f":"IF(OR(ISNA(VLOOKUP(B191,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B191,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B191,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B191,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B191,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$300 with 15 EA"},0]
["24283","Police Patrol",{"$f":"IF(E192>0,1,0)","v":0},"TEC",{"$f":"'Quantity Calculations'!D574","v":0},null,null,{"$f":"E192*C192","v":0},null,{"$f":"IF(OR(ISNA(VLOOKUP(B192,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B192,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B192,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B192,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B192,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":"$10000 with  TEC"},0]
["80061/65/66","Railroad Force Account",{"$f":"IF(E193>0,1,0)","v":0},"TEC",{"$f":"MisInRRA","v":0},null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B193,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B193,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B193,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B193,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B193,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,{"$f":"MisInAddB1","v":0},0,0,null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B194,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B194,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B194,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B194,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B194,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,0,0,0,null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B195,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B195,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B195,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B195,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B195,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,0,0,0,null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B196,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B196,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B196,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B196,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B196,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,0,0,0,null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B197,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B197,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B197,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B197,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B197,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,0,0,0,null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B198,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B198,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B198,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B198,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B198,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,0,0,0,null,null,null,0,null,{"$f":"IF(OR(ISNA(VLOOKUP(B199,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)),VLOOKUP(B199,'Unit Cost Norms'!$B$9:$F$99,3,FALSE)=0),\"N/A\",CONCATENATE(\"$\",VLOOKUP(B199,'Unit Cost Norms'!$B$9:$F$99,3,FALSE),\" with \",VLOOKUP(B199,'Unit Cost Norms'!$B$9:$F$99,5,FALSE),\" \",VLOOKUP(B199,'Unit Cost Norms'!$B$9:$F$99,2,FALSE)))","v":{"$error":"#N/A"}},0]
[null,null,"---"]
[null,null,"---"]
[]
[null,null,null,null,null,null,"Roadway Sub-total",{"$f":"H8+H21+H33+H62","v":0}]
[null,null,null,null,null,null,"Disruptive Construction Sub-total",{"$f":"H203+H98+H154+H169+H179","v":0}]
[null,null,null,null,null,null,"Project Construction Sub-total",{"$f":"H204+H114","v":0}]
[null,null,null,null,null,null,"Contract Quantity Total",{"$f":"H205+H138","v":0}]
[null,null,null,null,null,null,"Non-bid Total",{"$f":"H190","v":0}]
[null,null,null,null,null,null,"Total Item Cost",{"$f":"H206+H207","v":0}]

{"sheet":"Unit Cost Norms","index":12,"n_rows":98,"n_cols":6,"rows_kept":98,"cut":false,"hidden":false,"merged":[[0,1,1,1],[2,2,2,3],[0,2,0,3],[5,1,5,2]]}
[null,{"$f":"_xlfn.CONCAT(D6,\" Unit Cost Norms\")","v":"Culpeper Unit Cost Norms"},{"$f":"'CN Estimate Tool'!F4","v":"Rev: 6/5/2023"}]
[]
[null,{"$f":"_xlfn.CONCAT(\"Typical Expected Costs- \",$E$7)","v":"Typical Expected Costs- Moderate Intersection Project"}]
[]
[null,"UNIT COST NORM DESCRIPTION"]
[null,"Unit Cost Norm Location:",null,"Culpeper","Date of Update:",45082]
[null,null,null,"Project Type:","Moderate Intersection Project"]
[null,"GRADING ITEMS"]
["Item Code","Description","Units","Unit Cost","Source","Quantity"]
["00111","Clearing and Grubbing","AC",145000,"State Range Avg Inflated 24 mo","0.1-0.7"]
["00120","Regular Excavation","CY",70,"State Range Avg 90% Inflated 24 mo","1400-2600"]
["00124","Rock Excavation","CY",1750,"State Range Avg 90% Inflated 24 mo","1-15"]
["00136 or 00140","Borrow Excavation","CY",56,"State Range Avg 90% Inflated 24 mo","1400-2600"]
["27327","Rolled Erosion Ctrl Product EC-3 Type 3 (Slope Protection)","SY",16,"State Range Avg 90% Inflated 24 mo","25-100"]
[null,"DRAINAGE ITEMS"]
["Item Code","Description","Units","Unit Cost","Source","Quantity"]
[null,"No items"]
[null,"PAVEMENT ITEMS"]
["Item Code","Description","Units","Unit Cost","Source","Quantity"]
["10243 or 10123","Aggr. Base Matl. Ty. I No. 21A","TON",65,"Bid tab review","1400-2600"]
["10245 or 10128","Aggr. Base Matl. Ty. I No. 21B","TON",68,"State Range Avg 90% Inflated 24 mo","1400-2600"]
["10375 or 10891","Reinf. HCC Pave. 9\" Truck Apron (Include stamped pattern)","SY",610,"10499 Bid Tab review inflated","350-450"]
["10607","Asphalt Conc. Ty. SM-12.5A","TON",166,"State Range Avg 90% Inflated 24 mo","500-1500"]
["10608","Asphalt Conc. Ty. SM-12.5D","TON",185,"State Range Avg 90% Inflated 24 mo","500-1500"]
["10609","Asphalt Conc. Ty. SM-12.5E","TON",210,"State Range Avg 90% Inflated 24 mo","500-1500"]
["10610","Asphalt Concrete Ty. IM-19.0A","TON",177,"State Range Avg 90% Inflated 24 mo","500-1100"]
["10611","Asphalt Concrete Ty. IM-19.0D","TON",192,"State Range Avg Inflated 24 mo","500-1100"]
["10628","Flexible Pave. Planing 0\"-2\"","SY",14,"State Range Avg 90% Inflated 24 mo","2500-3500"]
["10635","Asphalt Conc. Ty. SM-9.5A","TON",156,"State Range Avg 90% Inflated 24 mo","500-1500"]
["10636","Asphalt Conc. Ty. SM-9.5D","TON",224,"State Range Avg 90% Inflated 24 mo","500-1500"]
["10642","Asphalt Concrete Ty. BM-25.0A","TON",184,"State Range Avg 90% Inflated 24 mo","500-1500"]
["10643","Asphalt Concrete Ty. BM-25.0D","TON",184,"Bid tab review","500-1500"]
["10700","Rumble Strip, Asphalt","LF",48,"State Range Avg 90% Inflated 24 mo","100-500"]
["11070","Saw-Cut Asph Conc. (Variable Depth)","LF",8,"State Range Avg Inflated 24 mo","1200-3000"]
["24400","Obscuring Roadway","UNIT",2300,"State Range Avg 90% Inflated 24 mo","1-6"]
["24430","Demolition of Pavement (Flexible)","SY",16,"State Range Avg 90% Inflated 24 mo","1000-3000"]
[null,"ROADWAY INCIDENTAL ITEMS"]
["Item Code","Description","Units","Unit Cost","Source","Quantity"]
["00540","Reinforcing Steel (for Stairs)","LB",12,"Bid tabs rounded up- low quantity",80]
["09246","Modified Shoulder Gutter","SY",160,"Recent Projects inflated","150-400"]
["12020 or 12022","Standard or Radial CG-2","LF",62,"State Range C-Plan 90% Infl (62 vs 62)","100-400"]
["12030 or 12032","Standard or Radial CG-3","LF",70,"State Range C-Plan 90% Infl (66 vs 74)","100-400"]
["12322","Asphalt Concrete Curb Type MC-3B","LF",90,"State Range Avg Inflated","100-300"]
["12600 or 12610","Standard or Radial CG-6","LF",60,"State Range Avg Inflated (60 vs 52)","1000-3000"]
["12700 or 12710","Standard or Radial CG-7","LF",60,"State Range Avg Inflated (56 vs 42)","1000-3000"]
["12940","Entrance Gutter CG-9D","SY",200,"State Range Avg 90% Inflated 24 mo","15-60"]
["13108","CG-12 Detectable Warning Surface","SY",720,"District Range Avg 90% Inflated 24mo","10-30"]
["13215","Mailbox Post, Single","EA",415,"State Range Avg 90% Inflated 24 mo","2-7"]
["13220","Hydraulic Cement Concrete Sidewalk 4\"","SY",107,"State Range Avg 90% Inflated 24 mo","100-500"]
["13252","Concrete Class A-3 Misc. (for Stairs)","CY",1600,"State Bid Tab Review",3]
["13280 or 13282","Guardrail GR-MGS1 (consider 6' or 9' post)","LF",53,"State Range Avg 90% Inf (51 vs 59)","200-700"]
["13286","Guardrail Terminal GR-MGS2","EA",5900,"State Range Avg 90% Inflated 24 mo","1-2"]
["13287","Guardrail End Anchorage GR-MGS3","EA",2600,"State Range Avg 90% Inflated 24 mo","1-2"]
["13383 or 13392","Fixed Object Attachment GR-FOA","EA",4000,"State Range Avg 90% Inflated 24 mo","1-2"]
["13460 or 13461","Median Barrier MB-7D (one barrier) or MB-7E (variable gap)","LF",220,"State Bid Tab Review","100-400"]
["13607","Impact Attenuator St'd IA-1, TL-3","EA",42000,"State Range Avg 90% Inflated 24 mo","1-2"]
["21110 or 21020","Median Strip MS-1A or MS-1 (on asphalt)","SY",225,"State Range Avg 90% Inflated 24 mo","200-700"]
["22501","Fence (FE-W1)","LF",60,"State Range Avg Inflated 24 mo","250-750"]
["22685","Fence (Wood Board)","LF",125,"State Avg Inflated","30-100"]
["24600","Remove Existing Guardrail","LF",18,"Recent projects- District C01 90% Inf","300-800"]
["25002","Handrail HR-1 Type 1 (Stairs)","LF",540,"State Range Avg 90% Inflated 24 mo","10-40"]
["25003","Handrail HR-1 Type 2 (Pedestrian)","LF",355,"State Range Avg 90% Inflated 24 mo","50-300"]
["25004","Handrail HR-1 Type 3 (Bicycle)","LF",{"$f":"D62*1.14","v":404.7},"HR-1 Ty 2 escalated per 113518","50-300"]
["38950 or 2092","Concrete Wheel Stops","EA",500,"Prev norm inflated 10%","3-8"]
[null,"STRUCTURE & BRIDGE ITEMS"]
["Item Code","Description","Units","Unit Cost","Source","Quantity"]
["13520","Retaining Wall RW-2","CY",2600,"Bid tab review","10-30"]
["13530","Retaining Wall RW-3","CY",3200,"State Range Avg Inflated 24 mo","10-50"]
["13561","Porous Backfill","CY",510,"State Range Avg Inflated 24 mo","3-10"]
["13565","Retaining Wall Excavation","CY",172,"State Avg Inflated 24 mo","50-200"]
["69710 or 65710","Pier Protection System 54\"","LF",1000,"State Avg Inflated 24 mo","100-200"]
[null,"TEMPORARY TRAFFIC & CONSTRUCTION ITEMS"]
["Item Code","Description","Units","Unit Cost","Source","Quantity"]
["13604","Impact Attenuator Service Ty. 1 TL-3","EA",21500,"State 1 Qty Avg 90% Inflated 24 mo",1]
["24290","Traffic Barrier Service Concrete MB-7D PC","LF",76,"State Range Avg 90% Inflated 24 mo","100-600"]
["25505 or 25508","Field Office Type 1 or Type 1 Modified","MO",5000,"District Avg C01 Projects infl/round","7-15"]
[null,"PLANTING ITEMS"]
["Item Code","Description","Units","Unit Cost","Source","Quantity"]
["27012","Topsoil Class A 2\"","ACRE",21100,"State Range Avg 90% Inflated 24 mo","1-3"]
["27101","Temporary Seed","LB",22,"State Range Avg 90% Inflated 24 mo","100-400"]
["27102","Regular Seed","LB",20,"State Range Avg 90% Inflated 24 mo","500-3000"]
["27103","Overseeding","LB",14,"State Range Avg 90% Inflated 24 mo","500-3000"]
["27112","Hydraulic Erosion Control Product Type 3","SY",1.7,"State Range Avg 90% Inflated 24 mo","10k-30k"]
["27230/31/32","Fertilizer N-P-K","LB",4.5,"Bid tab review","400-1500"]
["27250","Lime","TON",440,"State Range Avg 90% Inflated 24 mo","4-20"]
[null,"TRAFFIC CONTROL DEVICE ITEMS"]
["Item Code","Description","Units","Unit Cost","Source","Quantity"]
["54032","Type B Class I Pavement Line Marking 4\"","LF",3,"State Range Avg 90% Inflated 24 mo","1000-6000"]
[null,"UTILITY ITEMS"]
["Item Code","Description","Units","Unit Cost","Source","Quantity"]
[null,"No items"]
[null,"ENVIRONMENTAL MITIGATION ITEMS"]
["Item Code","Description","Units","Unit Cost","Source","Quantity"]
["13752 or 13755","Sound Barrier Wall (Absorptive)","SF",68,"State Bid Tab Review Inflated",20000]
[null,"NON-BID INCIDENTAL ITEMS"]
["Item Code","Description","Units","Unit Cost","Source","Quantity"]
["13212","R/W Monument RM-2","EA",300,"$180 for In-House work (2 man-hr ea)",15]
["24283","Police Patrol","TEC",10000,"$75 per hour"]

{"sheet":"FormData","index":13,"n_rows":248,"n_cols":42,"rows_kept":248,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,"Pvmt Wts","XS Type","S. Slopes","Drainage","Dit. A/W","XS Type","Curb Type","Temp Erwk","Ret Wall Type","Ret Wall Method","SM","IM","BM","Agg Base",null,"Y/N","C/F","Est Method","Unit Cost Src","Update","Culp Counties","Pvmt Des","Admin","All Counties","District","Seed Method","MOT Method","Erwk Loc","Estimate Complexity","Locality Listing","UPC vs App ID","Round Type","Round Value",null,"Culpeper"]
["✓","✓","Yes","Tier 1","Consultant","Area","Culpeper","New Fill","4:1","6:1 Ditch",20,"Full Sect","Vertical","N/A","None","Earthwork","SM-9.5A","IM-19.0A","BM-25.0A","No. 21A","Concrete Barrier","Yes","Cut","None",{"$f":"_xlfn.CONCAT('Unit Cost Norms'!D6, \" Norm\")","v":"Culpeper Norm"},"Update","Albemarle","Design 1","VDOT","Arlington County (00)","Bristol","Area","None","Start","Non-Complex (Minor)","District","Application ID","None","Default","Culpeper","Albemarle County (02)","County"]
["N/A","✘","No","Tier 2","District","Count","C'ville","Widen Fill","3:1","4:1 Ditch",16,"Half Sect","Mountable","Sections","Gravity","Calculated","SM-9.5D","IM-19.0D","BM-25.0D","No. 21B","Guardrail","No","Fill","Percent","AWP Precon",null,"Charlottesville City","Design 2","Locality","Accomack County (01)","Culpeper","Length","CU Duration","Middle","Moderately Complex",null,"UPC","Portal","Manual","Northern Va","Arlington County (00)","County"]
