{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Pavement Design","MAP_HMAMixTemp","MAP_LSCD","MAP_LSCD_RUBB","LifeCycleCost","Variables","REHAB_JPCP","REHAB_CRCP","REHAB_HMA01","REHAB_HMA02","PDFSheets","MacroNames"],"not_rendered":{"charts":4,"images":7,"macros":1,"external_links":1,"defined_names":336,"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":"Pavement Design","index":0,"n_rows":77,"n_cols":24,"rows_kept":77,"cut":false,"hidden":false,"merged":[[2,4,2,10],[3,4,3,10],[46,18,46,20],[7,4,7,5],[62,3,62,4],[62,5,62,6],[48,1,48,11],[32,6,32,11],[8,5,8,7],[18,4,18,5],[18,9,18,10],[40,7,44,9]]}
[null,"BDE 5401 Template (Rev. 09/05/2013)",null,null,"IDOT MECHANISTIC PAVEMENT DESIGN",null,null,null,null,"Printed: ",{"$f":"NOW()","v":"2017-05-04T11:05:27.110"},null,null,"If cell comments are not visible, click Office Button / Excel Options / Advanced / Display / Indicators only, and comments on hover."]
[null,null,null,null,"PROJECT AND TRAFFIC INPUTS",null,null,"(Enter Data in Gray Shaded Cells)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(NumberOfLanes=\"1 Lane Ramp\",\"I\",IF(OR(NumberOfLanes=\"4\",NumberOfLanes=\"6 or more\"),\"I\",IF(AND(NumberOfLanes=\"2 or 3\",FutureFourLanes=\"Yes\"),\"I\",IF(AND(NumberOfLanes=\"2 or 3\",FutureFourLanes=\"No\",OneWayStreet=\"No\"),VLOOKUP(ADT,TwoOrThreeLaneClassTable,3,TRUE),IF(AND(NumberOfLanes=\"2 or 3\",FutureFourLanes=\"No\",OneWayStreet=\"Yes\"),VLOOKUP(ADT,OneWayStreetClassTable,3,TRUE),\"ERROR\")))))","v":"I"},null,"4"]
[null,"Route:",null,"Comments:"]
[null,"Section:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-"]
[null,"County:",null,"Design Date:",null,null,"<-- BY",null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-"]
[null,"Location:",null,"Modify Date:",null,null,"<-- BY","ADT","Year",null,null,null,null,null,null,"BDE Chapter 53 - Pavement Rehabilitation"]
[null,null,null,null,null,null,"Current:",null,null,null,null,null,null,null,null,"BDE Chapter 54 - Pavement Design",null,null,{"$f":"PVpercent*ADT","v":0},{"$f":"1-SUpercent-MUpercent","v":1},null,{"$f":"PV/ADT","v":{"$error":"#DIV/0!"}}]
[null,"Facility Type","Interstate or Freeway",null,{"$f":"IF(NumberOfLanes=\"1 Lane Ramp\",\"** Ramp Design Fig. 54-1.B **\",\"\")","v":""},null,"Future:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUpercent*ADT","v":0},null,null,{"$f":"SU/ADT","v":{"$error":"#DIV/0!"}}]
[null,null,"# of Lanes =","4",{"$f":"IF(NumberOfLanes=\"1 Lane Ramp\",\"Crossroad?\",\"\")","v":""},"Interstate or Freeway",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MUpercent*ADT","v":0},null,null,{"$f":"MU/ADT","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(NumberOfLanes=\"2 or 3\",\"Part of future 4 lanes or more ?\",\"\")","v":""},"No",{"$f":"IF(NumberOfLanes=\"1 Lane Ramp\",\"# of Lanes =\",\"\")","v":""},"4",null,"Structural Design Traffic",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(CurrentADT=FutureADT,CurrentYear=FutureYear),FutureADT,CurrentADT+(FutureADT-CurrentADT)*(DesignYear-CurrentYear)/(FutureYear-CurrentYear))","v":0},null,{"$f":"PV+SU+MU","v":0}]
[null,null,{"$f":"IF(AND(NumberOfLanes=\"2 or 3\",FutureFourLanes=\"No\"),\"One Way Street ?\",\"\")","v":""},"No",{"$f":"IF(AND(NumberOfLanes=\"1 Lane Ramp\",CrossroadNumberOfLanes=\"6 or more\"),\"Rural or Urban?\",\"\")","v":""},"Rural","Minimum","Actual","Actual %of","% of  ADT in"]
[null,null,"Road Class:",{"$f":"IF(NumberOfLanes=\"1 Lane Ramp\",\"I\",IF(OR(NumberOfLanes=\"4\",NumberOfLanes=\"6 or more\"),\"I\",IF(AND(NumberOfLanes=\"2 or 3\",FutureFourLanes=\"Yes\"),\"I\",IF(AND(NumberOfLanes=\"2 or 3\",FutureFourLanes=\"No\",OneWayStreet=\"No\"),VLOOKUP(ADT,TwoOrThreeLaneClassTable,3,TRUE),IF(AND(NumberOfLanes=\"2 or 3\",FutureFourLanes=\"No\",OneWayStreet=\"Yes\"),VLOOKUP(ADT,OneWayStreetClassTable,3,TRUE),\"ERROR\")))))","v":"I"},null,{"$f":"IF(CrossroadType=\"Interstate or Freeway\",\"I\",\"II\")","v":"I"},"ADT","ADT","Total ADT","Design Lane",null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(NumberOfLanes,ADTInDesignLaneTable,IF(AND(NumberOfLanes=\"6 or more\",RuralUrban=\"Urban\"),5,2))","v":0.32}]
[null,null,{"$f":"IF(AND(NumberOfLanes=\"6 or more\",ISTEXT(NumberOfLanes)),\"Rural or Urban ?\",\"\")","v":""},"Urban",null,"PV =",{"$f":"IF(NumberOfLanes=\"1 Lane Ramp\",VLOOKUP(CrossroadType,MinimumADTTable,2,FALSE),VLOOKUP(FacilityType,MinimumADTTable,2,FALSE))","v":0},{"$f":"PVpercent*ADT","v":0},{"$f":"1-SUpercent-MUpercent","v":1},"P =",{"$f":"VLOOKUP(NumberOfLanes,ADTInDesignLaneTable,IF(AND(NumberOfLanes=\"6 or more\",RuralUrban=\"Urban\"),5,2))","v":0.32},null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(NumberOfLanes,ADTInDesignLaneTable,IF(AND(NumberOfLanes=\"6 or more\",RuralUrban=\"Urban\"),6,3))","v":0.45}]
[null,null,"Subgrade Support Rating (SSR): ","Poor",null,"SU =",{"$f":"IF(NumberOfLanes=\"1 Lane Ramp\",VLOOKUP(CrossroadType,MinimumADTTable,3,FALSE),VLOOKUP(FacilityType,MinimumADTTable,3,FALSE))","v":500},{"$f":"SUpercent*ADT","v":0},null,"S =",{"$f":"VLOOKUP(NumberOfLanes,ADTInDesignLaneTable,IF(AND(NumberOfLanes=\"6 or more\",RuralUrban=\"Urban\"),6,3))","v":0.45},null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(NumberOfLanes,ADTInDesignLaneTable,IF(AND(NumberOfLanes=\"6 or more\",RuralUrban=\"Urban\"),7,4))","v":0.45}]
[null,null,"Construction Year: ",2013,null,"MU =",{"$f":"IF(NumberOfLanes=\"1 Lane Ramp\",VLOOKUP(CrossroadType,MinimumADTTable,4,FALSE),VLOOKUP(FacilityType,MinimumADTTable,4,FALSE))","v":1500},{"$f":"MUpercent*ADT","v":0},null,"M =",{"$f":"VLOOKUP(NumberOfLanes,ADTInDesignLaneTable,IF(AND(NumberOfLanes=\"6 or more\",RuralUrban=\"Urban\"),7,4))","v":0.45}]
[null,null,"Design Period (DP) =",20,"years",null,"Struct. Design ADT =",{"$f":"IF(AND(CurrentADT=FutureADT,CurrentYear=FutureYear),FutureADT,CurrentADT+(FutureADT-CurrentADT)*(DesignYear-CurrentYear)/(FutureYear-CurrentYear))","v":0},{"$f":"ConstructionYear+DP/2","v":2023},null,null,null,null,null,null,null,null,null,"SSR Number","TiedUntied Number"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Blank=0, Poor=1, Fair=2, Granular=3)","(Blank=0, Untied=1, Tied=2)"]
[null,null,null,null,null,"TRAFFIC FACTOR CALCULATION",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(SSRText),0,IF(SSRText=\"Poor\",1,IF(SSRText=\"Fair\",2,IF(SSRText=\"Granular\",3,\"ERROR\"))))","v":1},{"$f":"IF(ISBLANK(TiedUntiedText),0,IF(TiedUntiedText=\"Untied\",1,IF(TiedUntiedText=\"Tied\",2)))","v":2}]
[null,null,null,"FLEXIBLE PAVEMENT",{"$f":"IF(NumberOfLanes=\"1 Lane Ramp\",\"RAMP DESIGN MIN\",\"\")","v":""},null,null,null,"RIGID PAVEMENT",{"$f":"IF(NumberOfLanes=\"1 Lane Ramp\",\"RAMP DESIGN MIN\",\"\")","v":""}]
[null,null,"Cpv =",0.15,0.15,{"$f":"IF(CrossroadType=\"Unmarked State Route\",0.5,VLOOKUP(CrossroadNumberOfLanes,ADTInDesignLaneTable,IF(AND(CrossroadNumberOfLanes=\"6 or more\",CrossroadRuralUrban=\"Urban\"),5,2)))","v":0.32},null,"Cpv =",0.15,0.15,{"$f":"IF(CrossroadType=\"Unmarked State Route\",0.5,VLOOKUP(CrossroadNumberOfLanes,ADTInDesignLaneTable,IF(AND(CrossroadNumberOfLanes=\"6 or more\",CrossroadRuralUrban=\"Urban\"),5,2)))","v":0.32},null,null,null,null,null,null,null,0.15,0.15]
[null,null,"Csu =",{"$f":"VLOOKUP(RoadClass,ESALCoefficientsTable,4,FALSE)","v":132.5},{"$f":"VLOOKUP(RampRoadClass,ESALCoefficientsTable,4,FALSE)","v":132.5},{"$f":"IF(CrossroadType=\"Unmarked State Route\",0.5,VLOOKUP(CrossroadNumberOfLanes,ADTInDesignLaneTable,IF(AND(CrossroadNumberOfLanes=\"6 or more\",CrossroadRuralUrban=\"Urban\"),6,3)))","v":0.45},null,"Csu =",{"$f":"VLOOKUP(RoadClass,ESALCoefficientsTable,2,FALSE)","v":143.81},{"$f":"VLOOKUP(RampRoadClass,ESALCoefficientsTable,2,FALSE)","v":143.81},{"$f":"IF(CrossroadType=\"Unmarked State Route\",0.5,VLOOKUP(CrossroadNumberOfLanes,ADTInDesignLaneTable,IF(AND(CrossroadNumberOfLanes=\"6 or more\",CrossroadRuralUrban=\"Urban\"),6,3)))","v":0.45},null,null,null,null,null,null,null,{"$f":"VLOOKUP(RoadClass,ESALCoefficientsTable,4,FALSE)","v":132.5},{"$f":"VLOOKUP(RoadClass,ESALCoefficientsTable,2,FALSE)","v":143.81}]
[null,null,"Cmu =",{"$f":"VLOOKUP(RoadClass,ESALCoefficientsTable,5,FALSE)","v":482.53},{"$f":"VLOOKUP(RampRoadClass,ESALCoefficientsTable,5,FALSE)","v":482.53},{"$f":"IF(CrossroadType=\"Unmarked State Route\",0.5,VLOOKUP(CrossroadNumberOfLanes,ADTInDesignLaneTable,IF(AND(CrossroadNumberOfLanes=\"6 or more\",CrossroadRuralUrban=\"Urban\"),7,4)))","v":0.45},null,"Cmu =",{"$f":"VLOOKUP(RoadClass,ESALCoefficientsTable,3,FALSE)","v":696.42},{"$f":"VLOOKUP(RampRoadClass,ESALCoefficientsTable,3,FALSE)","v":696.42},{"$f":"IF(CrossroadType=\"Unmarked State Route\",0.5,VLOOKUP(CrossroadNumberOfLanes,ADTInDesignLaneTable,IF(AND(CrossroadNumberOfLanes=\"6 or more\",CrossroadRuralUrban=\"Urban\"),7,4)))","v":0.45},null,null,null,null,null,null,null,{"$f":"VLOOKUP(RoadClass,ESALCoefficientsTable,5,FALSE)","v":482.53},{"$f":"VLOOKUP(RoadClass,ESALCoefficientsTable,3,FALSE)","v":696.42}]
[null,null,"TF flexible (Actual) =",{"$f":"DP/1000000*((CpvFLEXIBLE*P*PV)+(CsuFLEXIBLE*S*SU)+(CmuFLEXIBLE*M*MU))","v":0},"(Actual ADT)",{"$f":"DP/1000000*((RampCpvFLEXIBLE*Ramp_P*PVmin)+(RampCsuFLEXIBLE*Ramp_S*SUmin)+(RampCmuFLEXIBLE*Ramp_M*MUmin))","v":7.110405000000001},null,"TF rigid (Actual) =",{"$f":"DP/1000000*((CpvRIGID*P*PV)+(CsuRIGID*S*SU)+(CmuRIGID*M*MU))","v":0},"(Actual ADT)",{"$f":"DP/1000000*((RampCpvRIGID*Ramp_P*PVmin)+(RampCsuRIGID*Ramp_S*SUmin)+(RampCmuRIGID*Ramp_M*MUmin))","v":10.048815000000001},null,null,null,null,null,null,null,{"$f":"DP/1000000*((CpvFLEXIBLE*P*PV)+(CsuFLEXIBLE*S*SU)+(CmuFLEXIBLE*M*MU))","v":0},{"$f":"DP/1000000*((CpvRIGID*P*PV)+(CsuRIGID*S*SU)+(CmuRIGID*M*MU))","v":0}]
[null,null,"TF flexible (Min) =",{"$f":"IF(NumberOfLanes=\"1 Lane Ramp\",RampTFflexibleMin,IF(AND(ISNUMBER(PVmin),ISNUMBER(SUmin),ISNUMBER(MUmin)),DP/1000000*((CpvFLEXIBLE*P*PVmin)+(CsuFLEXIBLE*S*SUmin)+(CmuFLEXIBLE*M*MUmin)),\"No Min\"))","v":7.110405000000001},"(Min ADT Fig. 54-2.C)",null,null,"TF rigid (Min) =",{"$f":"IF(NumberOfLanes=\"1 Lane Ramp\",RampTFrigidMin,IF(AND(ISNUMBER(PVmin),ISNUMBER(SUmin),ISNUMBER(MUmin)),DP/1000000*((CpvRIGID*P*PVmin)+(CsuRIGID*S*SUmin)+(CmuRIGID*M*MUmin)),\"No Min\"))","v":10.048815000000001},"(Min ADT Fig. 54-2.C)",null,null,null,null,null,null,null,null,{"$f":"IF(NumberOfLanes=\"1 Lane Ramp\",RampTFflexibleMin,IF(AND(ISNUMBER(PVmin),ISNUMBER(SUmin),ISNUMBER(MUmin)),DP/1000000*((CpvFLEXIBLE*P*PVmin)+(CsuFLEXIBLE*S*SUmin)+(CmuFLEXIBLE*M*MUmin)),\"No Min\"))","v":7.110405000000001},{"$f":"IF(NumberOfLanes=\"1 Lane Ramp\",RampTFrigidMin,IF(AND(ISNUMBER(PVmin),ISNUMBER(SUmin),ISNUMBER(MUmin)),DP/1000000*((CpvRIGID*P*PVmin)+(CsuRIGID*S*SUmin)+(CmuRIGID*M*MUmin)),\"No Min\"))","v":10.048815000000001}]
[]
[]
[null,"NEW CONSTRUCTION / RECONSTRUCTION PAVEMENT DESIGN CALCULATIONS"]
[null,null,null,"Full-Depth HMA Pavement",null,null,null,null,"JPC Pavement"]
[null,null,"Use TF flexible =",{"$f":"IF(TFflexibleMin=\"No Min\",MAX(TFflexibleActual,0.5),MAX(TFflexibleActual,TFflexibleMin,0.5))","v":7.110405000000001},{"$f":"IF(TFflexible=0.5,\"Per BDE 54-5.01(i)-1g\",\"\")","v":""},null,null,"Use TF rigid =",{"$f":"IF(TFrigidMin=\"No Min\",TFrigidActual,MAX(TFrigidActual,TFrigidMin))","v":10.048815000000001},null,{"$f":"IF(OR(ISBLANK(FacilityType),AND(FacilityType=\"Unmarked State Route\",ADT<750),ISBLANK(NumberOfLanes),ISBLANK(RoadClass),AND(NumberOfLanes=\"6 or more\",ISBLANK(RuralUrban)),ISBLANK(SSRText),ISBLANK(ConstructionYear),ISBLANK(DP),ISBLANK(ADT),ISBLANK(SUpercent),ISBLANK(MUpercent),ISBLANK(P),ISBLANK(S),ISBLANK(M),ISBLANK(TiedUntiedText)),999,IF(OR(TFrigid<0,TFrigid>100),\"Off Chart\",RIGID_LaGrange(TFrigid,SSRText,TiedUntiedText)))","v":999},null,null,null,null,null,null,null,{"$f":"IF(TFflexibleMin=\"No Min\",MAX(TFflexibleActual,0.5),MAX(TFflexibleActual,TFflexibleMin,0.5))","v":7.110405000000001},{"$f":"IF(TFrigidMin=\"No Min\",TFrigidActual,MAX(TFrigidActual,TFrigidMin))","v":10.048815000000001}]
[null,null,"PG Grade Lower Binder Lifts =","PG 64-22","(Fig. 53-4.R)",null,null,"Edge Support =","Tied","Shoulder or C.&G."]