["✘",null,null,null,"Central Office",null,"NoVa","New Cut","2:1","3:1 Ditch",12,null,null,"Use %","Alternative","Quantity","SM-12.5A","Other IM","Other BM","Other ABC","None","N/A",null,"Lump Sum","District Average",null,"Culpeper","Average",null,"Albemarle County (02)","Fredericksburg",null,"Percent","End","Most Complex (Major)",null,null,"Uninflated","More Round","Culpeper","Culpeper County (23)","County"]
[null,null,null,null,null,null,"Custom","Widen Cut","1.5:1","Curbing",0,null,null,null,null,null,"SM-12.5D",null,null,null,null,null,null,"4in Lines","District Linear",null,"Greene",null,null,"Alleghany County (03)","Hampton Rds",null,"Lump Sum","Average",null,null,null,"Inflated"]
[null,null,null,null,null,null,null,null,"Ret. Wall",null,null,null,null,null,null,null,"SM-12.5E",null,null,null,null,null,null,null,"District Non-Ln",null,"Fauquier",null,null,"Amelia County (04)","Lynchburg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other SM",null,null,null,null,null,null,null,"District Range",null,"Fluvanna",null,null,"Amherst County (05)","Northern Va"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State Average",null,"Louisa",null,null,"Appomattox County (06)","Richmond"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State Linear",null,"Madison",null,null,"Augusta County (07)","Salem"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State Non-Ln",null,"Orange",null,null,"Bath County (08)","Staunton"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State Range",null,"Rappahannock",null,null,"Bedford County (09)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bid Tab Review",null,"Town of Culpeper",null,null,"Bland County (10)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recent Projects",null,"Town of Orange",null,null,"Botetourt County (11)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percent",null,"Town of Warrenton",null,null,"Brunswick County (12)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Itemized",null,null,null,null,"Buchanan County (13)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Judgement",null,null,null,null,"Buckingham County (14)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other",null,null,null,null,"Campbell County (15)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Caroline County (16)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carroll County (17)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Charles City County (18)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Charlotte County (19)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chesterfield County (20)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clarke County (21)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Craig County (22)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Culpeper County (23)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cumberland County (24)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dickenson County (25)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dinwiddie County (26)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Essex County (28)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fairfax County (29)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fauquier County (30)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Floyd County (31)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fluvanna County (32)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Franklin County (33)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Frederick County (34)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Giles County (35)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gloucester County (36)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Goochland County (37)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grayson County (38)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greene County (39)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greensville County (40)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Halifax County (41)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hanover County (42)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Henrico County (43)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Henry County (44)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Highland County (45)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Isle of Wight County (46)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"James City County (47)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"King George County (48)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"King & Queen County (49)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"King William County (50)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lancaster County (51)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lee County (52)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loudoun County (53)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Louisa County (54)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lunenburg County (55)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Madison County (56)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mathews County (57)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mecklenburg County (58)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Middlesex County (59)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Montgomery County (60)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nelson County (62)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Kent County (63)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northampton County (65)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northumberland County (66)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nottoway County (67)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orange County (68)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page County (69)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Patrick County (70)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pittsylvania County (71)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Powhatan County (72)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prince Edward County (73)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prince George County (74)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prince William County (76)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pulaski County (77)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rappahannock County (78)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Richmond County (79)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Roanoke County (80)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rockbridge County (81)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rockingham County (82)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Russell County (83)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scott County (84)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shenandoah County (85)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Smyth County (86)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Southampton County (87)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spotsylvania County (88)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stafford County (89)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surry County (90)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sussex County (91)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tazewell County (92)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Warren County (93)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Washington County (95)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Westmoreland County (96)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wise County (97)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wythe County (98)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"York County (99)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City of Alexandria (100)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City of Bedford (141)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City of Bristol (102)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City of Buena Vista (103)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City of Charlottesville (104)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City of Chesapeake (131)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City of Colonial Heights (105)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City of Covington (107)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City of Danville (108)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City of Emporia (109)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City of Fairfax (151)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City of Falls Church (110)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City of Franklin (145)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City of Fredericksburg (111)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City of Galax (113)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City of Hampton (114)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City of Harrisonburg (115)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City of Hopewell (116)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City of Lexington (117)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City of Lynchburg (118)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City of Manassas (155)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City of Manassas Park (152)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City of Martinsville (120)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City of Newport News (121)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City of Norfolk (122)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City of Norton (146)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City of Petersburg (123)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City of Poquoson (147)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City of Portsmouth (124)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City of Radford (126)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City of Richmond (127)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City of Roanoke (128)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City of Salem (129)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City of South Boston (130)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City of Staunton (132)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City of Suffolk (133)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City of Virginia Beach (134)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City of Waynesboro (136)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City of Williamsburg (137)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City of Winchester (138)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Abingdon (140)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Alberta(161)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Alta Vista (162)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Altavista(162)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Appalachia(164)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Ashland (166)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Belle Haven(167)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Berryville(168)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Big Stone Gap (101)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Blacksburg (150)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Blackstone (142)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Bluefield (143)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Boones Mill(170)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Bridgewater (176)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Broadway(177)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Brodnax(178)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Burkeville(181)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Cape Charles(182)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Cedar Bluff(184)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Charlotte C.H.(185)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Chase City (186)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Chatham(187)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Cheriton(188)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Chilhowie(189)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Chincoteague (190)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Christiansburg (154)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Clarksville(192)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Clifton Forge (105)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Clinchco(339)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Clintwood(196)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Coeburn(198)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Colonial Beach (199)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Craigsville(202)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Crewe(203)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Culpeper (204)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Damascus(205)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Dayton(206)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Dillwyn(208)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Duffield(211)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Dumfries (212)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Dungannon(213)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Elkton (216)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Exmore(217)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Farmville (144)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Floyd(219)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Front Royal (112)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Gate City(221)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Glade Spring(222)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Glasgow(223)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Gordonsville(225)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Grottoes (228)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Grundy(228)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Hamilton(232)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Haymarket(233)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Herndon (235)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Hillsboro(236)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Independence(240)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Irvington(242)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Kenbridge(247)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Kilmarnock(249)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of La Crosse(250)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Lawrenceville(251)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Lebanon (252)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Leesburg (253)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Lovettsville(255)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Luray (159)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Marion (119)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Middleburg(259)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Middletown(260)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Mineral(261)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Monterey(262)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Mt. Jackson(265)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Narrows (266)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of New Market(269)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Nickelsville(271)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Occoquan(272)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Onancock(273)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Orange (275)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Pearisburg (279)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Pennington Gap (281)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Pocahontas(283)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Pulaski (125)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Purcellville(286)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Quantico(287)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Remington(288)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Rich Creek(289)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Richlands (148)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Rocky Mount (157)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Round Hill(291)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Rural Retreat(292)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Saint Paul(394)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Saltville (295)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Scottsville(298)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Shenandoah(299)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Smithfield (300)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of South Hill (301)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Stanardsville(302)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Stephens City(304)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Strasburg (306)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Tangier(309)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Tazewell (158)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of The Plains(311)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Timberville(312)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Victoria(317)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Vienna (153)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Vinton (149)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Warrenton (156)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Warsaw(321)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of West Point(325)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Wise (329)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Woodstock (330)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Town of Wytheville (139)"]

{"sheet":"PE Estimate Tool","index":14,"n_rows":222,"n_cols":18,"rows_kept":222,"cut":false,"hidden":false,"merged":[[52,5,52,9],[37,11,38,11],[37,12,38,12],[37,8,38,8],[37,9,38,9],[202,2,202,9],[210,2,210,9],[11,1,11,3],[107,2,107,9],[108,2,108,10],[132,1,132,3],[138,2,138,3],[138,4,138,6],[138,7,138,8],[144,2,144,9],[145,2,145,10],[37,1,38,1],[37,2,38,2],[37,3,38,3],[184,2,184,10],[187,1,187,3],[192,2,192,9],[193,2,193,10],[207,1,207,3],[211,2,211,9],[212,2,212,9],[218,2,218,3],[218,4,218,6],[218,7,218,8],[219,2,219,9],[220,2,220,9],[221,2,221,10],[35,2,36,10],[173,4,173,6],[173,7,173,8],[189,2,189,3],[189,4,189,6],[189,7,189,8],[183,2,183,9],[173,2,173,3],[54,1,54,3],[66,2,66,9],[67,2,67,10],[80,1,80,3],[95,2,95,9],[93,2,93,3],[93,7,93,8],[93,4,93,6],[196,1,196,3],[203,2,203,9],[204,2,204,10],[159,2,159,9],[160,2,160,10],[65,2,65,9],[75,2,75,9],[94,2,94,9],[106,2,106,9],[127,2,127,9],[143,2,143,9],[158,2,158,9],[111,1,111,3],[128,2,128,9],[129,2,129,10],[163,1,163,3],[217,1,217,3],[213,2,213,9],[214,2,214,10],[28,6,28,8],[28,9,28,10],[32,1,32,3],[32,8,32,9],[27,2,27,3],[27,6,27,10],[32,4,32,7],[28,1,30,3],[96,2,96,10],[37,4,38,4],[37,5,38,5],[37,6,38,6],[37,7,38,7],[37,10,38,10],[70,1,70,3],[76,2,76,9],[77,2,77,10],[99,1,99,3],[191,2,191,9],[182,2,182,9],[148,1,148,3],[12,7,12,8],[5,8,5,9],[1,6,3,10],[3,1,3,3],[34,2,34,6],[1,1,1,3],[2,1,2,3],[8,2,8,3],[9,2,9,3],[19,6,25,10],[4,2,4,3],[4,7,4,9],[5,2,5,3],[7,2,7,3],[6,2,6,3],[9,7,9,8],[10,7,10,8],[11,7,11,8],[14,10,14,12],[11,10,11,12]]}
[]
[null,"PROJECT INFORMATION",null,null,null,null,"CONCEPTUAL PE ESTIMATING TOOL"]
[null,{"$f":"'Culpeper Workbook'!C7","v":0}]
[null,"Enter Project Description"]
[null,"App. ID or UPC",{"$f":"'Culpeper Workbook'!$C$8","v":0},null,null,null,null,{"$f":"CONCATENATE(\"DISTRICT:  \",'Culpeper Workbook'!$C$4)","v":"DISTRICT:  Culpeper"},null,null,"Rev: 6/6/23"]
[null,"App. ID or UPC",null,null,null,null,null,"DISTRICT:","Culpeper",null,{"$f":"K5","v":"Rev: 6/6/23"}]
[null,"County/City/Town",{"$f":"'Culpeper Workbook'!$C$9","v":0}]
[null,"County/City/Town"]
[null,"Estimate Date"]
[null,"Estimator Name",null,null,null,null,null,"Estimator data"]
[null,"Administered by","VDOT","?",null,null,null,"Calculated data"]
[null,"Project Lengths",null,null,null,null,null,"Descriptive",null,null,"Toggle P.E. Only Workbook:"]
[null,"Undivided Road",null,"LF",null,null,null,"Estimate totals",null,null,"All"]
[null,"Divided Rd / Ramps",null,"LF"]
[null,"Bike/Ped Trails",null,"LF",null,null,null,null,null,null,"Show/Hide Manhours:"]
[null,"Adj. Align. Length",{"$f":"C13+C14*1.3+C15*0.7","v":0},"LF",null,null,null,null,null,null,"Show"]
[null,"Total Project Length",{"$f":"SUM(C13:C15)","v":0},"LF"]
[null,"Estimated # Sheets",{"$f":"ROUNDUP(C17/700,0)","v":0},"Sheets"]
[null,"Project Tier",null,null,null,null,null,null,null,null,null,null,null,"Check:",{"$f":"(K55+K71+K81+K100+K112+K133+K149+K164+K188+K197+K208+IF(C11=\"Locality\",K218,0))-K40","v":0}]
[null,"# of Connections",null,"EA",null,null,"Sources for manhour norms vary in reliability and scope. See the \"PE Hour Norms\" tab for hour sources. The \"Moderate\" complexity level matches the norms. Simple and Complex levels are a judgement by the estimator to adjust the manhour norms. Avoid using the \"Simple\" level for low-hours tasks. The total estimate should be compared to similar projects or a %-based method for validation."]
[null,"# of Exist. Bridges",null,"Bridges"]
[null,"# of Prop. Bridges",null,"Bridges"]
[null,"Survey Length",{"$f":"C17+500*(C20+2)","v":1000},"LF"]
[null,"VDOT In-House Rate",90,"$/HR"]
[null,"Consult. Survey Rate",140,"$/HR"]
[null,"Consultant Eng. Rate",165,"$/HR"]
[null,"Locality Rate",90,"$/HR"]
[null,"Other Remarks",null,null,null,null,{"$f":"IF(C17<2000,\"WARNING: PROJECT LENGTH < 2000', TOTAL\", \"\")","v":"WARNING: PROJECT LENGTH < 2000', TOTAL"}]
[null,null,null,null,null,null,{"$f":"IF(C17<2000,\"HAS BEEN REVIEWED BY:\", \"\")","v":"HAS BEEN REVIEWED BY:"}]
[]
[]
[]
[null,"TOTAL CALCULATIONS",null,null,null,null,null,null,"GRAND TOTAL",null,{"$f":"IF(K13=\"PE\",K34+K35,K35)","v":354775}]
[null,"INFLATION","Inflation/Yr","not used","Current FY",2023,"Start FY",2023,"Inflation Tot.",0,{"$f":"($K$35)*J34","v":0}]
[null,"SUB-TOTAL",null,null,null,null,null,{"$f":"K40","v":308500},0.15,{"$f":"L40","v":46275},{"$f":"H35+J35","v":354775}]
[null,"Contingency"]
[null,"Remarks"]
[null,"Discipline","VDOT\nBase $","VDOT\nHours","VDOT\n$ + Cont.","Consult\nBase $","Consult\nHours","Consult\n$ + Cont.","Lump Sum Cost","Total\nHours","Total\nBase $","Total\nConting.","Total"]
[]
[null,"TOTAL",{"$f":"SUM(C41:C52)","v":49050},{"$f":"SUM(D41:D52)","v":545},56407.5,{"$f":"SUM(F41:F52)","v":254450},{"$f":"SUM(G41:G52)","v":1555},292617.5,5000,{"$f":"SUM(J41:J52)","v":2100},{"$f":"SUM(K41:K52)","v":308500},{"$f":"SUM(L41:L52)","v":46275},{"$f":"SUM(M41:M52)","v":354775}]
[null,"Project Mgmt-",{"$f":"SUM(N59:N67)","v":29250},{"$f":"SUM(O59:O67)","v":325},{"$f":"C41*(1+$I$35)","v":33637.5},{"$f":"SUM(P59:P67)","v":9900},{"$f":"SUM(Q59:Q67)","v":60},{"$f":"F41*(1+$I$35)","v":11385},{"$f":"SUM(R59:R67)","v":5000},{"$f":"G41+D41","v":385},{"$f":"C41+F41+I41","v":44150},{"$f":"K41*$I$35","v":6622.5},{"$f":"K41+L41","v":50772.5}]
[null,"Roadway-",{"$f":"SUM(N73:N77)","v":0},{"$f":"SUM(O73:O77)","v":0},{"$f":"C42*(1+$I$35)","v":0},{"$f":"SUM(P73:P77)","v":144210},{"$f":"SUM(Q73:Q77)","v":874},{"$f":"F42*(1+$I$35)","v":165841.5},{"$f":"SUM(R73:R77)","v":0},{"$f":"G42+D42","v":874},{"$f":"C42+F42+I42","v":144210},{"$f":"K42*$I$35","v":21631.5},{"$f":"K42+L42","v":165841.5}]
[null,"Hydraulics-",{"$f":"SUM(N88:N96)","v":0},{"$f":"SUM(O88:O96)","v":0},0,{"$f":"SUM(P88:P96)","v":35640},{"$f":"SUM(Q88:Q96)","v":216},40986,{"$f":"SUM(R88:R96)","v":0},216,35640,5346,40986]
[null,"In-Plan Utilities-",{"$f":"SUM(N106:N108)","v":0},{"$f":"SUM(O106:O108)","v":0},0,{"$f":"SUM(P106:P108)","v":0},{"$f":"SUM(Q106:Q108)","v":0},0,{"$f":"SUM(R106:R108)","v":0},0,0,0,0]
[null,"Traffic-",{"$f":"SUM(N120:N129)","v":5400},{"$f":"SUM(O120:O129)","v":60},6209.9999999999991,{"$f":"SUM(P120:P129)","v":20625},{"$f":"SUM(Q120:Q129)","v":125},23718.749999999996,{"$f":"SUM(R120:R129)","v":0},185,26025,3903.75,29928.75]
[null,"Structures/Bridges-",{"$f":"SUM(N140:N145)","v":0},{"$f":"SUM(O140:O145)","v":0},0,{"$f":"SUM(P140:P145)","v":0},{"$f":"SUM(Q140:Q145)","v":0},0,{"$f":"SUM(R140:R145)","v":0},0,0,0,0]
[null,"Materials/Geotech-",{"$f":"SUM(N157:N160)","v":0},{"$f":"SUM(O157:O160)","v":0},0,{"$f":"SUM(P157:P160)","v":28050},{"$f":"SUM(Q157:Q160)","v":170},32257.499999999996,{"$f":"SUM(R157:R160)","v":0},170,28050,4207.5,32257.5]
[null,"Survey-",{"$f":"SUM(N178:N184)","v":0},{"$f":"SUM(O178:O184)","v":0},0,{"$f":"SUM(P178:P184)","v":16025},{"$f":"SUM(Q178:Q184)","v":110},18428.75,{"$f":"SUM(R178:R184)","v":0},110,16025,2403.75,18428.75]
[null,"Environmental-",{"$f":"SUM(N190:N193)","v":0},{"$f":"SUM(O190:O193)","v":0},0,{"$f":"SUM(P190:P193)","v":0},{"$f":"SUM(Q190:Q193)","v":0},0,{"$f":"SUM(R190:R193)","v":0},0,0,0,0]
[null,"Right of Way-",{"$f":"SUM(N200:N204)","v":14400},{"$f":"SUM(O200:O204)","v":160},16560,{"$f":"SUM(P200:P204)","v":0},{"$f":"SUM(Q200:Q204)","v":0},0,{"$f":"SUM(R200:R204)","v":0},160,14400,2160,16560]
[null,"Other-",{"$f":"SUM(N210:N214)","v":0},{"$f":"SUM(O210:O214)","v":0},0,{"$f":"SUM(P210:P214)","v":0},{"$f":"SUM(Q210:Q214)","v":0},0,{"$f":"SUM(R210:R214)","v":0},0,0,0,0]
[null,"LAP Oversight-",{"$f":"IF(C11=\"Locality\",SUM(N219:N221),0)","v":0},{"$f":"IF(C11=\"Locality\",SUM(O219:O221),0)","v":0},{"$f":"C52*(1)","v":0},{"$f":"IF(C11=\"Locality\",SUM(P219:P221),0)","v":0},{"$f":"IF(C11=\"Locality\",SUM(Q219:Q221),0)","v":0},{"$f":"F52*(1)","v":0},{"$f":"IF(C11=\"Locality\",SUM(R219:R221),0)","v":0},0,0,{"$f":"K52*0","v":0},0]
[null,null,null,null,null,{"$f":"IF(O19=0,\"\",\"SHEET CALCULATION ERROR\")","v":""}]
[]
[null,"PROJECT MANAGEMENT",null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(K59:K67)","v":44150}]
[null,"# of Public Meetings",2]
[null,"Roundabout?"]