[null,null,"HMA Mixture Temp. =",null,"deg. F  (Fig. 54-5.C)",null,null,"Rigid Pavt Thick. =",{"$f":"IF(TFrigid>100,\"Off Chart\",Rounder(JPCPThicknessPrelim,0.25,RounderOnOffCell))","v":999},{"$f":"IF(SSRText=\"Poor\",\"in. (Fig. 54-4.E)\",IF(SSRText=\"Fair\",\"in. (Fig. 54-4.F)\",IF(SSRText=\"Granular\",\"in. (Fig. 54-4.G)\",\"\")))","v":"in. (Fig. 54-4.E)"},null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(FacilityType),ISBLANK(NumberOfLanes),ISBLANK(RoadClass),AND(NumberOfLanes=\"6 or more\",ISBLANK(RuralUrban)),ISBLANK(SSRText),ISBLANK(ConstructionYear),ISBLANK(DP),ISBLANK(ADT),ISBLANK(SUpercent),ISBLANK(MUpercent),ISBLANK(P),ISBLANK(S),ISBLANK(M),ISBLANK(PG_Grade),ISBLANK(HMAMixTemp)),999,IF(OR(TFflexible<0.5,TFflexible>100),\"Off Chart\",IF(SSRNumber=1,(10^((LOG(HMA_Microstrain)+(0.097*LOG(2))+(0.774*LOG(Ehma))-5.746)/(-1.589))),IF(SSRNumber=2,(10^((LOG(HMA_Microstrain)+(0.097*LOG(5))+(0.774*LOG(Ehma))-5.746)/(-1.589))),IF(SSRNumber=3,HMA_LaGrange(Ehma,HMA_Microstrain),\"ERROR\")))))","v":999},{"$f":"IF(OR(ISBLANK(FacilityType),AND(FacilityType=\"Unmarked State Route\",ADT<750),ISBLANK(NumberOfLanes),ISBLANK(RoadClass),AND(NumberOfLanes=\"6 or more\",ISBLANK(RuralUrban)),ISBLANK(SSRText),ISBLANK(ConstructionYear),ISBLANK(DP),ISBLANK(ADT),ISBLANK(SUpercent),ISBLANK(MUpercent),ISBLANK(P),ISBLANK(S),ISBLANK(M),ISBLANK(TiedUntiedText)),999,IF(OR(TFrigid<0,TFrigid>100),\"Off Chart\",RIGID_LaGrange(TFrigid,SSRText,TiedUntiedText)))","v":999}]
[null,null,"Design HMA Mixture Modulus (EHMA) =",{"$f":"MROUND(10^(IF(OR(PG_Grade=\"PG 64-28\",PG_Grade=\"PG 70-28\"),4.165,4.265)-0.019*HMAMixTemp),10)","v":18410},"ksi  (Fig. 54-5.D)",{"$f":"10^(IF(OR(PG_Grade=\"PG 64-28\",PG_Grade=\"PG 70-28\"),4.165,4.265)-0.019*HMAMixTemp)","v":18407.720014689559},null,null,{"$f":"IF(AND(FacilityType=\"Unmarked State Route\",ADT<750),\"** USE FIG. 54-4.H AND 54-4.I **\",\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(SSRText),ISBLANK(PG_Grade),ISBLANK(HMAMixTemp)),999,IF(OR(TFflexible<0.5,TFflexible>100),\"Off Chart\",IF(SSRNumber=1,(10^((LOG(HMA_Microstrain)+(0.097*LOG(2))+(0.774*LOG(Ehma))-5.746)/(-1.589))),IF(SSRNumber=2,(10^((LOG(HMA_Microstrain)+(0.097*LOG(5))+(0.774*LOG(Ehma))-5.746)/(-1.589))),IF(SSRNumber=3,HMA_LaGrange(Ehma,HMA_Microstrain),\"ERROR\")))))","v":999},{"$f":"IF(OR(ISBLANK(SSRText),ISBLANK(TiedUntiedText)),999,IF(OR(TFrigid<0,TFrigid>100),\"Off Chart\",RIGID_LaGrange(TFrigid,SSRText,TiedUntiedText)))","v":9.8748424376390176},null,"Worksheet Rounding 1s ","On"]
[null,null,"Design HMA Strain (εHMA) =",{"$f":"ROUND(IF(TFflexible>0,(((TFflexible*4.6*10^6)/(8.78*10^(-8)))^(-1/3.5))*10^6,\"\"),0)","v":69},"(Fig. 54-5.E)",{"$f":"IF(TFflexible>0,(((TFflexible*4.6*10^6)/(8.78*10^(-8)))^(-1/3.5))*10^6,\"\")","v":68.677123835811912},"CRC Pavement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rounding Cut Off Set at ",0.1]
[null,null,"Full Depth HMA Design Thickness =",{"$f":"IF(HMADesignThicknessPrelim=\"Off Chart\",\"Off Chart\",Rounder(HMADesignThicknessPrelim,0.25,RounderOnOffCell))","v":999},{"$f":"IF(SSRText=\"Poor\",\"in.  (Fig. 54-5.F)\",IF(SSRText=\"Fair\",\"in.  (Fig. 54-5.G)\",IF(SSRText=\"Granular\",\"in.  (Fig. 54-5.H)\",\"\")))","v":"in.  (Fig. 54-5.F)"},{"$f":"IF(OR(ISBLANK(FacilityType),ISBLANK(NumberOfLanes),ISBLANK(RoadClass),AND(NumberOfLanes=\"6 or more\",ISBLANK(RuralUrban)),ISBLANK(SSRText),ISBLANK(ConstructionYear),ISBLANK(DP),ISBLANK(ADT),ISBLANK(SUpercent),ISBLANK(MUpercent),ISBLANK(P),ISBLANK(S),ISBLANK(M),ISBLANK(PG_Grade),ISBLANK(HMAMixTemp)),999,IF(OR(TFflexible<0.5,TFflexible>100),\"Off Chart\",IF(SSRNumber=1,(10^((LOG(HMA_Microstrain)+(0.097*LOG(2))+(0.774*LOG(Ehma))-5.746)/(-1.589))),IF(SSRNumber=2,(10^((LOG(HMA_Microstrain)+(0.097*LOG(5))+(0.774*LOG(Ehma))-5.746)/(-1.589))),IF(SSRNumber=3,HMA_LaGrange(Ehma,HMA_Microstrain),\"ERROR\")))))","v":999},null,"Use TF rigid =",{"$f":"IF(TFrigidMin=\"No Min\",TFrigidActual,MAX(TFrigidActual,TFrigidMin))","v":10.048815000000001},null,{"$f":"IF(OR(ISBLANK(FacilityType),AND(FacilityType=\"Unmarked State Route\",ADT<750),ISBLANK(NumberOfLanes),ISBLANK(RoadClass),AND(NumberOfLanes=\"6 or more\",ISBLANK(RuralUrban)),ISBLANK(ConstructionYear),ISBLANK(DP),ISBLANK(ADT),ISBLANK(SUpercent),ISBLANK(MUpercent),ISBLANK(P),ISBLANK(S),ISBLANK(M),ISBLANK(IBR)),999,IF(OR(TFCRCP<0,TFCRCP>100),\"Off Chart\",IF(TFCRCP>0,CRCP_Thickness(RoadClass,TFCRCP,IBR),999)))","v":999},null,null,null,null,null,null,null,null,{"$f":"IF(TFrigidMin=\"No Min\",TFrigidActual,MAX(TFrigidActual,TFrigidMin))","v":10.048815000000001}]
[null,null,"Limiting Strain Criterion Thickness =",null,"in.  (Fig. 54-5.I)",null,null,"IBR value =",3,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(FacilityType),AND(FacilityType=\"Unmarked State Route\",ADT<750),ISBLANK(NumberOfLanes),ISBLANK(RoadClass),AND(NumberOfLanes=\"6 or more\",ISBLANK(RuralUrban)),ISBLANK(ConstructionYear),ISBLANK(DP),ISBLANK(ADT),ISBLANK(SUpercent),ISBLANK(MUpercent),ISBLANK(P),ISBLANK(S),ISBLANK(M),ISBLANK(IBR)),999,IF(OR(TFCRCP<0,TFCRCP>100),\"Off Chart\",IF(TFCRCP>0,CRCP_Thickness(RoadClass,TFCRCP,IBR),999)))","v":999}]
[null,null,"Use Full-Depth HMA Thickness =",{"$f":"IF(HMALimitingStrainThickness=\"\",999,IF(OR(HMADesignThickness=\"Off Chart\",HMADesignThickness=999,HMADesignThickness=\"Error\"),999,IF(HMALimitingStrainThickness<HMADesignThickness,HMALimitingStrainThickness,HMADesignThickness)))","v":999},"inches",null,null,"CRCP Thickness =",{"$f":"IF(TFCRCP>100,\"Off Chart\",Rounder(CRCPThicknessPrelim,0.25,RounderOnOffCell))","v":999},{"$f":"IF(RoadClass=\"I\",\"in. (Fig. 54-4.M)\",\"in. (Fig. 54-4.N)\")","v":"in. (Fig. 54-4.M)"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(IBR)),999,IF(OR(TFCRCP<0,TFCRCP>100),\"Off Chart\",IF(TFCRCP>0,CRCP_Thickness(RoadClass,TFCRCP,IBR),999)))","v":8.8024169008680371},null,"Test Rounding",12.025,{"$f":" Rounder(W36, 0.25,RounderOnOffCell)","v":12.25}]
[null,null,null,null,null,null,null,null,{"$f":"IF(TFCRCP<60,\"TF MUST BE > 60 FOR CRCP\",\"\")","v":"TF MUST BE > 60 FOR CRCP"}]
[]
[null,"RECONSTRUCTION ONLY (SUPPLEMENTAL) PAVEMENT DESIGN CALCULATIONS"]
[null,null,null,"HMA Overlay of Rubblized PCC",null,null,null,null,"Unbonded Concrete Overlay"]
[null,null,"Use TF flexible =",{"$f":"IF(TFflexibleMin=\"No Min\",MAX(TFflexibleActual,0.5),MAX(TFflexibleActual,TFflexibleMin,0.5))","v":7.110405000000001},null,{"$f":"IF(OR(ISBLANK(FacilityType),ISBLANK(NumberOfLanes),ISBLANK(RoadClass),AND(NumberOfLanes=\"6 or more\",ISBLANK(RuralUrban)),ISBLANK(ConstructionYear),ISBLANK(DP),ISBLANK(ADT),ISBLANK(SUpercent),ISBLANK(MUpercent),ISBLANK(P),ISBLANK(S),ISBLANK(M),ISBLANK(HMAMixTemp)),999,IF(OR(TFrubblized<0.5,TFrubblized>100),\"Off Chart\",IF(TFrubblized>0,((10^((1.8654-LOG(aupp))/0.3934))/Rubmod*10^3)^(1/3),999)))","v":999},null,"Review 54-4.03 for limitations and special considerations.",null,null,{"$f":"IF(JPCPThickness=\"Off Chart\",\"Off Chart\",JPCPThickness-1)","v":998},null,null,null,null,null,null,null,{"$f":"IF(TFflexibleMin=\"No Min\",MAX(TFflexibleActual,0.5),MAX(TFflexibleActual,TFflexibleMin,0.5))","v":7.110405000000001}]
[null,null,"Resilient Modulus of HMA (EHMA) =",{"$f":"Ehma","v":18410},"ksi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(FacilityType),ISBLANK(NumberOfLanes),ISBLANK(RoadClass),AND(NumberOfLanes=\"6 or more\",ISBLANK(RuralUrban)),ISBLANK(ConstructionYear),ISBLANK(DP),ISBLANK(ADT),ISBLANK(SUpercent),ISBLANK(MUpercent),ISBLANK(P),ISBLANK(S),ISBLANK(M),ISBLANK(HMAMixTemp)),999,IF(OR(TFrubblized<0.5,TFrubblized>100),\"Off Chart\",IF(TFrubblized>0,((10^((1.8654-LOG(aupp))/0.3934))/Rubmod*10^3)^(1/3),999)))","v":999}]
[null,null,"Area Under Pavement Profile (AUPP) =",{"$f":"IF(TFrubblized>0,10^((LOG(1/((TFrubblized*4.6*10^6/0.0000000878)^(1/3.5))*10^6)-1.001)/1.024),\"\")","v":6.5497202779375687},"in.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(HMAMixTemp)),999,IF(OR(TFrubblized<0.5,TFrubblized>100),\"Off Chart\",IF(TFrubblized>0,((10^((1.8654-LOG(aupp))/0.3934))/Rubmod*10^3)^(1/3),999)))","v":999}]
[null,null,"HMA Overlay Design Thickness =",{"$f":"IF(RubblizingDesignThicknessPrelim=\"Off Chart\",\"Off Chart\",IF(AND(RubblizingDesignThicknessPrelim>15,RubblizingDesignThicknessPrelim<>999),15,Rounder(RubblizingDesignThicknessPrelim,0.25,RounderOnOffCell)))","v":999},"in. (Fig. 54-5.U)",null,null,null,null,null,{"$f":"IF(CRCPThickness=\"Off Chart\",\"Off Chart\",CRCPThickness-1)","v":998}]
[null,null,"Limiting Strain Criterion Thickness =",null,"in. (Fig. 54-5.V)"]
[null,null,"Use HMA Overlay Thickness =",{"$f":"IF(RubbLimStrainThickness=\"\",999,IF(OR(RubblizingDesignThickness=\"Off Chart\",RubblizingDesignThickness=999,RubblizingDesignThickness=\"Error\"),999,IF(RubbLimStrainThickness<RubblizingDesignThickness,RubbLimStrainThickness,RubblizingDesignThickness)))","v":999},"inches",null,null,{"$f":"IF(TFrigid>60, \"CRCP Thickness =\",\"JPCP Thickness =\")","v":"JPCP Thickness ="},{"$f":"IF(TFrigid>60,IF(CRCPThickness=999,999,(CRCPOverlayThickness)),\"NA\")","v":"NA"},"inches"]
[null,null,null,null,null,null,null,null,{"$f":"IF(TFrigid<=60, \"CONTACT BMPR FOR ASSISTANCE\",\"\")","v":"CONTACT BMPR FOR ASSISTANCE"}]
[]
[null,"DESIGN TABLES FROM BDE MANUAL CHAPTER 54 - PAVEMENT DESIGN"]
[]
[null,null,"Class I Roads",null,"Class II Roads",null,null,"Class III Roads",null," Class IV Roads"]
[null,null,"4 lanes or more",{"$f":"\"2 lanes with ADT > 2000\"","v":"2 lanes with ADT > 2000"},null,null,null,"2 Lanes",null,"2 Lanes"]
[null,null,"Part of a future 4 lanes or more","One way Street with ADT <= 3500",null,null,null,"(ADT 750 -2000)",null,"(ADT < 750)"]
[null,null,"One-way Streets with ADT > 3500"]
[]
[null,null,null,"Min. Str. Design Traffic (Fig 54-2.C)",null,null,null,null,"Class Table for"]
[null,null,"Facility Type","PV",{"$f":"IF(NumberOfLanes=\"1 Lane Ramp\",\"SU*\",\"SU\")","v":"SU"},{"$f":"IF(NumberOfLanes=\"1 Lane Ramp\",\"MU*\",\"MU\")","v":"MU"},null,null,"One-Way Streets"]
[null,null,"Interstate or Freeway",0,500,1500,null,null,"ADT","Class"]
[null,null,"Other Marked State Route",0,250,750,null,0,"0 - 3500","II"]
[null,null,"Unmarked State Route",{"$f":"IF(NumberOfLanes=\"1 Lane Ramp\",0,\"No Min\")","v":"No Min"},{"$f":"IF(NumberOfLanes=\"1 Lane Ramp\",250,\"No Min\")","v":"No Min"},{"$f":"IF(NumberOfLanes=\"1 Lane Ramp\",750,\"No Min\")","v":"No Min"},null,3501,">3501","I"]
[null,null,{"$f":"IF(NumberOfLanes=\"1 Lane Ramp\",\"* Use marked route minimums for unmarked routes (Fig. 54-1.B)\",\"\")","v":""}]
[null,null,null,"Traffic Factor ESAL Coefficients",null,null,null,null," Class Table for"]
[null,null,null,"Rigid (Fig. 54-4.C)",null,"Flexible (Fig. 54-5.B)",null,null,{"$f":"\"2 or 3 lanes\"","v":"2 or 3 lanes"}]
[null,null,"Class","Csu","Cmu","Csu","Cmu",null,"(not future 4 lane &"]
[null,null,"I",143.81,696.42,132.5,482.53,null,"not one-way street)"]
[null,null,"II",135.78,567.21,112.06,385.44,null,"ADT","Class"]
[null,null,"III",129.58000000000001,562.47,109.14,384.35,0,"0 - 749","IV"]
[null,null,"IV",129.58000000000001,562.47,109.14,384.35,750,"750 - 2000","III"]
[null,null,null,null,null,null,null,2001,">2000","II"]
[]
[null,null,null,"Design Lane Distribution Factors For Structural Design Traffic (Fig. 54-2.B)"]
[null,null,null,null,"Rural",null,null,"Urban"]
[null,null,"Number of Lanes","P","S","M","P","S","M"]
[null,null,"1 Lane Ramp",1,1,1,1,1,1]
[null,null,"2 or 3",0.5,0.5,0.5,0.5,0.5,0.5]
[null,null,"4",0.32,0.45,0.45,0.32,0.45,0.45]
[null,null,"6 or more",0.2,0.4,0.4,0.08,0.37,0.37]