[null,null,"Personnel","Level","Base Hrs","Hrs/Unit","Unit","Total Hrs","Override Hrs","Unit Price","Total Cost",null,null,"VDOT $","VDOT Hr","Consl $","Consl Hr","LS $"]
[null,"Project Mgmt","District","Moderate",{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D59,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$D$11","v":225},{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D59,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$E$11","v":450},"/Mile",{"$f":"E59+F59*$C$17/5280","v":225},null,{"$f":"IF(C59=\"Consultant\",$C$26,IF(C59=\"Local Staff\",$C$27,$C$24))","v":90},{"$f":"IF(I59=\"\", H59*J59,I59*J59)","v":20250},null,null,{"$f":"IF(C59=\"Consultant\",0,K59)","v":20250},{"$f":"IF(C59=\"Consultant\",0,IF(I59=\"\",H59,I59))","v":225},{"$f":"IF(C59=\"Consultant\",K59,0)","v":0},{"$f":"IF(C59=\"Consultant\",IF(I59=\"\",H59,I59),0)","v":0},0]
[null,"Construction Review","Consultant","Moderate",{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D60,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$D$13","v":60},{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D60,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$E$13","v":15},"/Sheet",{"$f":"E60+F60*$C$18","v":60},null,{"$f":"IF(C60=\"Consultant\",$C$26,IF(C60=\"Local Staff\",$C$27,$C$24))","v":165},{"$f":"IF(I60=\"\", H60*J60,I60*J60)","v":9900},null,null,{"$f":"IF(C60=\"Consultant\",0,K60)","v":0},{"$f":"IF(C60=\"Consultant\",0,IF(I60=\"\",H60,I60))","v":0},{"$f":"IF(C60=\"Consultant\",K60,0)","v":9900},{"$f":"IF(C60=\"Consultant\",IF(I60=\"\",H60,I60),0)","v":60},0]
[null,"Programming","District","Moderate",{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D61,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$D$15","v":100},{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D61,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$E$15","v":0},"/Sheet",{"$f":"E61+F61*$C$18","v":100},null,90,{"$f":"IF(I61=\"\", H61*J61,I61*J61)","v":9000},null,null,9000,{"$f":"IF(C61=\"Consultant\",0,IF(I61=\"\",H61,I61))","v":100},0,{"$f":"IF(C61=\"Consultant\",IF(I61=\"\",H61,I61),0)","v":0},0]
[null,"V.E. Study","District","Moderate",{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D62,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$D$16","v":240},{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D62,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$E$16","v":0},"/Proj",{"$f":"IF($C$19=\"Tier 2\", E62+F62, 0)","v":0},null,90,{"$f":"IF(I62=\"\", H62*J62,I62*J62)","v":0},null,null,0,{"$f":"IF(C62=\"Consultant\",0,IF(I62=\"\",H62,I62))","v":0},0,{"$f":"IF(C62=\"Consultant\",IF(I62=\"\",H62,I62),0)","v":0},0]
[null,"C.O. Review","Central Office","Moderate",{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D63,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$D$17","v":60},{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D63,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$E$17","v":15},"/Sheet",{"$f":"IF($C$19=\"Tier 2\", E63+F63*$C$18, 0)","v":0},null,90,{"$f":"IF(I63=\"\", H63*J63,I63*J63)","v":0},null,null,0,{"$f":"IF(C63=\"Consultant\",0,IF(I63=\"\",H63,I63))","v":0},0,{"$f":"IF(C63=\"Consultant\",IF(I63=\"\",H63,I63),0)","v":0},0]
[null,"Roundabout Comm.","Central Office","Moderate",{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D64,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$D$18","v":80},{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D64,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$E$18","v":0},"/Rnd'bt",{"$f":"IF($C$57=\"Yes\",E64+F64*$C$18,0)","v":0},null,90,{"$f":"IF(I64=\"\", H64*J64,I64*J64)","v":0},null,null,0,{"$f":"IF(C64=\"Consultant\",0,IF(I64=\"\",H64,I64))","v":0},0,{"$f":"IF(C64=\"Consultant\",IF(I64=\"\",H64,I64),0)","v":0},0]
[null,"Public Meetings",null,null,{"$f":"$C$56","v":2},"Meetings",{"$f":"'PE Hour Norms'!E12","v":2500},"$/Mtg",null,"$/Mtg",{"$f":"IF(I65=\"\",E65*G65,I65*E65)","v":5000},null,null,0,0,0,0,{"$f":"K65","v":5000}]
[null,"Misc. Cost #1",null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"K66","v":0}]
[null,"Misc. Cost #2",null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"K67","v":0}]
[null,"Remarks"]
[]
[]
[null,"ROADWAY DESIGN",null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(K73:K77)","v":144210}]
[null,null,"Personnel","Level","Base Hrs","Hrs/Unit","Unit","Total Hrs","Override Hrs","Unit Price","Total Cost",null,null,"VDOT $","VDOT Hr","Consl $","Consl Hr","LS $"]
[null,"Road Plans","Consultant","Moderate",{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D73,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$D$22","v":850},{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D73,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$E$22","v":2900},"/Mile",{"$f":"E73+F73*$C$16/5280","v":850},null,{"$f":"IF(C73=\"Consultant\",$C$26,IF(C73=\"Local Staff\",$C$27,$C$24))","v":165},{"$f":"IF(I73=\"\", H73*J73,I73*J73)","v":140250},null,null,{"$f":"IF(C73=\"Consultant\",0,K73)","v":0},{"$f":"IF(C73=\"Consultant\",0,IF(I73=\"\",H73,I73))","v":0},{"$f":"IF(C73=\"Consultant\",K73,0)","v":140250},{"$f":"IF(C73=\"Consultant\",IF(I73=\"\",H73,I73),0)","v":850},0]
[null,"TMP Plans","Consultant","Moderate",{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D74,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$D$23","v":24},{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D74,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$E$23","v":430},"/Mile",{"$f":"E74+F74*$C$16/5280","v":24},null,165,3960,null,null,{"$f":"IF(C74=\"Consultant\",0,K74)","v":0},{"$f":"IF(C74=\"Consultant\",0,IF(I74=\"\",H74,I74))","v":0},{"$f":"IF(C74=\"Consultant\",K74,0)","v":3960},{"$f":"IF(C74=\"Consultant\",IF(I74=\"\",H74,I74),0)","v":24},0]
[null,"Indep. Plan Review","District","Moderate",null,{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D75,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$E$24*100","v":20},"%",{"$f":"IF($C$73=\"Consultant\", (SUM(H73:H74)-SUM(E73:E74))*F75/100, 0)","v":0},null,90,0,null,null,0,0,0,0,0]
[null,"Misc. Cost #1",null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"K76","v":0}]
[null,"Misc. Cost #2",null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"K77","v":0}]
[null,"Remarks"]
[]
[]
[null,"HYDRAULICS DESIGN",null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(K88:K96)","v":35640}]
[null,"Urban vs. Rural"]
[null,"# of Prop. Bridges",{"$f":"$C$22","v":0}]
[null,"# of BMPs"]
[null,"# of Large Culverts"]
[null,"Floodplain Encroach."]
[null,null,"Personnel","Level","Base Hrs","Hrs/Unit","Unit","Total Hrs","Override Hrs","Unit Price","Total Cost",null,null,"VDOT $","VDOT Hr","Consl $","Consl Hr","LS $"]
[null,"Drainage Design","Consultant","Moderate",{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D88,PE_ComplexModTbl,2,FALSE),0)*IF($C$82=\"Rural\", 'PE Hour Norms'!$D$27, 'PE Hour Norms'!$D$28)","v":156},{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D88,PE_ComplexModTbl,2,FALSE),0)*IF($C$82=\"Rural\", 'PE Hour Norms'!$E$27, 'PE Hour Norms'!$E$28)","v":1191},"/Mile",{"$f":"E88+F88*$C$17/5280","v":156},null,{"$f":"IF(C88=\"Consultant\",$C$26,IF(C88=\"Local Staff\",$C$27,$C$24))","v":165},{"$f":"IF(I88=\"\", H88*J88,I88*J88)","v":25740},null,null,{"$f":"IF(C88=\"Consultant\",0,K88)","v":0},{"$f":"IF(C88=\"Consultant\",0,IF(I88=\"\",H88,I88))","v":0},{"$f":"IF(C88=\"Consultant\",K88,0)","v":25740},{"$f":"IF(C88=\"Consultant\",IF(I88=\"\",H88,I88),0)","v":156},0]
[null,"E&SC Design","Consultant","Moderate",{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D89,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$D$29","v":60},{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D89,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$E$29","v":60},"/Sheet",{"$f":"E89+F89*$C$18","v":60},null,165,9900,null,null,0,0,{"$f":"IF(C89=\"Consultant\",K89,0)","v":9900},60,0]
[null,"SWM Design","Consultant","Moderate",{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D90,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$D$30","v":0},{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D90,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$E$30","v":240},"/BMP",{"$f":"E90+F90*$C$84","v":0},null,165,0,null,null,0,0,0,0,0]
[null,"Bridge H&HA","Consultant","Moderate",{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D91,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$D$31","v":0},{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D91,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$E$31","v":375},"/Bridge",{"$f":"E91+F91*$C$83","v":0},null,165,0,null,null,0,0,0,0,0]
[null,"River Mechanics","Consultant","Moderate",{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D92,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$D$32","v":337.5},{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D92,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$E$32","v":0},"/Proj.",{"$f":"IF($C$86=\"Yes\",E92+F92,0)","v":0},null,165,0,null,null,0,0,0,0,0]
[null,"Indep. Plan Review","District","Moderate",null,{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D93,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$E$33*100","v":25},"%",{"$f":"IF($C$88=\"Consultant\", (SUM(H88:H92)-SUM(E88:E89))*F93/100, 0)","v":0},null,90,0,null,null,0,0,0,0,0]
[null,"Nutrient Credits","Estimate Provided By:",null,null,null,null,"Date of Estimate:",null,null,0,null,{"$f":"IF(K94>0,\"\",\"<-CHECK\")","v":"<-CHECK"},0,0,0,0,{"$f":"K94","v":0}]
[null,"Misc. Cost #1",null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"K95","v":0}]
[null,"Misc. Cost #2",null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"K96","v":0}]
[null,"Remarks"]
[]
[]
[null,"UTILITY DESIGN",null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(K106:K108)","v":0}]
[null,"# of In-Plan Utilities",null,"utilities"]
[null,"Default Length",{"$f":"$C$17","v":0},"ft/utilty"]
[null,"Override Length",null,"ft/utilty"]
[null,"Utility Sheets",{"$f":"ROUNDUP(IF(C103=\"\",C102,C103)/700,0)*C101","v":0},"sheets"]
[null,null,"Personnel","Level","Base Hrs","Hrs/Unit","Unit","Total Hrs","Override Hrs","Unit Price","Total Cost",null,null,"VDOT $","VDOT Hr","Consl $","Consl Hr","LS $"]
[null,"Utility Design","Consultant","Moderate",{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D106,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$D$36","v":0},{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D106,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$E$36","v":40},"/Sheet",{"$f":"IF(C104>0,E106+F106*$C$104,0)","v":0},null,{"$f":"IF(C106=\"Consultant\",$C$26,IF(C106=\"Local Staff\",$C$27,$C$24))","v":165},{"$f":"IF(I106=\"\", H106*J106,I106*J106)","v":0},null,null,{"$f":"IF(C106=\"Consultant\",0,K106)","v":0},{"$f":"IF(C106=\"Consultant\",0,IF(I106=\"\",H106,I106))","v":0},{"$f":"IF(C106=\"Consultant\",K106,0)","v":0},{"$f":"IF(C106=\"Consultant\",IF(I106=\"\",H106,I106),0)","v":0},0]
[null,"Misc. Cost #1",null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"K107","v":0}]
[null,"Misc. Cost #2",null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"K108","v":0}]
[null,"Remarks"]
[]
[]
[null,"TRAFFIC DESIGN/ENGINEERING/ANALYSIS",null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(K120:K129)","v":26025}]
[null,"# of Signals"]
[null,"Signals in MOT"]
[null,"# of Intersections",null,"intx"]
[null,"# of Interchanges",null,"intx"]
[null,"Study Complete?"]
[null,"Interchange Report?",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C118=\"Interstate IAR\",\"<-CHECK\",\"\")","v":""}]
[null,null,"Personnel","Level","Base Hrs","Hrs/Unit","Unit","Total Hrs","Override Hrs","Unit Price","Total Cost",null,null,"VDOT $","VDOT Hr","Consl $","Consl Hr","LS $"]
[null,"Sign/PM Plans","Consultant","Moderate",{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D120,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$D$39","v":100},{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D120,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$E$39","v":50},"/Sheet",{"$f":"E120+F120*$C$18","v":100},null,{"$f":"IF(C120=\"Consultant\",$C$26,IF(C120=\"Local Staff\",$C$27,$C$24))","v":165},{"$f":"IF(I120=\"\", H120*J120,I120*J120)","v":16500},null,null,{"$f":"IF(C120=\"Consultant\",0,K120)","v":0},{"$f":"IF(C120=\"Consultant\",0,IF(I120=\"\",H120,I120))","v":0},{"$f":"IF(C120=\"Consultant\",K120,0)","v":16500},{"$f":"IF(C120=\"Consultant\",IF(I120=\"\",H120,I120),0)","v":100},0]
[null,"Signal Plans","Consultant","Moderate",{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D121,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$D$40","v":95},{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D121,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$E$40","v":180},"/Signal",{"$f":"IF(($C$113+$C$114)>0,E121+F121*($C$113+$C$114/3),0)","v":0},null,165,0,null,null,{"$f":"IF(C121=\"Consultant\",0,K121)","v":0},0,{"$f":"IF(C121=\"Consultant\",K121,0)","v":0},0,0]
[null,"Lighting Plans","Consultant","None",{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D122,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$D$41","v":0},{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D122,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$E$41","v":0},"/Sheet",{"$f":"E122+F122*$C$18","v":0},null,165,0,null,null,0,0,0,0,0]
[null,"ITS Plans","Consultant","None",{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D123,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$D$42","v":0},{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D123,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$E$42","v":0},"/Sheet",{"$f":"E123+F123*$C$18","v":0},null,165,0,null,null,0,0,0,0,0]
[null,"Full Traffic Study","Consultant","Moderate",{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D124,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$D$43","v":25},{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D124,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$E$43","v":75},"/Intx",{"$f":"IF($C$117=\"Yes\",0,E124+F124*$C$115)","v":25},null,165,4125,null,null,0,0,4125,25,0]
[null,"Update Traffic Study","Consultant","Moderate",{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D125,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$D$44","v":25},{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D125,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$E$44","v":75},"/Intx",{"$f":"IF(C117=\"Yes\",E125+F125*$C$115,0)","v":0},null,165,0,null,null,0,0,0,0,0]
[null,"IJR/IMR","Consultant","Moderate",{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D126,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$D$45","v":180},{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D126,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$E$45","v":740},"/Intx",{"$f":"IF(OR($C$118=\"Interst. OSAR\", $C$118=\"Other IAR\", $C$118=\"Other OSAR\"),E126+F126*$C$116,0)","v":0},null,165,0,null,null,0,0,0,0,0]
[null,"Traffic Eng. Review","District","Moderate",{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D127,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$D$46","v":60},{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D127,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$E$46","v":15},"/Sheet",{"$f":"E127+F127*$C$18","v":60},null,90,5400,null,null,5400,60,0,0,0]
[null,"Misc. Cost #1",null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"K128","v":0}]
[null,"Misc. Cost #2",null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"K129","v":0}]
[null,"Remarks"]
[]
[]
[null,"STRUCTURE & BRIDGE DESIGN",null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(K140:K145)","v":0}]
[null,"# of Prop. Bridges",{"$f":"$C$22","v":0},"Bridges"]
[null,"Bridge Est. Type",null,null,"Deck Area",null,"total sqft",null,null,{"$f":"IF(AND('PE Hour Norms'!D49=0,'PE Hour Norms'!E49=0),\"Off\",\"On\")","v":"Off"},{"$f":"IF(J135=\"Off\",\"Lump Sum\",'PE Estimate Tool'!C135)","v":"Lump Sum"},null,{"$f":"IF(F135>0,\"\",IF(AND(C135=\"Manhour\",C134>0),\"<-CHECK\",\"\"))","v":""}]
[null,"Length of Ret. Wall",null,"ft"]
[null,"Length of Noise Wall",null,"ft"]
[null,null,"Personnel","Level","Base Hrs","Hrs/Unit","Unit","Total Hrs","Override Hrs","Unit Price","Total Cost"]
[null,"Bridge Design","Estimate Provided By:",null,null,null,null,"Date of Estimate:",null,null,null,null,null,"VDOT $","VDOT Hr","Consl $","Consl Hr","LS $"]
[null,"Bridge Design","Consultant","Moderate",{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D140,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$D$49","v":0},{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D140,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$E$49","v":0},"/Sq Ft",{"$f":"IF(AND($K$135=\"Manhour\",C134>0,F135>0),E140+F140*$F$135,0)","v":0},null,{"$f":"IF(C140=\"Consultant\",$C$26,IF(C140=\"Local Staff\",$C$27,$C$24))","v":165},{"$f":"IF(K135=\"Manhour\",IF(I140=\"\", H140*J140,I140*J140),K139)","v":0},null,{"$f":"IF(K140>0,\"\",IF(C134>0,\"<-CHECK\",\"\"))","v":""},{"$f":"IF(OR(C140=\"Consultant\",NOT($K$135=\"Manhour\")),0,K140)","v":0},{"$f":"IF(OR(C140=\"Consultant\",NOT($K$135=\"Manhour\")),0,IF(I140=\"\",H140,I140))","v":0},{"$f":"IF(AND(C140=\"Consultant\",$K$135=\"Manhour\"),K140,0)","v":0},{"$f":"IF(AND(C140=\"Consultant\",$K$135=\"Manhour\"),IF(I140=\"\",H140,I140),0)","v":0},{"$f":"IF($K$135=\"Manhour\",0,K140)","v":0}]
[null,"Retaining Walls","Consultant","Moderate",{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D141,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$D$50","v":200},{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D141,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$E$50","v":300},"/Mile",{"$f":"IF($C$136>0,E141+F141*$C$136/5280,0)","v":0},null,165,{"$f":"IF(I141=\"\", H141*J141,I141*J141)","v":0},null,null,{"$f":"IF(C141=\"Consultant\",0,K141)","v":0},{"$f":"IF(C141=\"Consultant\",0,IF(I141=\"\",H141,I141))","v":0},{"$f":"IF(C141=\"Consultant\",K141,0)","v":0},{"$f":"IF(C141=\"Consultant\",IF(I141=\"\",H141,I141),0)","v":0},0]
[null,"Noise Walls","Consultant","Moderate",{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D142,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$D$51","v":200},{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D142,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$E$51","v":300},"/Mile",{"$f":"IF($C$137>0,E142+F142*$C$137/5280,0)","v":0},null,165,0,null,null,0,0,0,0,0]
[null,"Indep. Plan Review","Consultant","Moderate",{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D143,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$D$52","v":0},{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D143,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$E$52","v":60},"/Bridge",{"$f":"IF($C$134>0,E143+F143*$C$134,0)","v":0},null,165,0,null,null,{"$f":"IF(C143=\"Consultant\",0,K143)","v":0},{"$f":"IF(C143=\"Consultant\",0,IF(I143=\"\",H143,I143))","v":0},{"$f":"IF(C143=\"Consultant\",K143,0)","v":0},{"$f":"IF(C143=\"Consultant\",IF(I143=\"\",H143,I143),0)","v":0},0]
[null,"Misc. Cost #1",null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"K144","v":0}]
[null,"Misc. Cost #2",null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"K145","v":0}]
[null,"Remarks"]
[]
[]
[null,"MATERIALS/GEOTECHNICAL DESIGN",null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(K157:K160)","v":28050}]
[null,"Length of Walls",{"$f":"C136+C137","v":0},"ft"]
[null,"Cuts/Fills > 25'?"]