{"sheet":"MAP_HMAMixTemp","index":1,"n_rows":173,"n_cols":63,"rows_kept":173,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Click On Map to Set Your Project Location",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76.421052631578945]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Then Press  \"Set HMA Mix Temp\"  to Set Temp"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"====================>",null,null,null,null,null,null,null,null,null,null,null,null,"<===================="]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73,73,73,73,73,73,73,73,73,73,73,73,73,73,73,73]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73,73,73,73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73,73,73]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73,73,73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73,73,73]
[null,null,null,null,null,null,73,73,73,73,73,73,73,73,73,73,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,73,73]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73,73]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,75,75,75,75,75,75,75,75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,75,75,null,null,null,null,null,null,null,null,75,75,75,75,75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,75,75,75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,75,75,75,75,75,75,75,75,75,null,null,null,null,null,75,75,75]
[null,null,null,null,null,null,75,75,75,75,75,75,75,75,75,null,null,null,null,null,null,null,null,null,null,75,75,75,75,75]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77,77,77,77,77,77,77,77,77,77]
[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,77,77,77,77,77,77,77,77,77,null,null,null,null,null,null,null,null,null,null,77,77,77,77,77,77,77,77,77,77]
[null,null,null,null,null,null,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79,79,79]
[null,null,null,null,null,null,79,79,79,79,79,79,79,79,79,79,79,79,79,79,79,79,79,79,79,79,79,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79,79,79]
[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,79,79,79,79,79,null,null,null,null,null,null,null,null,null,null,null,79,79,79,79,79]
[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,null,null,null,79,79,79,79,79,79,79,79,79,79,79]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,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,81,81,81,81,81,81]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Version","v":"BDE 5401 Template (Rev. 09/05/2013)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Printed: ",{"$f":"NOW()","v":"2017-05-04T11:05:27.110"}]

{"sheet":"MAP_LSCD","index":2,"n_rows":174,"n_cols":63,"rows_kept":174,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Click On Map to Set Your Project Location",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.219999999999999]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Then Press  \"Set  LSCD Max Thickness\"  to Set Max T"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"====================>",null,null,null,null,null,null,null,null,null,null,null,null,"<===================="]
[]
[]
[]
[null,null,null,null,null,14,14,14,14,14,14,14,14,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,14,14,14,14,14,14,14,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,14,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,14,14,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,14,14]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,14.5,14.5,14.5,14.5,14.5,14.5]
[null,null,null,null,null,null,null,null,null,null,null,14.5,14.5,14.5,14.5,14.5,14.5,14.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.5,14.5,14.5,14.5,14.5,14.5,14.5,14.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.5,14.5,14.5,14.5,14.5,14.5,14.5,14.5,14.5,14.5,14.5,14.5,14.5,14.5,14.5,14.5,14.5,14.5,14.5,14.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.5,14.5,14.5,14.5,14.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.5,14.5,14.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.5]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,15,15,15,15,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,15,15,15,15,15,15,null,null,null,null,null,null,15,15,15,15,15,15,15,15,15,15,15,15]
[null,null,null,null,null,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,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,15,15,15,15,15]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,15]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5]
[null,null,null,null,null,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,null,null,null,null,null,null,null,null,null,null,null,null,15.5,15.5,15.5,15.5,15.5,15.5,15.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.5,15.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.5,15.5,15.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.5,15.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.5,15.5,15.5,15.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.5,15.5,15.5,15.5,15.5]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,16,16,16,16,16,16,16,16]
[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,16,16,null,null,null,null,null,null,null,null,null,16,16,16,16,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,16,16,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,16,16,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,16,16,16,16,16,16,16,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,16,16,16]
[null,null,null,null,null,16,16,16,16,16,16,16,16,16,16,16]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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,null,16.5,16.5,16.5,16.5,16.5,16.5,16.5,16.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.5,16.5,16.5,null,null,null,null,null,null,null,null,16.5,16.5,16.5,16.5,16.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.5,16.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.5,16.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.5,16.5,16.5,16.5,16.5,16.5,16.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.5,16.5,16.5]
[null,null,null,null,null,null,null,null,null,null,null,16.5,16.5,16.5,16.5,16.5,16.5,16.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.5,16.5]
[null,null,null,null,null,16.5,16.5,16.5,16.5,16.5,16.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.5,16.5,16.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.5,16.5]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,17,17]
[null,null,null,null,null,null,null,17,17,17]
[null,null,null,null,null,null,null,null,null,null,17,17,17,17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17]
[]
[]
[]
[]
[]
[]
[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,null,null,null,null,null,"Figure 54-5. I"]
[null,{"$f":"Version","v":"BDE 5401 Template (Rev. 09/05/2013)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Printed: ",{"$f":"NOW()","v":"2017-05-04T11:05:27.110"}]

{"sheet":"MAP_LSCD_RUBB","index":3,"n_rows":174,"n_cols":63,"rows_kept":174,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Click On Map to Set Your Project Location",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.964285714285714]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Then Press  \"Set  LSCD Overlay Max Thickness\"  to Set Max T"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"====================>",null,null,null,null,null,null,null,null,null,null,null,null,"<===================="]
[]
[]
[]
[]
[]
[10.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.5,10.5,10.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.5,10.5,10.5,10.5,10.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,10.5,10.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.5,10.5,10.5]
[null,null,null,null,null,null,null,null,null,null,null,10.5,10.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.5,10.5,10.5]
[null,null,null,null,null,null,null,null,null,10.5,10.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.5,10.5]
[null,null,null,null,null,null,10.5,10.5,10.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.5]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.75,10.75,10.75,10.75,10.75,10.75,10.75,10.75,10.75,10.75,10.75,10.75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.75,10.75,10.75,10.75,10.75,10.75,10.75,10.75,10.75,10.75,10.75,10.75,null,null,null,null,null,null,null,null,null,null,null,null,10.75,10.75,10.75,10.75,10.75,10.75,10.75]
[null,null,null,null,null,null,null,null,null,null,10.75,10.75,10.75,10.75,10.75,10.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.75,10.75,10.75]
[10.75,null,null,null,null,null,10.75,10.75,10.75,10.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.75,10.75,10.75,null,null,null,null,null,null,null,null,null,10.75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.75,10.75]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,11,11,11,11,11,11,11,11,11,11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
[null,null,null,null,null,null,11,11,11,11,11,11,11,11,11,11,null,null,null,null,null,null,null,null,null,null,null,11,11,11,11,11,11,11,11,11,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,11,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,11,11,11,11,11,11,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,11.25,11.25,11.25,11.25,11.25,11.25,11.25,11.25,11.25,11.25,11.25,11.25,11.25,11.25,11.25,11.25,11.25,11.25]
[null,null,null,null,null,null,11.25,11.25,11.25,11.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.25,11.25,11.25,11.25,11.25,11.25,11.25]
[11.25,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,null,null,null,null,null,11.25,11.25,11.25,11.25,11.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.25]
[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,null,null,null,null,null,null,null,null,null,null,null,11.25,11.25,11.25,11.25,11.25]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.25,11.25,11.25,11.25]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.25,11.25,11.25,11.25]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.25,11.25]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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,11.5,11.5,11.5,11.5,11.5,11.5,11.5,11.5,11.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.5,11.5,11.5,null,null,null,null,null,null,null,null,null,11.5,11.5,11.5,11.5,11.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.5,11.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.5,11.5,11.5,11.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.5,11.5,11.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,11.5,11.5,11.5,11.5,11.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.5,11.5,11.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.5]
[null,null,null,null,null,null,null,null,null,11.5,11.5,11.5,11.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.5,11.5,11.5]
[null,null,null,null,null,null,11.5,11.5,11.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.5,11.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.5,11.5]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,11.75,11.75,11.75,11.75,11.75,11.75,11.75,11.75,11.75,11.75,11.75,11.75,11.75,11.75,11.75,11.75,11.75,11.75,11.75,11.75,11.75,11.75,11.75,11.75,11.75,11.75,11.75,11.75,11.75,11.75,11.75,11.75,11.75,11.75,11.75,11.75,11.75,11.75,11.75,11.75,11.75,11.75,11.75,11.75,11.75,11.75,11.75,11.75,11.75]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Figure 54-5. V"]
[null,{"$f":"Version","v":"BDE 5401 Template (Rev. 09/05/2013)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Printed: ",{"$f":"NOW()","v":"2017-05-04T11:05:27.110"}]

{"sheet":"LifeCycleCost","index":4,"n_rows":302,"n_cols":31,"rows_kept":302,"cut":false,"hidden":false,"merged":[[261,9,261,10],[9,2,9,5],[6,2,6,5],[7,2,7,5],[8,2,8,5],[11,4,11,5]]}
[null,{"$f":"Version","v":"BDE 5401 Template (Rev. 09/05/2013)"},null,null,null,null,null,null,null,"Printed:",{"$f":"NOW()","v":"2017-05-04T11:05:27.110"}]
[null,"LIFE-CYCLE COST ANALYSIS:  NEW CONSTRUCTION  /  RECONSTRUCTION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HMA_SD",null,null,"MAINTENANCE AND REHABILITATION ACTIVITY SCHEDULE",null,null,null,null,null,{"$f":" NOW()","v":"2017-05-04T11:05:27.110"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(AND(CELL(\"col\",Q2)>10,LC_FlexRehabType<>LC_FlexBase),\"WARNING:  INCORRECT MAINTENANCE SCHEDULE for CURRENT PAVEMENT THICKNESS!\",\" - \")","v":" - "}]
[null,"FULL-DEPTH HMA PAVEMENT",null,null,null,null,null,null,null,null,null,{"$f":"J25","v":"Standard Design"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Old Color","New Color"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FULL-DEPTH HMA PAVEMENT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HMA OVERLAY OF RUBBLIZED PCC PAVEMENT"]
[null,"ROUTE","Job Route",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Figure 54-7.C"]
[null,"SECTION","Job Section",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STANDARD DESIGN"]
[null,"COUNTY","Job County",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(LCUPC= \"Yes\",\"PROJECTED\",\"\")","v":""},null,{"$f":" IF(LCUPC= \"Yes\",\"PROJECTED\",\"\")","v":""},"PRESENT"]
[null,"LOCATION","Job Location",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAINTENANCE COSTS:",null,"ITEM","%","  QUANTITY"," UNIT","UNIT COST",null,"COST","WORTH"]
[]
[null,"FACILITY TYPE",null,null,"INTERSTATE",null,null,null,null,null,null,null,null,null,null,null,null,"  YEAR",5,null,null,null,"FVFn = ",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LONG SHLD JT R&S",1,{"$f":" ROUND((LCProjectLenf*LCEdgesNf)*U13,0)","v":4000},"LIN FT",{"$f":" X12*LCFlexShldJTS","v":2},null,{"$f":" IF( S13= \"X\",0,ROUND((V13*X13),0))","v":8000}]
[null,"PROJECT LENGTH",null,null,null,1000,"FT    = = >",null,{"$f":" (LCProjectLenf/5280)","v":0.18939393939393939},"Miles",null,null,"USER",null,null,null,null,null,null,"CNTR LINE JOINT R&S",1,{"$f":" ROUND(LCProjectLenf*LCCLNf*U14,0)","v":2000},"LIN FT",{"$f":" X12*LCFlexCentJTS","v":2},null,{"$f":" IF( S14= \"X\",0,ROUND((V14*X14),0))","v":4000}]
[null,"# OF CENTERLINES",null,null,null,2,"CL",null,null,null,null,null,"OVERRIDE",null,null,null,null,null,null,"RNDM / THRM CRACK R&S",0.5,{"$f":" ROUND((LCLanesNf*(LCProjectLenf/100)*LCCrackRatef)*U15,0)","v":2200},"LIN FT",{"$f":" X12*LCFlexThermCRS","v":2},null,{"$f":" IF( S15= \"X\",0,ROUND((V15*X15),0))","v":4400}]
[null,"# OF LANES",null,null,null,4,{"$f":"IF(LCLanesNf>1,\"LANES\",\"LANES\")","v":"LANES"},null,null,null,null,null,"COLUMN",null,null,null,null,null,null,"PD PVMT PATCH  M&F SURF",1E-3,{"$f":" ROUND(LCPavementSQYDf*U16,0)","v":5},"SQ YD",{"$f":" X12*LCFlexPavPatchS","v":80.64},null,{"$f":" IF( S16= \"X\",0,ROUND((V16*X16),0))","v":403}]
[null,"# OF EDGES",null,null,null,4,"EP",null,null,null,null,null,null,null,null,null,null,null,null,"PWFn = ",{"$f":" PVFn(II,S12)","v":0.86260878438416388},null,"PW = ",{"$f":" U17","v":0.86260878438416388},"X",{"$f":" SUM(Z13:Z16)","v":16803},{"$f":" ROUND(((Z17)*X17),0)","v":14494}]
[null,"LANE WIDTH - AVERAGE ",null,null,null,12,"FT"]
[null,"SHOULDER WIDTH","HMA",{"$f":"IF(LCEdgesNf=2,\"Left\",\"Inside\")","v":"Inside"},null,6,"FT",null,null,null,null,null,null,null,null,null,null,"  YEAR",10,null,null,null,"FVFn = ",1]
[null,null,"HMA",{"$f":"IF(LCEdgesNf=2,\"Right\",\"Outside\")","v":"Outside"},null,10,"FT",null,null,null,null,null,null,null,null,null,null,null,null,"LONG SHLD JT R&S",1,{"$f":" ROUND((LCProjectLenf*LCEdgesNf)*U20,0)","v":4000},"LIN FT",{"$f":" X19*LCFlexShldJTS","v":2},null,{"$f":" IF( S20= \"X\",0,ROUND((V20*X20),0))","v":8000}]
[null,null,"Total Width of Paved Shoulders",null,null,{"$f":"(LCShldIWf+LCShldOWf)*(LCEdgesNf/2)","v":32},"FT",null,null,null,null,null,null,null,null,null,null,null,null,"CNTR LINE JOINT R&S",1,{"$f":" ROUND(LCProjectLenf*LCCLNf*U21,0)","v":2000},"LIN FT",{"$f":" X19*LCFlexCentJTS","v":2},null,{"$f":" IF( S21= \"X\",0,ROUND((V21*X21),0))","v":4000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RNDM / THRM CRACK R&S",0.5,{"$f":" ROUND((LCLanesNf*(LCProjectLenf/100)*LCCrackRatef)*U22,0)","v":2200},"LIN FT",{"$f":" X19*LCFlexThermCRS","v":2},null,{"$f":" IF( S22= \"X\",0,ROUND((V22*X22),0))","v":4400}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PD PVMT PATCH  M&F SURF",5.0000000000000001E-3,{"$f":" ROUND(LCPavementSQYDf*U23,0)","v":27},"SQ YD",{"$f":" X19*LCFlexPavPatchS","v":80.64},null,{"$f":" IF( S23= \"X\",0,ROUND((V23*X23),0))","v":2177}]
[null,"PAVEMENT  THICKNESS  (FLEXIBLE)",null,null,null,12,"IN",null,17,"IN  MAX",null,null,null,null,null,null,null,null,null,"PWFn = ",{"$f":" PVFn(II,S19)","v":0.74409391489672494},null,"PW = ",{"$f":" U24","v":0.74409391489672494},"X",{"$f":" SUM(Z20:Z23)","v":18577},{"$f":" ROUND(((Z24)*X24),0)","v":13823}]
[null,"SHOULDER THICKNESS",null,null,null,8,"IN",null,{"$f":" IF(LCPaveFlexT < LCPaveFlexTMax,\"HMA_SD\",\"HMA_LSCD\")","v":"HMA_SD"},{"$f":" IF(LCPaveFlexT < LCPaveFlexTMax,\"Standard Design\",\"LSC Design\")","v":"Standard Design"}]
[null,"POLICY OVERLAY THICKNESS",null,null,null,{"$f":" HMA_PolicyOverlay","v":3.75},"IN",null,null,null,null,null,null,null,null,null,null,"  YEAR",15,null,null,null,"FVFn = ",1]
[null,null,null,null,null,{"$f":" IF(LCPaveFlexT<6,\"Error: 6\"\"  Minimum Pavement Thickness!\", IF(LCPaveFlexT>LCPaveFlexTMax, \"Design Thickness should not exceed LSCD Thickness!\",\"\"))","v":""},null,null,null,null,null,null,"On",null,null,null,null,null,null,{"$f":" \"MILL PVMT & SHLD  \" & FIXED(LifeCycleCost!$G$79,2) & \"\"\" \"","v":"MILL PVMT & SHLD  2.00\" "},1,{"$f":" ROUND((LCPavementSQYDf+LCShoulderSQYDf)*U27,0)","v":8889},"SQ YD",{"$f":" X26*LCFlexMillingS","v":3},null,{"$f":" IF( S27= \"X\",0,ROUND((V27*X27),0))","v":26667}]
[null,null,null,null,null,null,null,null,null,null,null,null,"User",null,null,null,null,null,null,{"$f":" \"PD PVMT PATCH  M&F  ADD'L  \" & FIXED(LifeCycleCost!$G$84,2) & \"\"\" \"","v":"PD PVMT PATCH  M&F  ADD'L  2.00\" "},0.01,{"$f":" ROUND(LCPavementSQYDf*U28,0)","v":53},"SQ YD",{"$f":" X26*LifeCycleCost!$I$84","v":79.52},null,{"$f":" IF( S28= \"X\",0,ROUND((V28*X28),0))","v":4215}]
[null,"FLEX PAVEMENT     TRAFFIC FACTORS",null,null,null,"    MINIMUM",null,null,"        ACTUAL",null,"USE",null,"Override",null,null,null,null,null,null,{"$f":" \"HMA OVERLAY PVMT  \" & FIXED(LifeCycleCost!$G$72,2) & \"\"\" \"","v":"HMA OVERLAY PVMT  2.00\" "},1,{"$f":" IF(LC_FlexBase=\"HMA_SD\",LifeCycleCost!$M$72,LifeCycleCost!$M$72)","v":5333.3333000000002},{"$f":" MID(  IF(LC_FlexBase=\"HMA_SD\",LifeCycleCost!$J$72,LifeCycleCost!$J$72), 3,5)","v":"SQ YD"},{"$f":" X26*LifeCycleCost!$I$72","v":10.713888888888889},null,{"$f":" IF( S29= \"X\",0,ROUND((V29*X29),0))","v":57141}]
[null,null,null,null,null,7.11,null,null,1,null,{"$f":" IF(OR(LCFTFmin=\"No Min\",LCFTFmin=\"-\"),LCFTFa,IF(LCFTFmin>LCFTFa,LCFTFmin,LCFTFa))","v":7.11},{"$f":" IF(AND(OverRide = \"On\",NOT(ISBLANK(M30)),R30>= 0),\"*\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":" \"HMA OVERLAY SHLD  \" & FIXED(LifeCycleCost!$G$77,2) &\" \"\" \"","v":"HMA OVERLAY SHLD  2.00 \" "},1,{"$f":" IF(LC_FlexBase=\"HMA_SD\",LifeCycleCost!$M$77,LifeCycleCost!$M$77)","v":3555.5555803571428},{"$f":" MID( IF(LC_FlexBase=\"HMA_SD\",LifeCycleCost!$J$77,LifeCycleCost!$J$77),3,5)","v":"SQ YD"},{"$f":" X26*LifeCycleCost!$I$77","v":8.0640000000000001},null,{"$f":" IF( S30= \"X\",0,ROUND((V30*X30),0))","v":28672}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PWFn = ",{"$f":" PVFn(II,S26)","v":0.64186194739671742},null,"PW = ",{"$f":" U31","v":0.64186194739671742},"X",{"$f":" SUM(Z27:Z30)","v":116695},{"$f":" ROUND(((Z31)*X31),0)","v":74902}]
[null,null,null,null,null,null,null,null,null,null,null,"Read Me!  "]
[null,"HMA     COST PER TON",null,null,null,null,null,null,"      UNIT PRICE",null,null,null,null,null,null,null,null,"  YEAR",20,null,null,null,"FVFn = ",1]
[null,"HMA SURFACE",null,null,null,null,null,null,95,"/ TON",null,null,null,null,null,null,null,null,null,"LONG SHLD JT R&S",1,{"$f":" ROUND((LCProjectLenf*LCEdgesNf)*U34,0)","v":4000},"LIN FT",{"$f":" X33*LCFlexShldJTS","v":2},null,{"$f":" IF( S34= \"X\",0,ROUND((V34*X34),0))","v":8000}]
[null,"HMA TOP BINDER ",null,null,null,null,null,null,95,"/ TON",null,null,null,null,null,null,null,null,null,"CNTR LINE JOINT R&S",1,{"$f":" ROUND(LCProjectLenf*LCCLNf*U35,0)","v":2000},"LIN FT",{"$f":" X33*LCFlexCentJTS","v":2},null,{"$f":" IF( S35= \"X\",0,ROUND((V35*X35),0))","v":4000}]
[null,"HMA LOWER BINDER",null,null,null,null,null,null,80,"/ TON",null,null,null,null,null,null,null,null,null,"RNDM / THRM CRACK R&S",0.5,{"$f":" ROUND((LCLanesNf*(LCProjectLenf/100)*LCCrackRatef)*U36,0)","v":2200},"LIN FT",{"$f":" X33*LCFlexThermCRS","v":2},null,{"$f":" IF( S36= \"X\",0,ROUND((V36*X36),0))","v":4400}]
[null,"HMA BINDER  (LEVELING)",null,null,null,null,null,null,85,"/ TON",null,null,null,null,null,null,null,null,null,"PD PVMT PATCH  M&F SURF",1E-3,{"$f":" ROUND(LCPavementSQYDf*U37,0)","v":5},"SQ YD",{"$f":" X33*LCFlexPavPatchS","v":80.64},null,{"$f":" IF( S37= \"X\",0,ROUND((V37*X37),0))","v":403}]
[null,"HMA SHOULDER",null,null,null,null,null,null,72,"/ TON",null,null,null,null,null,null,null,null,null,"PWFn = ",{"$f":" PVFn(II,S33)","v":0.55367575418633452},null,"PW = ",{"$f":" U38","v":0.55367575418633452},"X",{"$f":" SUM(Z34:Z37)","v":16803},{"$f":" ROUND(((Z38)*X38),0)","v":9303}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"USER","USER",null,null,null,"  YEAR",25,null,null,null,"FVFn = ",1]
[null,"INITIAL COSTS",null,null,null,null,null,null,null,null,null,null,"SUPPLIED","SUPPLIED",null,null,null,null,null,"LONG SHLD JT R&S",1,{"$f":" ROUND((LCProjectLenf*LCEdgesNf)*U41,0)","v":4000},"LIN FT",{"$f":" X40*LCFlexShldJTS","v":2},null,{"$f":" IF( S41= \"X\",0,ROUND((V41*X41),0))","v":8000}]
[null,"ITEM",null,"THICKNESS",null,"  100% QUANTITY","UNIT",null,"      UNIT PRICE",null,"    COST",null,"QUANTITY","      UNIT PRICE",null,null,null,null,null,"CNTR LINE JOINT R&S",1,{"$f":" ROUND(LCProjectLenf*LCCLNf*U42,0)","v":2000},"LIN FT",{"$f":" X40*LCFlexCentJTS","v":2},null,{"$f":" IF( S42= \"X\",0,ROUND((V42*X42),0))","v":4000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RNDM / THRM CRACK R&S",0.5,{"$f":" ROUND((LCLanesNf*(LCProjectLenf/100)*LCCrackRatef)*U43,0)","v":2200},"LIN FT",{"$f":" X40*LCFlexThermCRS","v":2},null,{"$f":" IF( S43= \"X\",0,ROUND((V43*X43),0))","v":4400}]
[null,null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,null,null,null,"PD PVMT PATCH  M&F SURF",5.0000000000000001E-3,{"$f":" ROUND(LCPavementSQYDf*U44,0)","v":27},"SQ YD",{"$f":" X40*LCFlexPavPatchS","v":80.64},null,{"$f":" IF( S44= \"X\",0,ROUND((V44*X44),0))","v":2177}]
[null,"HMA PAVEMENT   ( FULL-DEPTH )",null,{"$f":" \"( \" & FIXED(LCPaveFlexT,2) & \"\"\" )\"","v":"( 12.00\" )"},{"$f":" IF( AND(G47=\"SQ YD\",L47=\"~\"), LCSurfaceQf, LCPavementQf)","v":5333.3333000000002},{"$f":" IF(AND(H45= \"*\",M45>0),M45,ROUND((LCProjectLenf*LCLaneWf*LCLanesNf)/9,$M$44))","v":5333.3333000000002},"SQ YD",{"$f":" IF(AND(OverRide = \"On\",OR(NOT(ISBLANK(M45)),NOT(ISBLANK(N45))),M45>= 0),\"*\",\"\")","v":""},{"$f":" IF(AND(H45= \"*\", N45<>\"\", N45>=0), N45, LC_Cost_HMASurf_Ton*BinderSW*HMA_Surf/36 * LC_HMASurf_SQYD_Adj + LC_Cost_HMATopBind_Ton*BinderSW*(HMA_TopBinder)/36 * LC_HMATopBind_SQYD_Adj + LC_Cost_HMABind_Ton*BinderSW*HMA_Bind/36 * LC_HMABind_SQYD_Adj )","v":59.622682291666663},"/ SQ YD",{"$f":" IF(L45= \"~\",ROUND((LCPavementQf*LC_Cost_HMAPaveFD),0),0 )","v":317988},"~",null,null,null,null,null,null,null,"PWFn = ",{"$f":" PVFn(II,S40)","v":0.47760556926165915},null,"PW = ",{"$f":" U45","v":0.47760556926165915},"X",{"$f":" SUM(Z41:Z44)","v":18577},{"$f":" ROUND(((Z45)*X45),0)","v":8872}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" LC_FlexBase","v":"HMA_SD"}]