[null,"# of Large Culverts",{"$f":"$C$85","v":0},"Culverts"]
[null,"# of BMPs",{"$f":"$C$84","v":0},"Ponds"]
[null,"# of Prop. Bridges",{"$f":"$C$22","v":0},"Bridges"]
[null,"# of Soil Borings",{"$f":"$C$17/200*IF(C151=\"Yes\",1.5,1)+ROUNDUP($C$136/100,0)+ROUNDUP($C$137/200,0)+C153*5+C152*2+C154*10","v":0},"Borings"]
[null,null,"Personnel","Level","Base Hrs","Hrs/Unit","Unit","Total Hrs","Override Hrs","Unit Price","Total Cost",null,null,"VDOT $","VDOT Hr","Consl $","Consl Hr","LS $"]
[null,"Materials Review","Consultant","Moderate",{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D157,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$D$55","v":60},{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D157,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$E$55","v":15},"/Sheet",{"$f":"E157+F157*$C$18","v":60},null,{"$f":"IF(C157=\"Consultant\",$C$26,IF(C157=\"Local Staff\",$C$27,$C$24))","v":165},{"$f":"IF(I157=\"\", H157*J157,I157*J157)","v":9900},null,null,{"$f":"IF(C157=\"Consultant\",0,K157)","v":0},{"$f":"IF(C157=\"Consultant\",0,IF(I157=\"\",H157,I157))","v":0},{"$f":"IF(C157=\"Consultant\",K157,0)","v":9900},{"$f":"IF(C157=\"Consultant\",IF(I157=\"\",H157,I157),0)","v":60},0]
[null,"Soils Investigation","Consultant","Moderate",{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D158,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$D$56","v":110},{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D158,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$E$56","v":10},"/Boring",{"$f":"E158+F158*$C$155","v":110},null,165,18150,null,null,0,0,18150,110,0]
[null,"Misc. Cost #1",null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"K159","v":0}]
[null,"Misc. Cost #2",null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"K160","v":0}]
[null,"Remarks"]
[]
[]
[null,"SURVEY",null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(K178:K184)","v":16025}]
[null,"Base Survey Est Type"]
[null,"Survey Location Type"]
[null,"# Existing Utilities",null,"Lines"]
[null,"LF Utility in Limits",{"$f":"C167*$C$17","v":0},"LF"]
[null,"LF Location Survey",{"$f":"$C$23","v":1000},"LF"]
[null,"LF Utility Survey",{"$f":"C169*C167","v":0},"LF"]
[null,"# of Test Holes",{"$f":"C168/800","v":0},"Holes"]
[null,"# of Existing Bridges",{"$f":"$C$21","v":0},"Bridges"]
[null,null,"Personnel","Level","Base Hrs","Hrs/Unit","Unit","Total Hrs","Override Hrs","Unit Price","Total Cost",null,null,"VDOT $","VDOT Hr","Consl $","Consl Hr","LS $"]
[null,"Base Survey","Estimate Provided By:",null,null,null,null,"Date of Estimate:",null,null,0,null,{"$f":"IF(OR(K174>0,C165=\"Manhour\"),\"\",\"<-CHECK\")","v":"<-CHECK"},0,0,0,0,{"$f":"K174","v":0}]
[null,"Photogrammetry","Consultant","Moderate",{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D175,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$D$60","v":0},{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D175,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$E$60","v":266},"/Mile",{"$f":"(E175+F175*$C$169/5280)*IF(C166=\"Rural\",'PE Hour Norms'!$E$59,1)","v":50.378787878787875},null,{"$f":"IF(C175=\"Consultant\",$C$25,IF(C175=\"Local Staff\",$C$27,$C$24))","v":140},{"$f":"IF(C165=\"Manhour\",IF(I175=\"\", H175*J175,I175*J175),0)","v":0},null,null,{"$f":"IF(C175=\"Consultant\",0,K175)","v":0},{"$f":"IF(C175=\"Consultant\",0,IF(I175=\"\",H175,I175))","v":0},{"$f":"IF(C175=\"Consultant\",K175,0)","v":0},{"$f":"IF(C175=\"Consultant\",IF(I175=\"\",H175,I175),0)","v":50.378787878787875},0]
[null,"Location Survey/Rev","Consultant","Moderate",{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D176,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$D$61","v":80},{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D176,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$E$61","v":1655},"/Mile",{"$f":"(E176+F176*$C$169/5280)*IF(C166=\"Rural\",'PE Hour Norms'!$E$59,1)","v":393.44696969696969},null,140,{"$f":"IF(C165=\"Manhour\",IF(I176=\"\", H176*J176,I176*J176),0)","v":0},null,null,0,0,0,393.44696969696969,0]
[null,"Bridge Survey","Consultant","Moderate",{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D177,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$D$62","v":0},{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D177,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$E$62","v":523},"/Bridge",{"$f":"E177+F177*$C$172","v":0},null,140,{"$f":"IF(C165=\"Manhour\",IF(I177=\"\", H177*J177,I177*J177),0)","v":0},null,null,0,0,0,0,0]
[null,"Base Survey Total",null,null,null,null,null,null,null,null,{"$f":"IF(C165=\"Manhour\",SUM(K175:K177),K174)","v":0},null,{"$f":"IF(K178>0,\"\",\"<-CHECK\")","v":"<-CHECK"},{"$f":"IF($C$165=\"Manhour\",SUM(N175:N177),N174)","v":0},{"$f":"IF($C$165=\"Manhour\",SUM(O175:O177),O174)","v":0},0,0,0]
[null,"Subsurface Utility","Consultant","Moderate",{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D179,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$D$63","v":75},{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D179,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$E$63","v":65},"/Mile",{"$f":"E179+F179*$C$170/5280","v":75},null,{"$f":"IF(C179=\"Consultant\",$C$25,IF(C179=\"Local Staff\",$C$27,$C$24))","v":140},{"$f":"IF(I179=\"\", H179*J179,I179*J179)","v":10500},null,null,{"$f":"IF(C179=\"Consultant\",0,K179)","v":0},{"$f":"IF(C179=\"Consultant\",0,IF(I179=\"\",H179,I179))","v":0},{"$f":"IF(C179=\"Consultant\",K179,0)","v":10500},{"$f":"IF(C179=\"Consultant\",IF(I179=\"\",H179,I179),0)","v":75},0]
[null,"RW Sheets","Consultant","Moderate",{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D180,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$D$64","v":25},{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D180,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$E$64","v":300},"/Mile",{"$f":"E180+F180*$C$17/5280","v":25},null,{"$f":"IF(C180=\"Consultant\",$C$26,IF(C180=\"Local Staff\",$C$27,$C$24))","v":165},4125,null,null,0,0,4125,25,0]
[null,"Test Holes","Consultant","Moderate",{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D181,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$D$65","v":10},{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D181,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$E$65","v":8},"/Hole",{"$f":"E181+F181*$C$171","v":10},null,{"$f":"IF(C181=\"Consultant\",$C$25,IF(C181=\"Local Staff\",$C$27,$C$24))","v":140},1400,null,null,{"$f":"IF(C181=\"Consultant\",0,K181)","v":0},{"$f":"IF(C181=\"Consultant\",0,IF(I181=\"\",H181,I181))","v":0},{"$f":"IF(C181=\"Consultant\",K181,0)","v":1400},{"$f":"IF(C181=\"Consultant\",IF(I181=\"\",H181,I181),0)","v":10},0]
[null,"RW/UT Staking","Consultant","Moderate",{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D182,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$D$66","v":0},{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D182,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$E$66","v":484},"/Mile",{"$f":"(E182+F182*$C$17/5280)*IF(C166=\"Rural\",'PE Hour Norms'!$E$59,1)","v":0},null,{"$f":"IF(C182=\"Consultant\",$C$25,IF(C182=\"Local Staff\",$C$27,$C$24))","v":140},0,null,null,0,0,0,0,0]
[null,"Misc. Cost #1",null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"K183","v":0}]
[null,"Misc. Cost #2",null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"K184","v":0}]
[null,"Remarks"]
[]
[]
[null,"ENVIRONMENTAL",null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(K190:K193)","v":0}]
[null,null,"Personnel","Level","Base Hrs","Hrs/Unit","Unit","Total Hrs","Override Hrs","Unit Price","Total Cost",null,null,"VDOT $","VDOT Hr","Consl $","Consl Hr","LS $"]
[null,"Environmental Costs","Estimate Provided By:",null,null,null,null,"Date of Estimate:",null,null,0,null,{"$f":"IF(K190>0,\"\",\"<-CHECK\")","v":"<-CHECK"},0,0,0,0,{"$f":"K190","v":0}]
[null,"ECP Sheets/Sketches","Consultant","Moderate",{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D191,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$D$69","v":0},{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D191,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$E$69","v":12},"/Mile",{"$f":"E191+F191*$C$17/5280","v":0},null,{"$f":"IF(C191=\"Consultant\",$C$26,IF(C191=\"Local Staff\",$C$27,$C$24))","v":165},{"$f":"IF(I191=\"\", H191*J191,I191*J191)","v":0},null,null,{"$f":"IF(C191=\"Consultant\",0,K191)","v":0},{"$f":"IF(C191=\"Consultant\",0,IF(I191=\"\",H191,I191))","v":0},{"$f":"IF(C191=\"Consultant\",K191,0)","v":0},{"$f":"IF(C191=\"Consultant\",IF(I191=\"\",H191,I191),0)","v":0},0]
[null,"Misc. Cost #1",null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"K192","v":0}]
[null,"Misc. Cost #2",null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"K193","v":0}]
[null,"Remarks"]
[]
[]
[null,"RIGHT OF WAY",null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(K200:K204)","v":14400}]
[null,"Railroad Impact?"]