[null,"HMA SURFACE COURSE",null,{"$f":" \"( \" & FIXED(HMA_Surf,2) & \"\"\" )\"","v":"( 2.00\" )"},{"$f":" (LCLanesNf * LCLaneWf + LCEdgesNf*Wedge_Std* (HMA_Surf) / 24) / (LCLanesNf * LCLaneWf)","v":1.0069444444444444},{"$f":" IF(AND(H47= \"*\",M47>0),M47,IF(G47=\"TONS\", ROUND((LCProjectLenf*(LCLanesNf*LCLaneWf+LCEdgesNf*Wedge_Std*HMA_Surf/24)*HMA_Surf/12)/27*BinderSW,$M$44),ROUND((LCProjectLenf*LCLaneWf*LCLanesNf)/9,$M$44))  )","v":601.48149999999998},"TONS",{"$f":" IF(AND(OverRide = \"On\",OR(NOT(ISBLANK(M47)),NOT(ISBLANK(N47))),M47>= 0),\"*\",\"\")","v":""},{"$f":" IF(AND(H47= \"*\", N47<>\"\", N47>=0,G47=\"SQ YD\"), N47, IF(G47=\"TONS\", LC_Cost_HMASurf_Ton, LC_Cost_HMASurf_Ton    *BinderSW*HMA_Surf/36     * LC_HMASurf_SQYD_Adj) )","v":95},{"$f":" IF(G47=\"TONS\", \"/ TON\", \"/ SQ YD\")","v":"/ TON"},{"$f":" IF(L47= \"~\",ROUND((LCSurfaceQf*LC_Cost_HMASurf_Q),0),0 )","v":0},{"$f":" IF(L45=\"~\",\"\",\"~\")","v":""},null,null,null,null,null,"  YEAR",30,{"$f":" LC_FacilityType","v":"INTERSTATE"},null,null,"FVFn = ",1]
[null,"HMA TOP BINDER COURSE",null,{"$f":" \"( \" & FIXED(HMA_TopBinder,2) & \"\"\" )\"","v":"( 2.25\" )"},{"$f":" (LCLanesNf * LCLaneWf + LCEdgesNf*Wedge_Std*(2*HMA_Surf+HMA_TopBinder) / 24) / (LCLanesNf * LCLaneWf)","v":1.0217013888888888},{"$f":" IF(AND(H48= \"*\",M48>0),M48, IF(G48=\"TONS\", ROUND((LCProjectLenf*(LCLanesNf*LCLaneWf+LCEdgesNf*Wedge_Std*(2*HMA_Surf+HMA_TopBinder)/24)*HMA_TopBinder/12)/27*BinderSW,$M$44),ROUND((LCProjectLenf*LCLaneWf*LCLanesNf)/9,$M$44))  )","v":686.58330000000001},{"$f":"G47","v":"TONS"},{"$f":" IF(AND(OverRide = \"On\",OR(NOT(ISBLANK(M48)),NOT(ISBLANK(N48))),M48>= 0),\"*\",\"\")","v":""},{"$f":" IF(AND(H48= \"*\", N48<>\"\", N48>=0,G47=\"SQ YD\"), N48, IF(G48=\"TONS\", LC_Cost_HMATopBind_Ton, LC_Cost_HMATopBind_Ton*BinderSW*HMA_TopBinder/36 * LC_HMATopBind_SQYD_Adj) )","v":95},{"$f":" IF(G48=\"TONS\", \"/ TON\", \"/ SQ YD\")","v":"/ TON"},{"$f":" IF(L48= \"~\",ROUND((LCTopBinderQf*LC_Cost_HMATopBind_Q),0),0 )","v":0},{"$f":" IF(L45=\"~\",\"\",\"~\")","v":""},null,null,null,null,null,null,null,{"$f":" IF(LC_FacilityType= \"Interstate\", \"MILL PVMT ONLY  \" & FIXED(LifeCycleCost!$G$79,2) & \"\"\" \", \"MILL PVMT & SHLD  \" & FIXED(LifeCycleCost!$G$79,2) & \"\"\" \")","v":"MILL PVMT ONLY  2.00\" "},1,{"$f":" IF(LC_FacilityType= \"Interstate\", ROUND((LCPavementSQYDf)*U48,0),  ROUND((LCPavementSQYDf+LCShoulderSQYDf)*U48,0) )","v":5333},"SQ YD",{"$f":" X47*LCFlexMillingS","v":3},null,{"$f":" IF( S48= \"X\",0,ROUND((V48*X48),0))","v":15999}]
[null,"HMA LOWER BINDER COURSE",null,{"$f":" \"( \" & FIXED( (HMA_Bind),2) & \"\"\" )\"","v":"( 7.75\" )"},{"$f":" (LCLanesNf * LCLaneWf + LCEdgesNf*Wedge_Std*(2*HMA_Surf+2*HMA_TopBinder+HMA_Bind) / 24) / (LCLanesNf * LCLaneWf)","v":1.0564236111111112},{"$f":" IF(AND(H49= \"*\",M49>0),M49, IF(G49=\"TONS\", ROUND((LCProjectLenf*(LCLanesNf*LCLaneWf+LCEdgesNf*Wedge_Std*((2*(HMA_Surf+HMA_TopBinder)+HMA_Bind))/24)*HMA_Bind/12)/27*BinderSW,$M$44),ROUND((LCProjectLenf*(LCLaneWf)*LCLanesNf)/9,$M$44))  )","v":2445.2685000000001},{"$f":"G47","v":"TONS"},{"$f":" IF(AND(OverRide = \"On\",OR(NOT(ISBLANK(M49)),NOT(ISBLANK(N49))),M49>= 0),\"*\",\"\")","v":""},{"$f":" IF(AND(H49= \"*\", N49<>\"\", N47>=0,G47=\"SQ YD\"), N49, IF(G49=\"TONS\", LC_Cost_HMABind_Ton, LC_Cost_HMABind_Ton*BinderSW*(HMA_Bind)/36 * LC_HMABind_SQYD_Adj) )","v":80},{"$f":" IF(G49=\"TONS\", \"/ TON\", \"/ SQ YD\")","v":"/ TON"},{"$f":" IF(L49= \"~\",ROUND((LCBaseQf*LC_Cost_HMABind_Q),0),0 )","v":0},{"$f":" IF(L45=\"~\",\"\",\"~\")","v":""},null,null,null,null,null,null,null,{"$f":" \"PD PVMT PATCH  M&F  ADD'L  \" & FIXED(LifeCycleCost!$G$84,2) & \"\"\" \"","v":"PD PVMT PATCH  M&F  ADD'L  2.00\" "},0.02,{"$f":" ROUND((LCPavementSQYDf)*U49,0)","v":107},"SQ YD",{"$f":" X47*LifeCycleCost!$I$84","v":79.52},null,{"$f":" IF( S49= \"X\",0,ROUND((V49*X49),0))","v":8509}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(LC_FacilityType= \"Interstate\",\"PD SHLD PATCH  M&F  SURF   \" & FIXED(LifeCycleCost!$G$85,2) & \"\"\" \",\"PD SHLD PATCH  M&F  ADD'L  \" & FIXED(LifeCycleCost!$G$85,2) & \"\"\" \")","v":"PD SHLD PATCH  M&F  SURF   2.00\" "},0.01,{"$f":" ROUND((LCShoulderSQYDf)*U50,0)","v":36},"SQ YD",{"$f":" X47*LifeCycleCost!$I$85","v":78.063999999999993},null,{"$f":" IF( S50= \"X\",0,ROUND((V50*X50),0))","v":2810}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" \"HMA OVERLAY  PVMT  \" & FIXED(   IF(LC_FlexBase=\"HMA_SD\",LifeCycleCost!$G$73,LifeCycleCost!$G$210), 2) & \" \"\" \"","v":"HMA OVERLAY  PVMT  3.75 \" "},1,{"$f":" IF(LC_FlexBase=\"HMA_SD\",LifeCycleCost!$M$73,LifeCycleCost!$M$210)","v":5333.3333000000002},{"$f":" MID( IF(LC_FlexBase=\"HMA_SD\",LifeCycleCost!$J$73,LifeCycleCost!$J$210),3,5)","v":"SQ YD"},{"$f":" IF(LC_FlexBase=\"HMA_SD\",LifeCycleCost!$I$73,LifeCycleCost!$I$210)","v":20.209765625000003},null,{"$f":" IF( S51= \"X\",0,ROUND((V51*X51),0))","v":107785}]
[null,{"$f":" \"HMA SHOULDER \"","v":"HMA SHOULDER "},null,{"$f":" \"( \" & FIXED(LCShldTf,2) & \"\"\" )\"","v":"( 8.00\" )"},{"$f":"IF(G52=\"SQ YD\",LCShoulderQf,LCShoulderQf/BinderSW / (IF(LCShldTf>0,LCShldTf,0.0001)/36))","v":3555.5555803571428},{"$f":" IF(AND(H52= \"*\",M52>0),M52, IF(G52=\"TONS\", ROUND(LCProjectLenf*(LCShldIWf+LCShldOWf+0*LCShldTf/12)*LCEdgesNf/2*LCShldTf/12/27*BinderSW,$M$44),ROUND(LCProjectLenf*(LCShldIWf+LCShldOWf)*(LCEdgesNf/2)/9,$M$44))  )","v":1592.8888999999999},"TONS",{"$f":" IF(AND(OverRide = \"On\",OR(NOT(ISBLANK(M52)),NOT(ISBLANK(N52))),M52>= 0),\"*\",\"\")","v":""},{"$f":" IF(AND(H52= \"*\", N52<>\"\", N52>=0,G47=\"SQ YD\"), N52, IF(G52=\"TONS\", LC_Cost_HMAShld_Ton, LC_Cost_HMAShld_Ton*BinderSW*LCShldTf/36) )","v":72},{"$f":" IF(G52=\"TONS\", \"/ TON\", \"/ SQ YD\")","v":"/ TON"},{"$f":" IF(L52= \"~\",ROUND((LCShoulderQf*LC_Cost_HMAShld_Q),0),0 )","v":114688},"~",null,null,null,null,null,null,null,{"$f":" \"HMA OVERLAY  SHLD  \" & FIXED(  IF(LC_FlexBase=\"HMA_SD\",LifeCycleCost!$G$76,LifeCycleCost!$G$213), 2) &\" \"\" \"","v":"HMA OVERLAY  SHLD  1.75 \" "},1,{"$f":" IF(LC_FlexBase=\"HMA_SD\",LifeCycleCost!$M$76,LifeCycleCost!$M$213)","v":3555.5555803571428},{"$f":" MID( IF(LC_FlexBase=\"HMA_SD\",LifeCycleCost!$J$76,LifeCycleCost!$J$213),3,5)","v":"SQ YD"},{"$f":" IF(LC_FlexBase=\"HMA_SD\",LifeCycleCost!$I$76,LifeCycleCost!$I$213)","v":7.0559999999999992},null,{"$f":" IF( S52= \"X\",0,ROUND((V52*X52),0))","v":25088}]
[null,"CURB & GUTTER",null,null,null,{"$f":" IF(AND(H53= \"*\",M53>0),M53,0)","v":0},"LIN  FT",{"$f":" IF(AND(OverRide = \"On\",NOT(ISBLANK(M53)),M53>= 0),\"*\",\"\")","v":""},30,"/ LIN  FT",{"$f":" IF(AND(M53<>\"\",M53= 0),0,ROUND((F53*I53),0) )","v":0},null,null,null,null,null,null,null,null,"PWFn = ",{"$f":" PVFn(II,S47)","v":0.41198675951590635},null,"PW = ",{"$f":" U53","v":0.41198675951590635},"X",{"$f":" SUM(Z48:Z52)","v":160191},{"$f":" ROUND(((Z53)*X53),0)","v":65997}]
[]
[null,"SUBBASE GRAN MATL TY C (TONS)",null,null,null,{"$f":" IF(AND(H55= \"*\",M55>=0),M55,ROUND(LCProjectLenf*(ShldSubAfi+ShldSubAfo)*(LCEdgesNf/2)/27*ShldSubSW,0))","v":499},"TONS",{"$f":" IF(AND(OverRide = \"On\",NOT(ISBLANK(M55)),M55>= 0),\"*\",\"\")","v":""},25,"/ TON",{"$f":" IF(AND(M55<>\"\",M55= 0),0,ROUND((F55*I55),0) )","v":12475},null,null,null,null,null,null,"  YEAR",35,null,null,null,"FVFn = ",1]
[null,"IMPROVED SUBGRADE:",null,"Modified Soil",{"$f":" \"Width = \" & FIXED(F56*9/LCProjectLenf,1) & \"'\"","v":"Width = 86.0'"},{"$f":" IF(AND(H56= \"*\",M56>=0),M56,ROUND((LCProjectLenf*(  (LCLanesNf*LCLaneWf) + LCEdgesNf/2 * (LCShldIWf+LCShldOWf + 1 + IF((LCShoulderSQYDf)>0, 2*Wedge_Std*LCPaveFlexT/12, 2*Wedge_Std*LCPaveFlexT/12) )  )/9),0))","v":9556},"SQ YD",{"$f":" IF(AND(OverRide = \"On\",NOT(ISBLANK(M56)),M56>= 0),\"*\",\"\")","v":""},7,"/ SQ YD",{"$f":" IF(AND(M56<>\"\",M56= 0),0,ROUND((F56*I56),0) )","v":66892},null,null,null,null,null,null,null,null,"LONG SHLD JT R&S",1,{"$f":" ROUND((LCProjectLenf*LCEdgesNf)*U56,0)","v":4000},"LIN FT",{"$f":" X55*LCFlexShldJTS","v":2},null,{"$f":" IF( S56= \"X\",0,ROUND((V56*X56),0))","v":8000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CNTR LINE JOINT R&S",1,{"$f":" ROUND(LCProjectLenf*LCCLNf*U57,0)","v":2000},"LIN FT",{"$f":" X55*LCFlexCentJTS","v":2},null,{"$f":" IF( S57= \"X\",0,ROUND((V57*X57),0))","v":4000}]
[null,"Reserved For User Supplied Item",null,null,null,{"$f":" IF(AND(H58= \"*\",M58>=0),M58,ROUND(0,0))","v":0},"UNITS",{"$f":" IF(AND(OverRide = \"On\",NOT(ISBLANK(M58)),M58>= 0),\"*\",\"\")","v":""},0,{"$f":" IF(G58= \"\",\"\",\"/ \" & G58)","v":"/ UNITS"},{"$f":" IF(AND(M58<>\"\",M58= 0),0,ROUND((F58*I58),0) )","v":0},null,null,null,null,null,null,null,null,"RNDM / THRM CRACK R&S",0.5,{"$f":" ROUND((LCLanesNf*(LCProjectLenf/100)*LCCrackRatef)*U58,0)","v":2200},"LIN FT",{"$f":" X55*LCFlexThermCRS","v":2},null,{"$f":" IF( S58= \"X\",0,ROUND((V58*X58),0))","v":4400}]
[null,"Reserved For User Supplied Item",null,null,null,{"$f":" IF(AND(H59= \"*\",M59>=0),M59,ROUND(0,0))","v":0},"UNITS",{"$f":" IF(AND(OverRide = \"On\",NOT(ISBLANK(M59)),M59>= 0),\"*\",\"\")","v":""},0,{"$f":" IF(G59= \"\",\"\",\"/ \" & G59)","v":"/ UNITS"},{"$f":" IF(AND(M59<>\"\",M59= 0),0,ROUND((F59*I59),0) )","v":0},null,null,null,null,null,null,null,null,"PD PVMT PATCH  M&F SURF",1E-3,{"$f":" ROUND(LCPavementSQYDf*U59,0)","v":5},"SQ YD",{"$f":" X55*LCFlexPavPatchS","v":80.64},null,{"$f":" IF( S59= \"X\",0,ROUND((V59*X59),0))","v":403}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PWFn = ",{"$f":" PVFn(II,S55)","v":0.35538339780838685},null,"PW = ",{"$f":" U60","v":0.35538339780838685},"X",{"$f":" SUM(Z56:Z59)","v":16803},{"$f":" ROUND(((Z60)*X60),0)","v":5972}]
[null,"PAVEMENT REMOVAL",null,null,null,{"$f":" IF(AND(H61= \"*\",1=1),M61,ROUND((LCProjectLenf*LCLaneWf*LCLanesNf)/9,M43))","v":5333},"SQ YD",{"$f":" IF(AND(OverRide = \"On\",NOT(ISBLANK(M61)),M61>= 0),\"*\",\"\")","v":""},0,"/ SQ YD",{"$f":" IF(AND(M61<>\"\",M61= 0),0,ROUND((F61*I61),0) )","v":0}]
[null,"SHOULDER REMOVAL",null,null,null,{"$f":" IF(AND(H62= \"*\",1=1),M62,ROUND(LCProjectLenf*(LCShldIWf+LCShldOWf)*(LCEdgesNf/2)/9,M35))","v":3556},"SQ YD",{"$f":" IF(AND(OverRide = \"On\",NOT(ISBLANK(M62)),M62>= 0),\"*\",\"\")","v":""},0,"/ SQ YD",{"$f":" IF(AND(M62<>\"\",M62= 0),0,ROUND((F62*I62),0) )","v":0},null,null,null,null,null,null,"  YEAR",40,null,null,null,"FVFn = ",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LONG SHLD JT R&S",1,{"$f":" ROUND((LCProjectLenf*LCEdgesNf)*U63,0)","v":4000},"LIN FT",{"$f":" X62*LCFlexShldJTS","v":2},null,{"$f":" IF( S63= \"X\",0,ROUND((V63*X63),0))","v":8000}]
[null,"Note:  *  Denotes User Supplied Quantity",null,null,null,null,null,null,"FLEXIBLE CONSTRUCTION INITIAL COST",null,{"$f":" ROUND(SUM(K45:K62),0)","v":512043},null,null,null,null,null,null,null,null,"CNTR LINE JOINT R&S",1,{"$f":" ROUND(LCProjectLenf*LCCLNf*U64,0)","v":2000},"LIN FT",{"$f":" X62*LCFlexCentJTS","v":2},null,{"$f":" IF( S64= \"X\",0,ROUND((V64*X64),0))","v":4000}]
[null,null,null,null,null,null,null,null,"FLEXIBLE CONSTRUCTION ANNUAL COST PER MILE",null,{"$f":" ROUND(((K64*CRFn(II,LifeCycle)/(LCProjectLen/5280))),0)","v":110266},null,null,null,null,null,null,null,null,"RNDM / THRM CRACK R&S",0.5,{"$f":" ROUND((LCLanesNf*(LCProjectLenf/100)*LCCrackRatef)*U65,0)","v":2200},"LIN FT",{"$f":" X62*LCFlexThermCRS","v":2},null,{"$f":" IF( S65= \"X\",0,ROUND((V65*X65),0))","v":4400}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PD PVMT PATCH  M&F SURF",5.0000000000000001E-3,{"$f":" ROUND(LCPavementSQYDf*U66,0)","v":27},"SQ YD",{"$f":" X62*LCFlexPavPatchS","v":80.64},null,{"$f":" IF( S66= \"X\",0,ROUND((V66*X66),0))","v":2177}]
[null,"MAINTENANCE COSTS:",null,null,null,null,null,null,null,null,null,null,"Schedule","Unit Cost",null,null,null,null,null,"PWFn = ",{"$f":" PVFn(II,S62)","v":0.30655684077380629},null,"PW = ",{"$f":" U67","v":0.30655684077380629},"X",{"$f":" SUM(Z63:Z66)","v":18577},{"$f":" ROUND(((Z67)*X67),0)","v":5695}]
[null,"ITEM",null,"THICKNESS",null,"MATERIAL","T  ",null,"UNIT COST",null,null,null,"Quantity","Override"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA12:AA68)","v":199058}]
[null,"ROUTINE MAINTENANCE ACTIVITY",null,null,null,null,null,null,{"$f":" I153","v":0},"LANE-MILE / YEAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ROUTINE MAINTENANCE ACTIVITY",null,{"$f":" LCLanesNf*LCProjectLenf / 5280","v":0.75757575757575757},"Lane Miles",{"$f":" LCFlexARMA","v":0},null,{"$f":" IF( S71= \"X\",0,(V71*X71))","v":0},{"$f":" Z71/CRFn(II,LifeCycle)","v":0}]
[null,{"$f":" \"HMA OVERLAY  PVMT SURF\"","v":"HMA OVERLAY  PVMT SURF"},null,{"$f":" \"( \" & FIXED(G72,2)&\"\"\" )\"","v":"( 2.00\" )"},{"$f":" (LCLanesNf * LCLaneWf + LCEdgesNf*Wedge_Std*(G72) / 24) / (LCLanesNf * LCLaneWf)","v":1.0069444444444444},"     Surface Mix",{"$f":" SurfaceT","v":2},null,{"$f":" IF(N72<>\"\",N72, IF(J72=\"/ TON\", LC_Cost_HMASurf_Ton, E72 * LC_Cost_HMASurf_Ton*BinderSW*G72/36) )","v":10.713888888888889},"/ SQ YD",null,null,{"$f":" IF(J72=\"/ SQ YD\", LCPavementSQYDf, E72*LCPavementSQYDf*(G72/36)*BinderSW)","v":5333.3333000000002},null,null,null,null,null,null,null,null,null,null,null,null,"MAINTENANCE LIFE-CYCLE COST",{"$f":" SUM(AA69:AA71)","v":199058}]
[null,{"$f":" \"HMA OVERLAY  PVMT\"","v":"HMA OVERLAY  PVMT"},null,"( 3.75\" )",{"$f":" (LCLanesNf * LCLaneWf + LCEdgesNf*Wedge_Std*(G73) / 24) / (LCLanesNf * LCLaneWf)","v":1.0130208333333333},null,{"$f":" HMA_PolicyOverlay","v":3.75},null,{"$f":" IF(N73<>\"\", N73, IF(J73=\"/ TON\", (E74*G74*I74 + E75*G75*I75)/(E73*G73), (I74+I75) )  )","v":20.209765625000003},{"$f":"J72","v":"/ SQ YD"},null,null,{"$f":" IF(J73=\"/ SQ YD\", LCPavementSQYDf, E73*LCPavementSQYDf*(G73/36)*BinderSW)","v":5333.3333000000002},null,null,null,null,null,{"$f":" LifeCycle","v":45},{"$f":" \" YEAR LIFE CYCLE\" & REPT(\" \",20) & \"CRFn = \" & FIXED(CRFn(II,LifeCycle),7)","v":" YEAR LIFE CYCLE                    CRFn = 0.0407852"},null,null,null,null,null,"MAINTENANCE ANNUAL COST PER MILE",{"$f":" ROUND(((AA72*CRFn(II,LifeCycle)/(LCProjectLenf / 5280))),0)","v":42866}]
[null,{"$f":" \"HMA SURFACE MIX\"","v":"HMA SURFACE MIX"},null,"( 1.50\" )",{"$f":" (LCLanesNf * LCLaneWf + LCEdgesNf*Wedge_Std*(G74) / 24) / (LCLanesNf * LCLaneWf)","v":1.0052083333333333},"     Surface Mix",{"$f":" HMA_OverlaySurf","v":1.5},null,{"$f":" IF(N74<>\"\",N74,  IF(J74=\"/ TON\", LC_Cost_HMASurf_Ton, E74 * LC_Cost_HMASurf_Ton*BinderSW*G74/36) )","v":8.0215624999999999},{"$f":"J73","v":"/ SQ YD"},null,null,{"$f":" IF(J74=\"/ SQ YD\", LCPavementSQYDf, E74*LCPavementSQYDf*(G74/36)*BinderSW)","v":5333.3333000000002}]
[null,{"$f":" \"HMA BINDER MIX\"","v":"HMA BINDER MIX"},null,"( 2.25\" )",{"$f":" (LCLanesNf * LCLaneWf + LCEdgesNf*Wedge_Std*(2*G74+G75) / 24) / (LCLanesNf * LCLaneWf)","v":1.0182291666666667},{"$f":" Variables!$O$20","v":"Top Binder Mix"},{"$f":" HMA_OverlayBind","v":2.25},null,{"$f":" IF(N75<>\"\", N75,   IF(J74=\"/ TON\",    IF(LC_FacilityType= \"INTERSTATE\", LC_Cost_HMATopBind_Ton, LC_Cost_HMABindL_Ton),   IF(LC_FacilityType= \"INTERSTATE\", LC_Cost_HMATopBind_Ton, LC_Cost_HMABindL_Ton)*E75*BinderSW*G75/36)  )","v":12.188203125000001},{"$f":"J73","v":"/ SQ YD"},null,null,{"$f":" IF(J75=\"/ SQ YD\", LCPavementSQYDf, E75*LCPavementSQYDf*(G75/36)*BinderSW)","v":5333.3333000000002}]
[null,{"$f":" \"HMA OVERLAY  SHLD\"","v":"HMA OVERLAY  SHLD"},"(Year 30)",{"$f":" \"( \" & FIXED(G76,2)&\"\"\" )\"","v":"( 1.75\" )"},null,"     Shoulder Mix",{"$f":" IF(LC_FlexBase= \"HMA_SD\",IF(LC_FacilityType= \"INTERSTATE\",G73-$G$79,G73),G73)","v":1.75},null,{"$f":" IF(N76<>\"\",N76, IF(J76=\"/ TON\", LC_Cost_HMAShld_Ton, LC_Cost_HMAShld_Ton*BinderSW*G76/36) )","v":7.0559999999999992},{"$f":"J73","v":"/ SQ YD"},null,null,{"$f":" IF(J76=\"/ SQ YD\", LCShoulderSQYDf, LCShoulderSQYDf*(G76/36)*BinderSW)","v":3555.5555803571428}]
[null,{"$f":" \"HMA OVERLAY  SHLD\"","v":"HMA OVERLAY  SHLD"},null,"( 2.00\" )",null,"     Shoulder Mix",{"$f":" G72","v":2},null,{"$f":" IF(N77<>\"\",N77, IF(J77=\"/ TON\", LC_Cost_HMAShld_Ton, LC_Cost_HMAShld_Ton*BinderSW*G77/36) )","v":8.0640000000000001},{"$f":"J72","v":"/ SQ YD"},null,null,{"$f":" IF(J77=\"/ SQ YD\", LCShoulderSQYDf, LCShoulderSQYDf*(G77/36)*BinderSW)","v":3555.5555803571428}]
[]
[null,{"$f":" \"MILLING    (\" & FIXED(G79,2) & \" IN)\"","v":"MILLING    (2.00 IN)"},null,null,null,null,{"$f":"G72","v":2},null,3,"/ SQ YD"]
[]
[null,"PARTIAL DEPTH  PVMT PATCH",null,"(Mill & Fill  Surf)",null,"     Surface Mix",{"$f":" G72","v":2},null,{"$f":" IF(N81<>\"\",N81, (LCFlexMillingS + LC_Cost_HMASurf_Ton*BinderSW*G81/36)+AddLabor )","v":80.64},"/ SQ YD"]
[null,"PARTIAL DEPTH  SHLD  PATCH",null,"(Mill & Fill  Surf)",null,"     Shoulder Mix",{"$f":" G72","v":2},null,{"$f":" IF(N82<>\"\",N82, (LCFlexMillingS + LC_Cost_HMAShld_Ton*BinderSW*G82/36)+AddLabor)","v":78.063999999999993},"/ SQ YD"]
[]
[null,{"$f":" \"PARTIAL DEPTH  PVMT PATCH\"","v":"PARTIAL DEPTH  PVMT PATCH"},null,{"$f":" \" (Mill & Fill  +\" &  FIXED(G84,2) & \" \"\")\"","v":" (Mill & Fill  +2.00 \")"},null,"Leveling Binder Mix",{"$f":"G72","v":2},null,{"$f":" IF(N84<>\"\",N84, (LCFlexMillingS + LC_Cost_HMABindL_Ton*BinderSW*G84/36)+AddLabor )","v":79.52},"/ SQ YD"]
[null,{"$f":" \"PARTIAL DEPTH  SHLD  PATCH\"","v":"PARTIAL DEPTH  SHLD  PATCH"},null,{"$f":" \"  (Mill & Fill  +\" &  FIXED(G85,2) & \" \"\")\"","v":"  (Mill & Fill  +2.00 \")"},null,"     Shoulder Mix",{"$f":" G84","v":2},null,{"$f":" IF(N85<>\"\",N85, (LCFlexMillingS + LC_Cost_HMAShld_Ton*BinderSW*G85/36)+AddLabor )","v":78.063999999999993},"/ SQ YD"]
[]
[null,"LONGITUDINAL SHOULDER JOINT ROUT & SEAL",null,null,null,null,null,null,2,"/ LIN FT"]
[null,"CENTERLINE JOINT ROUT & SEAL",null,null,null,null,null,null,2,"/ LIN FT"]
[null,"RANDOM / THERMAL CRACK ROUT & SEAL",null,null,null,null,{"$f":" \"(100%  Rehab = \"& FIXED(LCCrackRatef,2) &\"' / Station / Lane)\"","v":"(100%  Rehab = 110.00' / Station / Lane)"},null,2,"/ LIN FT"]
[]
[]
[]
[null,null,null,null,null,null,null,null,"FLEXIBLE TOTAL LIFE-CYCLE COST",null,{"$f":" (LCFlexConstCost+LCFlexMLCCSum)","v":711101}]
[null,null,null,null,null,null,null,null,"FLEXIBLE TOTAL ANNUAL COST PER MILE",null,{"$f":" ROUND(((K93*CRFn(II,LifeCycle)/(LCProjectLenf/5280))),0)","v":153133}]
[]
[]
[]
[null,"PCC PAVEMENT",null,null,null,null,null,null,null,null,{"$f":" LC_RigidRehabType","v":"JPCP"},null,null,null,null,null,null,"JPCP",null,null,"MAINTENANCE AND REHABILITATION ACTIVITY SCHEDULE",null,null,null,null,null,{"$f":" NOW()","v":"2017-05-04T11:05:27.110"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(LC_RigidRehabType<>LC_RigidBase,IF(LCPaveTypeo= \"\",\"WARNING:  INCORRECT MAINTENANCE SCHEDULE for CURRENT TRAFFIC FACTOR!\",\"WARNING:  INCORRECT MAINTENANCE SCHEDULE for USER SET PAVEMENT TYPE!\"),\" - \")","v":" - "}]
[null,"ROUTE",null,null,null,{"$f":" C7","v":"Job Route"}]
[null,"SECTION",null,null,null,{"$f":" C8","v":"Job Section"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"JOINTED PLAIN CONCRETE PAVEMENT"]
[null,"COUNTY",null,null,null,{"$f":" C9","v":"Job County"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UNBONDED JOINTED PLAIN CONCRETE OVERLAY"]
[null,"LOCATION",null,null,null,{"$f":" C10","v":"Job Location"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Figure 54-7.A"]
[]
[null,"FACILITY TYPE",null,null,null,{"$f":"LC_FacilityType","v":"INTERSTATE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(LCUPC= \"Yes\",\"PROJECTED\",\"\")","v":""},null,{"$f":" IF(LCUPC= \"Yes\",\"PROJECTED\",\"\")","v":""},"PRESENT"]
[null,null,null,null,null,{"$f":" IF(AND(OverRide= \"On\",ISNUMBER(M106),M106>0),M106,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,"MAINTENANCE COSTS:",null,"ITEM","%","  QUANTITY"," UNIT","UNIT COST",null,"COST","WORTH"]
[null,"PROJECT LENGTH",null,null,null,{"$f":" LCProjectLenf","v":1000},"FT    = = >",null,{"$f":" (LCProjectLen/5280)","v":0.18939393939393939},"Miles",null,null,"USER"]
[null,"# OF CENTERLINES",null,null,null,{"$f":" LCCLNf","v":2},"CL",null,null,null,null,null,"OVERRIDE",null,null,null,null,"YEAR",10,null,null,null,"FVFn = ",1]
[null,"# OF LANES",null,null,null,{"$f":" LCLanesNf","v":4},{"$f":"IF(LCLanesNf>1,\"LANES\",\"LANES\")","v":"LANES"},null,null,null,null,null,"COLUMN",null,null,null,null,null,null,"PAVEMENT PATCH   CLASS B",1E-3,{"$f":" ROUND(LCPavementSQYD*U109,0)","v":5},"SQ YD",{"$f":" X108*LifeCycleCost!$I$162","v":150},null,{"$f":" IF( S109= \"X\",0,ROUND((V109*X109),0))","v":750}]
[null,"# OF EDGES",null,null,null,{"$f":" LCEdgesNf","v":4},"EP",null,null,null,null,null,null,null,null,null,null,null,null,"PWFn = ",{"$f":" PVFn(II,S108)","v":0.74409391489672494},null,"PW = ",{"$f":" U110","v":0.74409391489672494},"X",{"$f":" (Z109)","v":750},{"$f":" ROUND(((Z110)*X110),0)","v":558}]
[null,"LANE WIDTH - AVERAGE ",null,null,null,{"$f":" LCLaneWf","v":12},"FT"]
[null,"SHOULDER WIDTH","PCC",{"$f":"IF(LCEdgesN=2,\"Left\",\"Inside\")","v":"Inside"},null,{"$f":" LCShldIWf","v":6},"FT",null,null,null,null,null,null,null,null,null,null,"YEAR",15,null,null,null,"FVFn = ",1]
[null,null,"PCC",{"$f":"IF(LCEdgesN=2,\"Right\",\"Outside\")","v":"Outside"},null,{"$f":" LCShldOWf","v":10},"FT",null,null,null,null,null,null,null,null,null,null,null,null,"PAVEMENT PATCH   CLASS B",2E-3,{"$f":" ROUND(LCPavementSQYD*U113,0)","v":11},"SQ YD",{"$f":" X112*LifeCycleCost!$I$162","v":150},null,{"$f":" IF( S113= \"X\",0,ROUND((V113*X113),0))","v":1650}]
[null,null,"Total Width of Paved Shoulders",null,null,{"$f":"(LCShldIW+LCShldOW)*(LCEdgesN/2)","v":32},"FT",null,null,null,null,null,null,null,null,null,null,null,null,"PWFn = ",{"$f":" PVFn(II,S112)","v":0.64186194739671742},null,"PW = ",{"$f":" U114","v":0.64186194739671742},"X",{"$f":" (Z113)","v":1650},{"$f":" ROUND(((Z114)*X114),0)","v":1059}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"YEAR",20,null,null,null,"FVFn = ",1]
[null,"PAVEMENT THICKNESS  (RIGID)",null,null,{"$f":" LC_RigidRehabType","v":"JPCP"},10,"IN",null,"TIED SHLD",null,null,null,null,null,null,null,null,null,null,"PAVEMENT PATCH   CLASS B",0.02,{"$f":" ROUND(LCPavementSQYD*U117,0)","v":107},"SQ YD",{"$f":" X116*LifeCycleCost!$I$162","v":150},null,{"$f":" IF( S117= \"X\",0,ROUND((V117*X117),0))","v":16050}]
[null,"SHOULDER THICKNESS",null,null,{"$f":" IF(LCShldOutEdge_T<>LCShldT,  \"Pavement Edge ==>\", \"\")","v":""},{"$f":" LCPaveRigidT","v":10},"IN",null,null,null,null,null,null,null,null,null,null,null,null,"SHOULDER PATCH   CLASS C",5.0000000000000001E-3,{"$f":" ROUND(LCShoulderSQYD*U118,0)","v":18},"SQ YD",{"$f":" X116*LifeCycleCost!$I$163","v":145},null,{"$f":" IF( S118= \"X\",0,ROUND((V118*X118),0))","v":2610}]
[null,null,null,null,{"$f":" IF(LCShldOutEdge_T<>LCShldT,  \"Outside Edge ==>\", \"\")","v":""},{"$f":" IF(LCShldOutEdge_T<>LCShldT, PCC_ShldTaperT, \"\")","v":""},{"$f":" IF(LCShldOutEdge_T<>LCShldT,  \"IN\", \"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"LONGITUDINAL SHLD JT  R&S",1,{"$f":" ROUND(LCEdgesN*LCProjectLen*U119,0)","v":4000},"LIN FT",{"$f":" X116*LifeCycleCost!$I$168","v":2},null,{"$f":" IF( S119= \"X\",0,ROUND((V119*X119),0))","v":8000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CENTERLINE JT   R&S",1,{"$f":" ROUND(LCCLN*LCProjectLen*U120,0)","v":2000},"LIN FT",{"$f":" X116*LifeCycleCost!$I$169","v":2},null,{"$f":" IF( S120= \"X\",0,ROUND((V120*X120),0))","v":4000}]