[null,null,"Personnel","Level","Base Hrs","Hrs/Unit","Unit","Total Hrs","Override Hrs","Unit Price","Total Cost",null,null,"VDOT $","VDOT Hr","Consl $","Consl Hr","LS $"]
[null,"Right of Way","District","Moderate",{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D200,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$D$72","v":80},{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D200,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$E$72","v":60},"/Sheet",{"$f":"E200+F200*$C$18","v":80},null,{"$f":"IF(C200=\"Consultant\",$C$26,IF(C200=\"Local Staff\",$C$27,$C$24))","v":90},{"$f":"IF(I200=\"\", H200*J200,I200*J200)","v":7200},null,null,{"$f":"IF(C200=\"Consultant\",0,K200)","v":7200},{"$f":"IF(C200=\"Consultant\",0,IF(I200=\"\",H200,I200))","v":80},{"$f":"IF(C200=\"Consultant\",K200,0)","v":0},{"$f":"IF(C200=\"Consultant\",IF(I200=\"\",H200,I200),0)","v":0},0]
[null,"Utility Coordination","District","Moderate",{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D201,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$D$73","v":80},{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D201,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$E$73","v":60},"/Sheet",{"$f":"E201+F201*$C$18","v":80},null,{"$f":"IF(C201=\"Consultant\",$C$26,IF(C201=\"Local Staff\",$C$27,$C$24))","v":90},{"$f":"IF(I201=\"\", H201*J201,I201*J201)","v":7200},null,null,7200,{"$f":"IF(C201=\"Consultant\",0,IF(I201=\"\",H201,I201))","v":80},0,{"$f":"IF(C201=\"Consultant\",IF(I201=\"\",H201,I201),0)","v":0},0]
[null,"Railroad Review","Consultant","Moderate",{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D202,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$D$74","v":100},{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D202,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$E$74","v":30},"/Sheet",{"$f":"IF(C198=\"Yes\",E202+F202*$C$18,0)","v":0},null,165,{"$f":"IF(I202=\"\", H202*J202,I202*J202)","v":0},null,null,0,{"$f":"IF(C202=\"Consultant\",0,IF(I202=\"\",H202,I202))","v":0},0,{"$f":"IF(C202=\"Consultant\",IF(I202=\"\",H202,I202),0)","v":0},0]
[null,"Misc. Cost #1",null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"K203","v":0}]
[null,"Misc. Cost #2",null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"K204","v":0}]
[null,"Remarks"]
[]
[]
[null,"OTHER P.E. COSTS",null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(K210:K214)","v":0}]
[null,null,"Personnel","Level","Base Hrs","Hrs/Unit","Unit","Total Hrs","Override Hrs","Unit Price","Total Cost",null,null,"VDOT $","VDOT Hr","Consl $","Consl Hr","LS $"]
[null,"Landscape Design","Consultant","None",{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D210,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$D$77","v":0},{"$f":"IFERROR(VLOOKUP('PE Estimate Tool'!$D210,PE_ComplexModTbl,2,FALSE),0)*'PE Hour Norms'!$E$77","v":0},"/Mile",{"$f":"E210+F210*$C$17/5280","v":0},null,{"$f":"IF(C210=\"Consultant\",$C$26,IF(C210=\"Local Staff\",$C$27,$C$24))","v":165},{"$f":"IF(I210=\"\", H210*J210,I210*J210)","v":0},null,null,{"$f":"IF(C210=\"Consultant\",0,K210)","v":0},{"$f":"IF(C210=\"Consultant\",0,IF(I210=\"\",H210,I210))","v":0},{"$f":"IF(C210=\"Consultant\",K210,0)","v":0},{"$f":"IF(C210=\"Consultant\",IF(I210=\"\",H210,I210),0)","v":0},0]
[null,"Misc. Cost #1",null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"K211","v":0}]
[null,"Misc. Cost #2",null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"K212","v":0}]
[null,"Misc. Cost #3",null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"K213","v":0}]
[null,"Misc. Cost #4",null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"K214","v":0}]
[null,"Remarks"]
[]
[]
[null,"VDOT OVERSIGHT FOR LAP PROJECTS",null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(K219:K221)","v":100000},null,null,"VDOT $","VDOT Hr","Consl $","Consl Hr","LS $"]
[null,"VDOT PE Oversight","Estimate Provided By:",null,null,null,null,"Date of Estimate:",null,null,100000,null,{"$f":"IF(OR(NOT($C$11=\"Locality\"),K219>0),\"\",\"<-CHECK\")","v":""},0,0,0,0,{"$f":"K219","v":100000}]
[null,"Misc. Cost #1",null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"K220","v":0}]
[null,"Misc. Cost #2",null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"K221","v":0}]
[null,"Remarks"]

{"sheet":"PE % Check","index":15,"n_rows":65,"n_cols":9,"rows_kept":65,"cut":false,"hidden":true,"merged":[[1,1,1,2],[2,1,2,2],[3,1,3,2],[4,1,4,2],[14,1,14,2]]}
[]
[null,"CONCEPTUAL PE ESTIMATING TOOL",null,null,null,null,null,"CN Value","Percent PE"]
[null,"This tool can be used as an extra check to",null,null,null,null,null,0,0.75]
[null,"compare the PE estimate to typical PE costs",null,null,null,null,null,200000,0.75]
[null,"relative to the construction estimate.",null,null,null,null,null,300000,0.57999999999999996]
[null,null,null,null,null,null,null,400000,0.5]
[null,"Total CN Estimate",5000000,null,null,null,null,500000,0.45]
[null,null,null,null,null,null,null,600000,0.42]
[null,"Estimated PE %",{"$f":"VLOOKUP(C7,H3:I65,2)","v":0.19},null,null,null,null,700000,0.39]
[null,"Typical PE Cost*",{"$f":"C9*C7","v":950000},null,null,null,null,800000,0.38]
[null,null,null,null,null,null,null,900000,0.36]
[null,"PE Estimate Tool",{"$f":"'PE Estimate Tool'!K33","v":354775},null,null,null,null,1000000,0.35]
[null,"Variance",{"$f":"(C12-C10)/C10","v":-0.62655263157894736},null,null,null,null,1250000,0.31]
[null,null,null,null,null,null,null,1500000,0.28000000000000003]
[null,"*Values may be low for recent projects",null,null,null,null,null,1750000,0.26]
[null,null,null,null,null,null,null,2000000,0.25]
[null,null,null,null,null,null,null,2250000,0.24]
[null,null,null,null,null,null,null,2500000,0.23]
[null,null,null,null,null,null,null,2750000,0.22]
[null,null,null,null,null,null,null,3000000,0.22]
[null,null,null,null,null,null,null,3250000,0.21]
[null,null,null,null,null,null,null,3500000,0.21]
[null,null,null,null,null,null,null,3750000,0.2]
[null,null,null,null,null,null,null,4000000,0.2]
[null,null,null,null,null,null,null,4250000,0.2]
[null,null,null,null,null,null,null,4500000,0.19]
[null,null,null,null,null,null,null,4750000,0.19]
[null,null,null,null,null,null,null,5000000,0.19]
[null,null,null,null,null,null,null,5500000,0.19]
[null,null,null,null,null,null,null,6000000,0.18]
[null,null,null,null,null,null,null,6500000,0.18]
[null,null,null,null,null,null,null,7000000,0.18]
[null,null,null,null,null,null,null,7500000,0.18]
[null,null,null,null,null,null,null,8000000,0.18]
[null,null,null,null,null,null,null,8500000,0.17]
[null,null,null,null,null,null,null,9000000,0.17]
[null,null,null,null,null,null,null,9500000,0.17]
[null,null,null,null,null,null,null,10000000,0.17]
[null,null,null,null,null,null,null,11000000,0.17]
[null,null,null,null,null,null,null,12000000,0.16]
[null,null,null,null,null,null,null,13000000,0.16]
[null,null,null,null,null,null,null,14000000,0.16]
[null,null,null,null,null,null,null,15000000,0.15]
[null,null,null,null,null,null,null,16000000,0.15]
[null,null,null,null,null,null,null,17000000,0.15]
[null,null,null,null,null,null,null,18000000,0.15]
[null,null,null,null,null,null,null,19000000,0.15]
[null,null,null,null,null,null,null,20000000,0.15]
[null,null,null,null,null,null,null,21000000,0.14000000000000001]
[null,null,null,null,null,null,null,22000000,0.14000000000000001]
[null,null,null,null,null,null,null,23000000,0.14000000000000001]
[null,null,null,null,null,null,null,24000000,0.14000000000000001]
[null,null,null,null,null,null,null,25000000,0.14000000000000001]
[null,null,null,null,null,null,null,26000000,0.14000000000000001]
[null,null,null,null,null,null,null,27000000,0.14000000000000001]
[null,null,null,null,null,null,null,28000000,0.14000000000000001]
[null,null,null,null,null,null,null,29000000,0.14000000000000001]
[null,null,null,null,null,null,null,30000000,0.14000000000000001]
[null,null,null,null,null,null,null,40000000,0.13]
[null,null,null,null,null,null,null,50000000,0.13]
[null,null,null,null,null,null,null,60000000,0.13]
[null,null,null,null,null,null,null,70000000,0.13]
[null,null,null,null,null,null,null,80000000,0.13]
[null,null,null,null,null,null,null,90000000,0.13]
[null,null,null,null,null,null,null,100000000,0.13]

{"sheet":"PE Form Data","index":16,"n_rows":12,"n_cols":12,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
["✓","✓","Yes","Tier 1","Consultant","Urban",2023,"VDOT","N/A or Done","1\"=25'","Lump Sum","Show"]
["N/A","✘","No","Tier 2","District","Rural",2024,"Locality","Interstate IAR","1\"=50'","Manhour","Hide"]
["✘",null,null,null,"Central Office",null,2025,null,"Interst. OSAR"]
[null,null,null,null,"Local Staff",null,2026,null,"Other IAR"]
[null,null,null,null,null,null,2027,null,"Other OSAR"]
[null,null,null,null,null,null,2028]
[null,null,null,null,null,null,2029]
[null,null,null,null,null,null,2030]
[null,null,null,null,null,null,2031]
[null,null,null,null,null,null,2032]
[null,null,null,null,null,null,2033]
[null,null,null,null,null,null,2034]

{"sheet":"PE Hour Norms","index":17,"n_rows":77,"n_cols":10,"rows_kept":77,"cut":false,"hidden":false,"merged":[[8,6,8,7],[8,8,8,9],[0,1,1,3],[2,1,2,3],[3,1,3,3],[4,1,4,3],[8,3,8,4],[33,3,33,4],[33,6,33,7],[33,8,33,9],[18,6,18,7],[36,3,36,4],[36,6,36,7],[36,8,36,9],[18,3,18,4],[18,8,18,9],[24,3,24,4],[24,6,24,7],[24,8,24,9],[46,3,46,4],[46,6,46,7],[46,8,46,9],[52,3,52,4],[52,6,52,7],[52,8,52,9],[56,3,56,4],[56,6,56,7],[56,8,56,9],[74,3,74,4],[74,6,74,7],[74,8,74,9],[66,3,66,4],[66,6,66,7],[66,8,66,9],[69,3,69,4],[69,6,69,7],[69,8,69,9]]}