[null,"POLICY OVERLAY THICKNESS",null,null,null,{"$f":" PCC_PolicyOverlay","v":3.75},"IN",null,null,null,null,null,{"$f":" OverRide","v":"On"},null,null,null,null,null,null,"PWFn = ",{"$f":" PVFn(II,S116)","v":0.55367575418633452},null,"PW = ",{"$f":" U121","v":0.55367575418633452},"X",{"$f":" ROUND(SUM(Z117:Z120),0)","v":30660},{"$f":" ROUND(((Z121)*X121),0)","v":16976}]
[null,null,null,null,null,null,null,null,null,null,null,null,"User"]
[null,"RIGID PAVEMENT    TRAFFIC FACTORS",null,null,null,"    MINIMUM",null,null,"        ACTUAL",null,"USE",null,"Override",null,null,null,null,"YEAR",25,null,null,null,"FVFn = ",1]
[null,null,null,null,null,10.050000000000001,null,null,1,null,{"$f":"IF(OR(LCRTFmin=\"No Min\",LCRTFmin=\"-\"),LCRTFa,IF(LCRTFmin>LCRTFa,LCRTFmin,LCRTFa))","v":10.050000000000001},{"$f":" IF(AND(OverRide = \"On\",NOT(ISBLANK(M124)),M124>= 0),\"*\",\"\")","v":""},null,null,null,null,null,null,null,"PAVEMENT PATCH   CLASS B",0.03,{"$f":" ROUND(LCPavementSQYD*U124,0)","v":160},"SQ YD",{"$f":" X123*LifeCycleCost!$I$162","v":150},null,{"$f":" IF( S124= \"X\",0,ROUND((V124*X124),0))","v":24000}]
[null,"Worksheet Construction Type is ",null,"New Construction",null,null,null,null,{"$f":" IF( OR(LC_ConstructionType = \"New Construction\", $M$125 =\"\"), \"The Pavement Type is\", \"User Override Pavement Type is\")","v":"The Pavement Type is"},null,{"$f":" IF(LC_ConstructionType= \"New Construction\", \"JPCP\", IF($M$125<>\"\", $M$125, IF(LCTFRigid<= 60,\"JPCP\",\"CRCP\"))  )","v":"JPCP"},null,null,null,null,null,null,null,null,"SHOULDER PATCH   CLASS C",0.01,{"$f":" ROUND(LCShoulderSQYD*U125,0)","v":36},"SQ YD",{"$f":" X123*LifeCycleCost!$I$163","v":145},null,{"$f":" IF( S125= \"X\",0,ROUND((V125*X125),0))","v":5220}]
[null,null,null,null,null,null,null,null,null,null,null,null,"USER",null,null,null,null,null,null,"PWFn = ",{"$f":" PVFn(II,S123)","v":0.47760556926165915},null,"PW = ",{"$f":" U126","v":0.47760556926165915},"X",{"$f":" ROUND(SUM(Z124:Z125),0)","v":29220},{"$f":" ROUND(((Z126)*X126),0)","v":13956}]
[null,"INITIAL COSTS",null,null,null,null,null,null,null,null,null,null,"SUPPLIED"]
[null,"ITEM",null,"THICKNESS",null,"   100% QUANTITY","UNIT",null,"   UNIT PRICE",null,"      COST",null,"    QUANTITY",null,null,null,null,"YEAR",30,{"$f":" LC_FacilityType","v":"INTERSTATE"},null,null,"FVFn = ",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAVEMENT PATCH   CLASS B",0.04,{"$f":" ROUND(LCPavementSQYD*U129,0)","v":213},"SQ YD",{"$f":" X128*LifeCycleCost!$I$162","v":150},null,{"$f":" IF( S129= \"X\",0,ROUND((V129*X129),0))","v":31950}]
[null,{"$f":" LEFT(LC_RigidRehabType,3)& \"  PAVEMENT\"","v":"JPC  PAVEMENT"},null,{"$f":" \"( \"  & FIXED(LCPaveRigidT,2) & \"\"\" )\"","v":"( 10.00\" )"},null,{"$f":" IF(H130= \"*\",M130,ROUND((LCProjectLen*LCLaneW*LCLanesN)/9,0))","v":5333},"SQ YD",{"$f":" IF(AND(OverRide = \"On\",NOT(ISBLANK(M130)),ISNUMBER(M130),M130>= 0),\"*\",\"\")","v":""},50,"/ SQ YD",{"$f":" ROUND((F130*I130),0)","v":266650},null,null,null,null,null,null,null,null,"SHOULDER PATCH   CLASS C",1.4999999999999999E-2,{"$f":" ROUND(LCShoulderSQYD*U130,0)","v":53},"SQ YD",{"$f":" X128*LifeCycleCost!$I$163","v":145},null,{"$f":" IF( S130= \"X\",0,ROUND((V130*X130),0))","v":7685}]
[null,"PAVEMENT REINFORCEMENT",null,null,null,{"$f":" IF(H131= \"*\", M131, IF(LC_RigidRehabType = \"CRCP\",LCPavementSQYD,0))","v":0},"SQ YD",{"$f":" IF(AND(OverRide = \"On\",NOT(ISBLANK(M131)),ISNUMBER(M131),M131>= 0),\"*\",\"\")","v":""},22,{"$f":" IF(G131= \"\",\"\",\"/ \" & G131)","v":"/ SQ YD"},{"$f":" ROUND((F131*I131),0)","v":0},null,null,null,null,null,null,null,null,{"$f":" \"HMA  POLICY OVERLAY  \" & LifeCycleCost!$F$121 &  \"\"\"  ( PVMT )\"","v":"HMA  POLICY OVERLAY  3.75\"  ( PVMT )"},1,{"$f":" ROUND(LifeCycleCost!$M$156*U131,2)","v":5333.33},{"$f":" MID(LifeCycleCost!$J$156,3,5)","v":"SQ YD"},{"$f":" X128*LifeCycleCost!$I$156","v":20.209765625000003},null,{"$f":" IF( S131= \"X\",0,ROUND((V131*X131),0))","v":107785}]
[null,"STABILIZED SUBBASE   ",null,{"$f":" \"( \"  & FIXED(SubBaseT,2) & \"\"\" )\"","v":"( 4.00\" )"},null,{"$f":" IF(H132= \"*\", M132, IF(SubBaseT>0,1,0)*ROUND( LCProjectLen*(LCLaneW*LCLanesN + SubBaseOutHang*LCEdgesN) / 9, 0 ))","v":6000},"SQ YD",{"$f":" IF(AND(OverRide = \"On\",NOT(ISBLANK(M132)),ISNUMBER(M132),M132>= 0),\"*\",\"\")","v":""},19,"/ SQ YD",{"$f":" ROUND((F132*I132),0)","v":114000},null,null,null,null,null,null,null,null,{"$f":" \"HMA  POLICY OVERLAY  \" & LifeCycleCost!$F$121 &  \"\"\"  ( SHLD )\"","v":"HMA  POLICY OVERLAY  3.75\"  ( SHLD )"},1,{"$f":" ROUND(LifeCycleCost!$M$159*U132,2)","v":3555.56},{"$f":" MID(LifeCycleCost!$J$159,3,5)","v":"SQ YD"},{"$f":" X128*LifeCycleCost!$I$159","v":15.119999999999997},null,{"$f":" IF( S132= \"X\",0,ROUND((V132*X132),0))","v":53760}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PWFn = ",{"$f":" PVFn(II,S128)","v":0.41198675951590635},null,"PW = ",{"$f":" U133","v":0.41198675951590635},"X",{"$f":" ROUND(SUM(Z129:Z132),0)","v":201180},{"$f":" ROUND(((Z133)*X133),0)","v":82883}]
[null,"PCC SHOULDERS",null,{"$f":" \"( \"  & FIXED(LCShldT,2) & \"\"\" \" & \" to \" & \" \"  & FIXED(IF(LC_SHLDTYPE=\"TIED SHLD\",PCC_ShldTaperT,LCShldT),2) & \"\"\" )\"","v":"( 10.00\"  to  10.00\" )"},null,{"$f":" IF(H134= \"*\",M134,ROUND(LCProjectLen*(LCShldIW+LCShldOW)*(LCEdgesN/2)/9,0))","v":3556},"SQ YD",{"$f":" IF(AND(OverRide = \"On\",NOT(ISBLANK(M134)),ISNUMBER(M134),M134>= 0),\"*\",\"\")","v":""},40,"/ SQ YD",{"$f":" ROUND((F134*I134),0)","v":142240}]
[null,"CURB & GUTTER",null,null,null,{"$f":" IF(AND(H135= \"*\",M135>0),M135,0)","v":0},"LIN  FT",{"$f":" IF(AND(OverRide = \"On\",NOT(ISBLANK(M135)),M135>= 0),\"*\",\"\")","v":""},30,"/ LIN  FT",{"$f":" IF(AND(M135<>\"\",M135= 0),0,ROUND((F135*I135),0) )","v":0},null,null,null,null,null,null,"YEAR",35,{"$f":" LC_FacilityType","v":"INTERSTATE"},null,null,"FVFn = ",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LONGITUDINAL SHLD JT R&S",1,{"$f":" ROUND(LCEdgesN*LCProjectLen*U136,0)","v":4000},"LIN FT",{"$f":" X135*LifeCycleCost!$I$168","v":2},null,{"$f":" IF( S136= \"X\",0,ROUND((V136*X136),0))","v":8000}]
[null,"SUBBASE GRAN MATL TY C",null,{"$f":" \" ( ~ \" & FIXED(12 *(ShldSubAri+ShldSubAro)*(LCEdgesN/2)/(LCShldIW+LCShldOW+SubBaseOutHang*2),2) & \"\"\" )\"","v":" ( ~ 3.48\" )"},null,{"$f":" IF(H137= \"*\",M137,ROUND(LCProjectLen*(ShldSubAri+ShldSubAro)*(LCEdgesN/2)/27*ShldSubSW,0))","v":418},"TONS",{"$f":" IF(AND(OverRide = \"On\",NOT(ISBLANK(M137)),ISNUMBER(M137),M137>= 0),\"*\",\"\")","v":""},25,"/ TON",{"$f":" ROUND((F137*I137),0)","v":10450},null,null,null,null,null,null,null,null,"CENTERLINE  JT  R&S",1,{"$f":" ROUND(LCCLN*LCProjectLen*U137,0)","v":2000},"LIN FT",{"$f":" X135*LifeCycleCost!$I$169","v":2},null,{"$f":" IF( S137= \"X\",0,ROUND((V137*X137),0))","v":4000}]
[null,"IMPROVED SUBGRADE:",null,"Modified Soil",{"$f":" \"Width = \" & FIXED(F138*9/LCProjectLen,1) & \"'\"","v":"Width = 82.0'"},{"$f":" IF(H138= \"*\",M138,ROUND((LCProjectLen*(  (LCLanesN*LCLaneW) + LCEdgesN/2*(LCShldIW+LCShldOW + 1 +  (0)*(LCPaveRigidT+SubBaseT)/12)  )/9),0)  )","v":9111},"SQ YD",{"$f":" IF(AND(OverRide = \"On\",NOT(ISBLANK(M138)),ISNUMBER(M138),M138>= 0),\"*\",\"\")","v":""},7,"/ SQ YD",{"$f":" ROUND((F138*I138),0)","v":63777},null,null,null,null,null,null,null,null,"RANDOM CRACK  R&S",0.5,{"$f":" ROUND(LCLanesN*(LCProjectLen/100)*LCCrackRater*U138,0)","v":2000},"LIN FT",{"$f":" X135*LifeCycleCost!$I$171","v":2},null,{"$f":" IF( S138= \"X\",0,ROUND((V138*X138),0))","v":4000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REFLECTIVE TRANSVERSE CRACK R&S",0.4,{"$f":" ROUND(LCLaneW*LCLanesN*ROUND(LCProjectLen/15,0)*U139,0)","v":1286},"LIN FT",{"$f":" X135*LifeCycleCost!$I$170","v":2},null,{"$f":" IF( S139= \"X\",0,ROUND((V139*X139),0))","v":2572}]
[null,"Reserved For User Supplied Item",null,null,null,{"$f":" IF(H140= \"*\",M140,ROUND( 0,0))","v":0},"UNITS",{"$f":" IF(AND(OverRide = \"On\",NOT(ISBLANK(M140)),ISNUMBER(M140),M140>= 0),\"*\",\"\")","v":""},0,{"$f":" IF(G140= \"\",\"\",\"/ \" & G140)","v":"/ UNITS"},{"$f":" ROUND((F140*I140),0)","v":0},null,null,null,null,null,null,null,null,{"$f":" \"PD  PVMT PATCH  M&F HMA  \" & IF(LC_FacilityType=\"Interstate\",\"SURF \" & FIXED(LifeCycleCost!$G$165,2),FIXED(LifeCycleCost!$G$166,2))  & \"\"\" \"","v":"PD  PVMT PATCH  M&F HMA  SURF 1.50\" "},1E-3,{"$f":" ROUND(LCPavementSQYD*U140,0)","v":5},"SQ YD",{"$f":" IF(LC_FacilityType=\"Interstate\",X135*LifeCycleCost!$I$165,X135*LifeCycleCost!$I$166)","v":77.98},null,{"$f":" IF( S140= \"X\",0,ROUND((V140*X140),0))","v":390}]
[null,"Reserved For User Supplied Item",null,null,null,{"$f":" IF(H141= \"*\",M141,ROUND( 0,0))","v":0},"UNITS",{"$f":" IF(AND(OverRide = \"On\",NOT(ISBLANK(M141)),ISNUMBER(M141),M141>= 0),\"*\",\"\")","v":""},0,{"$f":" IF(G141= \"\",\"\",\"/ \" & G141)","v":"/ UNITS"},{"$f":" ROUND((F141*I141),0)","v":0},null,null,null,null,null,null,null,null,"PWFn = ",{"$f":" PVFn(II,S135)","v":0.35538339780838685},null,"PW = ",{"$f":" U141","v":0.35538339780838685},"X",{"$f":" ROUND(SUM(Z136:Z140),0)","v":18962},{"$f":" ROUND(((Z141)*X141),0)","v":6739}]
[]
[null,"PAVEMENT REMOVAL",null,null,null,{"$f":" IF(H143= \"*\",M143,ROUND((LCProjectLen*LCLaneW*LCLanesN)/9,0))","v":5333},"SQ YD",{"$f":" IF(AND(OverRide = \"On\",NOT(ISBLANK(M143)),M143>= 0),\"*\",\"\")","v":""},0,"/ SQ YD",{"$f":" IF(AND(M143<>\"\",M143= 0),0,ROUND((F143*I143),0) )","v":0},null,null,null,null,null,null,"YEAR",40,{"$f":" LC_FacilityType","v":"INTERSTATE"},null,null,"FVFn = ",1]
[null,"SHOULDER REMOVAL",null,null,null,{"$f":" IF(H144= \"*\",M144,ROUND(LCProjectLen*(LCShldIW+LCShldOW)*(LCEdgesN/2)/9,0))","v":3556},"SQ YD",{"$f":" IF(AND(OverRide = \"On\",NOT(ISBLANK(M144)),M144>= 0),\"*\",\"\")","v":""},0,"/ SQ YD",{"$f":" IF(AND(M144<>\"\",M144= 0),0,ROUND((F144*I144),0) )","v":0},null,null,null,null,null,null,null,null,"PAVEMENT PATCH   CLASS B",5.0000000000000001E-3,{"$f":" ROUND(LCPavementSQYD*U144,0)","v":27},"SQ YD",{"$f":" X143*LifeCycleCost!$I$162","v":150},null,{"$f":" IF( S144= \"X\",0,ROUND((V144*X144),0))","v":4050}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LONGITUDINAL SHLD JT R&S",1,{"$f":" ROUND(LCEdgesN*LCProjectLen*U145,0)","v":4000},"LIN FT",{"$f":" X143*LifeCycleCost!$I$168","v":2},null,8000]
[null,"Note:  *  Denotes User Supplied Quantity",null,null,null,null,null,null,"RIGID CONSTRUCTION INITIAL COST",null,{"$f":" ROUND(SUM(K130:K144),0)","v":597117},null,null,null,null,null,null,null,null,"CENTERLINE JT  R&S",1,{"$f":" ROUND(LCCLN*LCProjectLen*U146,0)","v":2000},"LIN FT",{"$f":" X143*LifeCycleCost!$I$169","v":2},null,4000]
[null,null,null,null,null,null,null,null,"RIGID CONSTRUCTION ANNUAL COST PER MILE",null,{"$f":" ROUND(((K146*CRFn(II,LifeCycle)/(LCProjectLen/5280))),0)","v":128587},null,null,null,null,null,null,null,null,"REFLECTIVE TRANSVERSE CRACK R&S",0.6,{"$f":" ROUND(LCLaneW*LCLanesN*ROUND(LCProjectLen/15,0)*U147,0)","v":1930},"LIN FT",{"$f":" X143*LifeCycleCost!$I$170","v":2},null,3860]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RANDOM CRACK R&S",0.5,{"$f":" ROUND(LCLanesN*(LCProjectLen/100)*LCCrackRater*U148,0)","v":2000},"LIN FT",{"$f":" X143*LifeCycleCost!$I$171","v":2},null,4000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" \"PD  PVMT PATCH  M&F HMA  \" & IF(LC_FacilityType=\"Interstate\",\"SURF \" & FIXED(LifeCycleCost!$G$165,2),FIXED(LifeCycleCost!$G$166,2))  & \"\"\" \"","v":"PD  PVMT PATCH  M&F HMA  SURF 1.50\" "},5.0000000000000001E-3,{"$f":" ROUND(LCPavementSQYD*U149,0)","v":27},"SQ YD",{"$f":" IF(LC_FacilityType=\"Interstate\",X143*LifeCycleCost!$I$165,X143*LifeCycleCost!$I$166)","v":77.98},null,2105]