[null,"P.E. Manhour Norms",null,null,null,{"$f":"'PE Estimate Tool'!K9","v":0}]
[]
[null,"Statewide Norms + Culpeper Projects",null,null,null,"Design Complexity Multipliers:"]
[null,"Updated 6/6/2023",null,null,null,"Simple",0.75]
[null,null,null,null,null,"Moderate",1]
[null,null,null,null,null,"Complex",{"$f":"4/3","v":1.3333333333333333}]
[null,null,null,null,null,"None",0]
[]
[null,"PROJECT MANAGEMENT",null,"Moderate Level",null,null,"Simple Level",null,"Complex Level"]
[null,"Description","Units","Base Hours","Hrs/Unit","Source","Hrs/Unit","Hrs/Unit","Hrs/Unit","Hrs/Unit"]
[null,"Project Management","HR/Mile",225,450,"Unverified- Approx 15% of Road Norms",{"$f":"D11*$G$4","v":168.75},{"$f":"E11*$G$4","v":337.5},{"$f":"D11*$G$6","v":300},{"$f":"E11*$G$6","v":600}]
[null,"Public Meetings","$/Mtg",null,2500,"Conservative estimate for advertising",0,1875,0,3333.333333333333]
[null,"Construction Division review","HR/Sheet",60,15,"Compared with Culpeper 2019 Projects",45,11.25,80,20]
[null,"Proposal Development",null,null,null,"Unavailable- included in Proj Mgmt"]
[null,"Programming","HR/Sheet",100,0,"Culpeper 2018 expenditures",75,0,133.33333333333331,0]
[null,"V.E. Study","HR/Proj",240,0,"Based on estimated meeting hours",180,0,320,0]
[null,"Central Office Review (Tier 2)","HR/Sheet",60,15,"Unverified- similar tasks",45,11.25,80,20]
[null,"Innovative Intersection Review","HR/Sheet",80,0,"Unverified- similar tasks",{"$f":"D18*$G$4","v":60},{"$f":"E18*$G$4","v":0},{"$f":"D18*$G$6","v":106.66666666666666},{"$f":"E18*$G$6","v":0}]
[null,"ROADWAY",null,"Moderate Level",null,null,"Simple Level",null,"Complex Level"]
[null,"Description","Units","Base Hours","Hrs/Unit","Source","Hrs/Unit","Hrs/Unit","Hrs/Unit","Hrs/Unit"]
[null,"Rural Roadway Plan Design","HR/Mile",800,2100,"2013 L&D Manpower Norms (50 sc? not used)",{"$f":"D21*$G$4","v":600},1575,{"$f":"D21*$G$6","v":1066.6666666666665},2800]
[null,"Urban Roadway Plan Design","HR/Mile",850,2900,"2013 L&D Manpower Norms",{"$f":"D22*$G$4","v":637.5},{"$f":"E22*$G$4","v":2175},{"$f":"D22*$G$6","v":1133.3333333333333},{"$f":"E22*$G$6","v":3866.6666666666665}]
[null,"TMP Plan Design","HR/Mile",24,430,"2013 L&D Manpower Norms (Urban)",18,322.5,32,573.33333333333326]
[null,"Independent Road Plan Review","HR/Sheet",null,0.2,"2022 Culpeper project",0,0.15000000000000002,0,0.26666666666666666]
[null,"HYDRAULICS",null,"Moderate Level",null,null,"Simple Level",null,"Complex Level"]
[null,"Description","Units","Base Hours","Hrs/Unit","Source","Hrs/Unit","Hrs/Unit","Hrs/Unit","Hrs/Unit"]
[null,"Rural Drainage Design","HR/Mile",{"$f":"104*1.5","v":156},{"$f":"613*1.5","v":919.5},"2013 L&D Norms + 50% (recent Culp proj's)",{"$f":"D27*$G$4","v":117},{"$f":"E27*$G$4","v":689.625},{"$f":"D27*$G$6","v":208},{"$f":"E27*$G$6","v":1226}]
[null,"Urban Drainage Design","HR/Mile",{"$f":"104*1.5","v":156},{"$f":"794*1.5","v":1191},"2013 L&D Norms + 50% (recent Culp proj's)",{"$f":"D28*$G$4","v":117},{"$f":"E28*$G$4","v":893.25},{"$f":"D28*$G$6","v":208},{"$f":"E28*$G$6","v":1588}]
[null,"E&SC Design","HR/Sheet",{"$f":"40*1.5","v":60},{"$f":"40*1.5","v":60},"2013 L&D Norms for 2 Phase + 40 hrs SWPPP",{"$f":"D29*$G$4","v":45},45,{"$f":"D29*$G$6","v":80},80]
[null,"SWM Design","HR/BMP",0,{"$f":"160*1.5","v":240},"2013 L&D Norms + 50% (recent Culp proj's)",0,180,0,320]
[null,"Bridge H&HA","HR/Bridge",0,{"$f":"250*1.5","v":375},"2013 L&D Norms + 50% (recent Culp proj's)",0,281.25,0,500]
[null,"River Mechanics","HR/Proj",{"$f":"225*1.5","v":337.5},0,"2013 L&D Norms + 50% (recent Culp proj's)",253.125,0,450,0]
[null,"Independent Hydraulics Review","% HRs",null,0.25,"2013 L&D Manpower Norms",0,0.1875,0,0.33333333333333331]
[null,"UTILITIES",null,"Moderate Level",null,null,"Simple Level",null,"Complex Level"]
[null,"Description","Units","Base Hours","Hrs/Unit","Source","Hrs/Unit","Hrs/Unit","Hrs/Unit","Hrs/Unit"]
[null,"Utility Design","HR/Sheet",0,40,"2013 L&D Manpower Norms",{"$f":"D36*$G$4","v":0},{"$f":"E36*$G$4","v":30},{"$f":"D36*$G$6","v":0},{"$f":"E36*$G$6","v":53.333333333333329}]
[null,"TRAFFIC",null,"Moderate Level",null,null,"Simple Level",null,"Complex Level"]
[null,"Description","Units","Base Hours","Hrs/Unit","Source","Hrs/Unit","Hrs/Unit","Hrs/Unit","Hrs/Unit"]
[null,"Sign/PM Plans","HR/Sheet",100,50,"2013 L&D Manpower Norms",{"$f":"D39*$G$4","v":75},37.5,{"$f":"D39*$G$6","v":133.33333333333331},66.666666666666657]
[null,"Signal Plans","HR/Signal",95,180,"2013 L&D Manpower Norms",71.25,135,126.66666666666666,240]
[null,"Lighting Plans","HR/Sheet",135,40,"2013 L&D Manpower Norms",101.25,30,180,53.333333333333329]
[null,"ITS Plans","HR/Sheet",50,27,"2013 L&D Manpower Norms",37.5,20.25,66.666666666666657,36]
[null,"Full Traffic Study","HR/Intx",25,75,"Culpeper 2023 contracts (study updates)",18.75,56.25,33.333333333333329,100]
[null,"Update Traffic Study","HR/Intx",25,75,"Same as full study unless in-house",18.75,56.25,33.333333333333329,100]
[null,"IJR/IMR","HR/Intx",180,740,"Culpeper 2023 Interstate Minor Rd Mod.",135,555,240,986.66666666666663]
[null,"Traffic Eng. Review","HR/Sheet",60,15,"Compared with Culpeper 2019 Projects",45,11.25,80,20]
[null,"STRUCTURES/BRIDGES",null,"Moderate Level",null,null,"Simple Level",null,"Complex Level"]
[null,"Description","Units","Base Hours","Hrs/Unit","Source","Hrs/Unit","Hrs/Unit","Hrs/Unit","Hrs/Unit"]
[null,"Bridge Plan Design","HR/SF",null,null,"Unavailable- use Bridge PCES",{"$f":"D49*$G$4","v":0},0,{"$f":"D49*$G$6","v":0},0]
[null,"Retaining Wall Plan Design","HR/Mile",200,300,"Est. from 2022 Culpeper Contract",150,225,266.66666666666663,400]
[null,"Noise Wall Plan Design","HR/Mile",200,300,"Unverified- similar tasks",150,225,266.66666666666663,400]
[null,"Independent Bridge Review","HR/Bridge",0,60,"Culpeper rough estimate",0,45,0,80]
[null,"MATERIALS/GEOTECH",null,"Moderate Level",null,null,"Simple Level",null,"Complex Level"]
[null,"Description","Units","Base Hours","Hrs/Unit","Source","Hrs/Unit","Hrs/Unit","Hrs/Unit","Hrs/Unit"]
[null,"Materials Engineering/Review","HR/Sheet",60,15,"Compared with Culpeper 2019 Projects",{"$f":"D55*$G$4","v":45},{"$f":"E55*$G$4","v":11.25},{"$f":"D55*$G$6","v":80},{"$f":"E55*$G$6","v":20}]
[null,"Soil Investigation/Borings","HR/Boring",110,10,"Est. from Culpeper 2022 contracts",{"$f":"D56*$G$4","v":82.5},{"$f":"E56*$G$4","v":7.5},{"$f":"D56*$G$6","v":146.66666666666666},{"$f":"E56*$G$6","v":13.333333333333332}]
[null,"SURVEY",null,"Moderate Level",null,null,"Simple Level",null,"Complex Level"]
[null,"Description","Units","Base Hours","Hrs/Unit","Source","Hrs/Unit","Hrs/Unit","Hrs/Unit","Hrs/Unit"]
[null,"Rural Multiplier","% HRs",null,0.85,"Approx. from 2013 L&D Manpower Norms",{"$f":"D59*$G$4","v":0},{"$f":"E59*$G$4","v":0.63749999999999996},{"$f":"D59*$G$6","v":0},{"$f":"E59*$G$6","v":1.1333333333333333}]
[null,"Photogrammetry","HR/Mile",0,266,"2013 L&D Manpower Norms (Urban)",{"$f":"D60*$G$4","v":0},199.5,{"$f":"D60*$G$6","v":0},354.66666666666663]
[null,"Location Survey, Review","HR/Mile",80,1655,"2013 L&D Manpower Norms (Urban)",60,1241.25,106.66666666666666,2206.6666666666665]
[null,"Bridge Survey","HR/Bridge",0,523,"2013 L&D Manpower Norms (Urban)",{"$f":"D62*$G$4","v":0},{"$f":"E62*$G$4","v":392.25},{"$f":"D62*$G$6","v":0},{"$f":"E62*$G$6","v":697.33333333333326}]
[null,"Utility Survey","HR/Mile",75,65,"From 2018/22 Culpeper contracts (per line)",56.25,48.75,100,86.666666666666657]
[null,"RW Sheets","HR/Mile",25,300,"From Culpeper estimates, adj. 2013 norms",18.75,225,33.333333333333329,400]
[null,"Test Pits","HR/Hole",10,8,"Est. from 2018/2022 Culpeper contracts",7.5,6,13.333333333333332,10.666666666666666]
[null,"R/W & Utilities Staking","HR/Mile",0,484,"2013 L&D Manpower Norms (Urban)",0,363,0,645.33333333333326]
[null,"ENVIRONMENTAL",null,"Moderate Level",null,null,"Simple Level",null,"Complex Level"]
[null,"Description","Units","Base Hours","Hrs/Unit","Source","Hrs/Unit","Hrs/Unit","Hrs/Unit","Hrs/Unit"]
[null,"ECP Sheets & Permit Sketches","HR/Sheet",0,12,"2023 Culpeper Contracts",{"$f":"D69*$G$4","v":0},{"$f":"E69*$G$4","v":9},{"$f":"D69*$G$6","v":0},{"$f":"E69*$G$6","v":16}]
[null,"RIGHT OF WAY",null,"Moderate Level",null,null,"Simple Level",null,"Complex Level"]
[null,"Description","Units","Base Hours","Hrs/Unit","Source","Hrs/Unit","Hrs/Unit","Hrs/Unit","Hrs/Unit"]
[null,"Right of Way Coordination & Review","HR/Sheet",80,60,"Compared with Culpeper 2019 Projects",{"$f":"D72*$G$4","v":60},45,{"$f":"D72*$G$6","v":106.66666666666666},80]
[null,"Utility Coordination & Review","HR/Sheet",80,60,"Compared with Culpeper 2019 Projects",60,45,106.66666666666666,80]
[null,"Railroad Coordination & Review","HR/Sheet",100,30,"Compared with Culpeper 2019 Project",75,22.5,133.33333333333331,40]
[null,"OTHER",null,"Moderate Level",null,null,"Simple Level",null,"Complex Level"]
[null,"Description","Units","Base Hours","Hrs/Unit","Source","Hrs/Unit","Hrs/Unit","Hrs/Unit","Hrs/Unit"]
[null,"Landscaping Plan Design","HR/Mile",60,325,"2018 Culp Contract / 2013 Norm Avg for 1 mi",{"$f":"D77*$G$4","v":45},{"$f":"E77*$G$4","v":243.75},{"$f":"D77*$G$6","v":80},{"$f":"E77*$G$6","v":433.33333333333331}]