[null,"MAINTENANCE COSTS:",null,null,null,null,null,null,null,null,null,null,"Schedule","Unit Cost",null,null,null,null,null,"PWFn = ",{"$f":" PVFn(II,S143)","v":0.30655684077380629},null,"PW = ",{"$f":" U150","v":0.30655684077380629},"X",{"$f":" ROUND(SUM(Z144:Z149),0)","v":26015},{"$f":" ROUND(((Z150)*X150),0)","v":7975}]
[null,"ITEM",null,"THICKNESS",null,"MATERIAL","T  ",null,"UNIT COST",null,null,null,"Quantity","Override",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA108:AA150)","v":130146}]
[]
[null,"ROUTINE MAINTENANCE ACTIVITY",null,null,null,null,null,null,0,"/ LANE-MILE / YEAR",null,null,null,null,null,null,null,null,null,"ROUTINE MAINTENANCE ACTIVITY",null,{"$f":" LCLanesN*LCProjectLen/5280","v":0.75757575757575757},"Lane Miles",{"$f":" LCARMA","v":0},null,{"$f":" IF( S153= \"X\",0,(V153*X153))","v":0},{"$f":" Z153/CRFn(II,LifeCycle)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAINTENANCE LIFE-CYCLE COST",{"$f":" SUM(AA151:AA153)","v":130146}]
[null,{"$f":" \"HMA POLICY OVERLAY\"","v":"HMA POLICY OVERLAY"},null,{"$f":" \"( \" & FIXED(G155,2)&\"\"\" )\"","v":"( 3.75\" )"},null,null,{"$f":" PCC_PolicyOverlay","v":3.75},null,null,null,null,null,null,null,null,null,null,null,{"$f":" LifeCycle","v":45},{"$f":" \" YEAR LIFE CYCLE\" & REPT(\" \",20) & \"CRFn = \" & FIXED(CRFn(II,LifeCycle),7)","v":" YEAR LIFE CYCLE                    CRFn = 0.0407852"},null,null,null,null,null,"MAINTENANCE ANNUAL COST PER MILE",{"$f":" ROUND(((AA154*CRFn(II,LifeCycle)/(LCProjectLen/5280))),0)","v":28026}]
[null,{"$f":" \"HMA POLICY OVERLAY   PVMT\"","v":"HMA POLICY OVERLAY   PVMT"},null,{"$f":" \"( \" & FIXED(G156,2)&\"\"\" )\"","v":"( 3.75\" )"},{"$f":" (LCLanesNf * LCLaneWf + LCEdgesNf*Wedge_Std*(G156) / 24) / (LCLanesNf * LCLaneWf)","v":1.0130208333333333},null,{"$f":" PCC_PolicyOverlay","v":3.75},null,{"$f":" IF(N156<>\"\", N156, IF(J156=\"/ TON\", (E157*G157*I157 + E158*G158*I158)/(E156*G156), (I157+I158) )  )","v":20.209765625000003},"/ SQ YD",null,null,{"$f":" IF(J156=\"/ SQ YD\", LCPavementSQYDf, E156*LCPavementSQYDf*(G156/36)*BinderSW)","v":5333.3333000000002}]
[null,{"$f":" \"           HMA SURFACE MIX\"","v":"           HMA SURFACE MIX"},null,{"$f":" \"( \" & FIXED(G157,2)&\"\"\" )\"","v":"( 1.50\" )"},{"$f":" (LCLanesNf * LCLaneWf + LCEdgesNf*Wedge_Std*(G157) / 24) / (LCLanesNf * LCLaneWf)","v":1.0052083333333333},"     Surface Mix ",{"$f":" PCC_OverlaySurf","v":1.5},null,{"$f":" IF(N157<>\"\",N157, IF(J157=\"/ TON\", LC_Cost_HMASurf_Ton, E157*LC_Cost_HMASurf_Ton*BinderSW*G157/36) )","v":8.0215624999999999},{"$f":"J156","v":"/ SQ YD"},null,null,{"$f":" IF(J157=\"/ SQ YD\", LCPavementSQYDf, E157*LCPavementSQYDf*(G157/36)*BinderSW)","v":5333.3333000000002}]
[null,{"$f":" \"           HMA BINDER MIX\"","v":"           HMA BINDER MIX"},null,{"$f":" \"( \" & FIXED(G158,2)&\"\"\" )\"","v":"( 2.25\" )"},{"$f":" (LCLanesNf * LCLaneWf + LCEdgesNf*Wedge_Std*(2*G157+G158) / 24) / (LCLanesNf * LCLaneWf)","v":1.0182291666666667},{"$f":" IF(LC_FacilityType = \"Interstate\",Variables!O12,Variables!O16)","v":"Top Binder Mix"},{"$f":" PCC_OverlayBind","v":2.25},null,{"$f":" IF(N158<>\"\", N158,   IF(J157=\"/ TON\",    IF(LC_FacilityType= \"INTERSTATE\", LC_Cost_HMATopBind_Ton, LC_Cost_HMABindL_Ton),   IF(LC_FacilityType= \"INTERSTATE\", LC_Cost_HMATopBind_Ton, LC_Cost_HMABindL_Ton)*E158*BinderSW*G158/36)  )","v":12.188203125000001},{"$f":"J156","v":"/ SQ YD"},null,null,{"$f":" IF(J158=\"/ SQ YD\", LCPavementSQYDf, E158*LCPavementSQYDf*(G158/36)*BinderSW)","v":5333.3333000000002}]
[null,{"$f":" \"HMA POLICY OVERLAY   SHLD\"","v":"HMA POLICY OVERLAY   SHLD"},null,{"$f":" \"( \" & FIXED(G159,2)&\"\"\" )\"","v":"( 3.75\" )"},null,"     Shoulder Mix",{"$f":" PCC_PolicyOverlay","v":3.75},null,{"$f":" IF(N159<>\"\",N159, IF(J159=\"/ TON\", LC_Cost_HMAShld_Ton, LC_Cost_HMAShld_Ton*BinderSW*G159/36) )","v":15.119999999999997},{"$f":"J156","v":"/ SQ YD"},null,null,{"$f":" IF(J159=\"/ SQ YD\", LCShoulderSQYDf, LCShoulderSQYDf*(G159/36)*BinderSW)","v":3555.5555803571428}]
[]
[null,"CLASS A PAVEMENT PATCHING",null,null,null,null,null,null,195,"/ SQ YD"]
[null,"CLASS B PAVEMENT PATCHING",null,null,null,null,null,null,150,"/ SQ YD"]
[null,"CLASS C SHOULDER PATCHING",null,null,null,null,null,null,145,"/ SQ YD"]
[]
[null,"PARTIAL DEPTH  PVMT PATCH  (Mill & Fill  HMA Surf)",null,null,null,"     Surface Mix ",{"$f":" PCC_OverlaySurf","v":1.5},null,{"$f":" IF(N165<>\"\",N165, (LCFlexMillingS + LC_Cost_HMASurf_Ton*BinderSW*G165/36)+AddLabor )","v":77.98},"/ SQ YD"]
[null,{"$f":" \"PARTIAL DEPTH  PVMT PATCH  (Mill & Fill  HMA \" &  FIXED(G166,2) & \"\"\")\"","v":"PARTIAL DEPTH  PVMT PATCH  (Mill & Fill  HMA 1.50\")"},null,null,null,"     Surface Mix ",{"$f":" IF(LC_FacilityType= \"INTERSTATE\",PCC_OverlaySurf,PCC_PolicyOverlay)","v":1.5},null,{"$f":" IF(N166<>\"\",N166, (LCFlexMillingS + LC_Cost_HMASurf_Ton*BinderSW*G166/36) +AddLabor)","v":77.98},"/ SQ YD"]
[]
[null,"LONGITUDINAL SHOULDER JOINT ROUT & SEAL",null,null,null,null,null,null,2,"/ LIN FT"]
[null,"CENTERLINE JOINT ROUT & SEAL",null,null,null,null,null,null,2,"/ LIN FT"]
[null,"REFLECTIVE TRANSVERSE CRACK ROUT & SEAL",null,null,null,null,null,null,2,"/ LIN FT"]
[null,"RANDOM CRACK ROUT & SEAL",null,null,null,{"$f":" \"(100% Rehab = \"& FIXED(LCCrackRater,2) &\"' / Station / Lane)\"","v":"(100% Rehab = 100.00' / Station / Lane)"},null,null,2,"/ LIN FT"]
[]
[]
[null,null,null,null,null,null,null,null,"    RIGID TOTAL LIFE-CYCLE COST",null,{"$f":" (LCRigidConstCost+LCRigidMLCCSum)","v":727263}]
[null,null,null,null,null,null,null,null,"RIGID TOTAL ANNUAL COST PER MILE",null,{"$f":" ROUND(((K174*CRFn(II,LifeCycle)/(LCProjectLen/5280))),0)","v":156613}]
[]
[]
[]
[null,"RECONSTRUCTION - HMA OVER RUBBLIZED PAVEMENT"]
[]
[null,"PAVEMENT OVERLAY THICKNESS  (FLEXIBLE)",null,null,null,11,"IN",null,11,"IN  MAX",{"$f":"IF(LCPaveFlexTSupp<LCPaveFlexTSuppMax,\"HMA_SD\",\"HMA_LSCD\")","v":"HMA_LSCD"},"     Maintenance Schedule"]
[null,"SHOULDER OVERLAY THICKNESS",null,null,null,{"$f":" LCPaveFlexTSupp-HMAOverlayRemovalT","v":5},"IN"]
[null,null,null,null,null,null,null,null,null,null,null,null,"USER","USER"]
[null,"INITIAL COSTS",null,null,null,null,null,null,null,null,null,null,"SUPPLIED","SUPPLIED"]
[null,"ITEM",null,"THICKNESS",null,"  100% QUANTITY","UNIT",null,"      UNIT PRICE",null,"    COST",null,"QUANTITY","      UNIT PRICE"]
[]
[null,"HMA OVERLAY REMOVAL",null,6,null,{"$f":"IF(HMAOverlayRemovalT=0,0, IF(AND(H187= \"*\",M187>0),M187,ROUND((LCProjectLenf*LCLaneWf*LCLanesNf)/9,M201)))","v":5333},"SQ YD",{"$f":" IF(AND(OverRide = \"On\",NOT(ISBLANK(M187)),M187>= 0),\"*\",\"\")","v":""},5,"/ SQ YD",{"$f":" IF(AND(M187<>\"\",M187= 0),0,ROUND((F187*I187),0) )","v":26665}]
[null,"RUBBLIZING PCC PAVEMENT",null,null,null,{"$f":" IF(AND(H188= \"*\",M188>0),M188,ROUND((LCProjectLenf*LCLaneWf*LCLanesNf)/9,M187))","v":5333},"SQ YD",{"$f":" IF(AND(OverRide = \"On\",NOT(ISBLANK(M188)),M188>= 0),\"*\",\"\")","v":""},2.5,"/ SQ YD",{"$f":" IF(AND(M188<>\"\",M188= 0),0,ROUND((F188*I188),0) )","v":13333}]
[]
[]
[null,"HMA OVERLAY  (TOTAL)",null,{"$f":" FIXED(F181,2)","v":"11.00"},null,{"$f":" IF(AND(H191= \"*\",M191>0),M191,ROUND((LCProjectLenf*LCLaneWf*LCLanesNf)/9,$M$44))","v":5333.3333000000002},"SQ YD",{"$f":" IF(AND(OverRide = \"On\",OR(NOT(ISBLANK(M191)),NOT(ISBLANK(N191))),M191>= 0),\"*\",\"\")","v":""},{"$f":" IF(AND(H191= \"*\", N191<>\"\", N191>=0), N191, LC_Cost_HMASurf_Ton*BinderSW*D193/36 * E193 + LC_Cost_HMATopBind_Ton*BinderSW*(D194)/36 * E194 + LC_Cost_HMABind_Ton*BinderSW*D195/36 * E195 )","v":54.78490451388889},"/ SQ YD",{"$f":" IF(L191= \"~\",ROUND((F191*I191),0),0 )","v":292186},"~"]
[]
[null,"HMA SURFACE COURSE",null,{"$f":" FIXED(HMA_Surf,2)","v":"2.00"},{"$f":" (LCLanesNf * LCLaneWf + LCEdgesNf*Wedge_Std*(D193) / 24) / (LCLanesNf * LCLaneWf)","v":1.0069444444444444},{"$f":" IF(AND(H193= \"*\",M193>0),M193,IF(G193=\"TONS\", ROUND((LCProjectLenf*(LCLanesNf*LCLaneWf+LCEdgesNf*Wedge_Std*D193/24)*D193/12)/27*BinderSW,$M$44),ROUND((LCProjectLenf*LCLaneWf*LCLanesNf)/9,$M$44))  )","v":5333.3333000000002},"SQ YD",{"$f":" IF(AND(OverRide = \"On\",OR(NOT(ISBLANK(M193)),NOT(ISBLANK(N193))),M193>= 0),\"*\",\"\")","v":""},{"$f":" IF(AND(H193= \"*\", N193<>\"\", N193>=0,G193=\"SQ YD\"), N193, IF(G193=\"TONS\", LC_Cost_HMASurf_Ton, LC_Cost_HMASurf_Ton    *BinderSW*D193/36     * E193) )","v":10.713888888888889},{"$f":" IF(G193=\"TONS\", \"/ TON\", \"/ SQ YD\")","v":"/ SQ YD"},{"$f":" IF(L193= \"~\",ROUND((F193*I193),0),0 )","v":0},{"$f":" IF(L191=\"~\",\"\",\"~\")","v":""}]
[null,"HMA TOP BINDER COURSE",null,{"$f":"FIXED(HMA_TopBinder,2)","v":"2.25"},{"$f":" (LCLanesNf * LCLaneWf + LCEdgesNf*Wedge_Std*(2*D193+D194) / 24) / (LCLanesNf * LCLaneWf)","v":1.0217013888888888},{"$f":" IF(AND(H194= \"*\",M194>0),M194, IF(G194=\"TONS\", ROUND((LCProjectLenf*(LCLanesNf*LCLaneWf+LCEdgesNf*Wedge_Std*(2*D193+D194)/24)*D194/12)/27*BinderSW,$M$44),ROUND((LCProjectLenf*LCLaneWf*LCLanesNf)/9,$M$44))  )","v":5333.3333000000002},{"$f":"G193","v":"SQ YD"},{"$f":" IF(AND(OverRide = \"On\",OR(NOT(ISBLANK(M194)),NOT(ISBLANK(N194))),M194>= 0),\"*\",\"\")","v":""},{"$f":" IF(AND(H194= \"*\", N194<>\"\", N194>=0,G193=\"SQ YD\"), N194, IF(G194=\"TONS\", LC_Cost_HMATopBind_Ton, LC_Cost_HMATopBind_Ton*BinderSW*D194/36 * E194) )","v":12.229765625000001},{"$f":" IF(G194=\"TONS\", \"/ TON\", \"/ SQ YD\")","v":"/ SQ YD"},{"$f":" IF(L194= \"~\",ROUND((F194*I194),0),0 )","v":0},{"$f":" IF(L191=\"~\",\"\",\"~\")","v":""}]
[null,"HMA LOWER BINDER COURSE",null,{"$f":" FIXED(F181-D193-D194,2)","v":"6.75"},{"$f":" (LCLanesNf * LCLaneWf + LCEdgesNf*Wedge_Std*(2*D193+2*D194+D195) / 24) / (LCLanesNf * LCLaneWf)","v":1.0529513888888888},{"$f":" IF(AND(H195= \"*\",M195>0),M195, IF(G195=\"TONS\", ROUND((LCProjectLenf*(LCLanesNf*LCLaneWf+LCEdgesNf*Wedge_Std*((2*(D193+D194)+D195))/24)*D195/12)/27*BinderSW,$M$44),ROUND((LCProjectLenf*(LCLaneWf)*LCLanesNf)/9,$M$44))  )","v":5333.3333000000002},{"$f":"G193","v":"SQ YD"},{"$f":" IF(AND(OverRide = \"On\",OR(NOT(ISBLANK(M195)),NOT(ISBLANK(N195))),M195>= 0),\"*\",\"\")","v":""},{"$f":" IF(AND(H195= \"*\", N195<>\"\", N193>=0,G193=\"SQ YD\"), N195, IF(G195=\"TONS\", LC_Cost_HMABind_Ton, LC_Cost_HMABind_Ton*BinderSW*(D195)/36 * E195) )","v":31.841250000000002},"/ SQ YD",{"$f":" IF(L195= \"~\",ROUND((F195*I195),0),0 )","v":0},{"$f":" IF(L191=\"~\",\"\",\"~\")","v":""}]
[]
[null,{"$f":" \"HMA SHOULDER \"","v":"HMA SHOULDER "},null,{"$f":" FIXED(LCShldFlexTSupp,2)","v":"5.00"},null,{"$f":" IF(AND(H197= \"*\",M197>0),M197, IF(G197=\"TONS\", ROUND(LCProjectLenf*(LCShldIWf+LCShldOWf+0*D197/12)*LCEdgesNf/2*D197/12/27*BinderSW,$M$44),ROUND(LCProjectLenf*(LCShldIWf+LCShldOWf)*(LCEdgesNf/2)/9,$M$44))  )","v":995.55560000000003},"TONS",{"$f":" IF(AND(OverRide = \"On\",OR(NOT(ISBLANK(M197)),NOT(ISBLANK(N197))),M197>= 0),\"*\",\"\")","v":""},{"$f":" IF(AND(H197= \"*\", N197<>\"\", N197>=0,G193=\"SQ YD\"), N197, IF(G197=\"TONS\", LC_Cost_HMAShld_Ton, LC_Cost_HMAShld_Ton*BinderSW*LCShldTf/36) )","v":72},"/ TON",{"$f":" IF(L197= \"~\",ROUND((F197*I197),0),0 )","v":71680},{"$f":" IF(L52=\"~\",\"~\",\"\")","v":"~"}]
[]
[null,"Reserved For User Supplied Item",null,null,null,{"$f":" IF(AND(H199= \"*\",M199>=0),M199,ROUND(0,0))","v":0},"UNITS",{"$f":" IF(AND(OverRide = \"On\",NOT(ISBLANK(M199)),M199>= 0),\"*\",\"\")","v":""},0,{"$f":" IF(G199= \"\",\"\",\"/ \" & G199)","v":"/ UNITS"},{"$f":" IF(AND(M199<>\"\",M199= 0),0,ROUND((F199*I199),0) )","v":0}]
[null,"Reserved For User Supplied Item",null,null,null,{"$f":" IF(AND(H200= \"*\",M200>=0),M200,ROUND(0,0))","v":0},"UNITS","",0,{"$f":" IF(G200= \"\",\"\",\"/ \" & G200)","v":"/ UNITS"},0]
[]
[null,"EARTHWORK",null,null,null,{"$f":" IF(AND(H202= \"*\",M202>0),M202,0)","v":0},"CU YD",{"$f":" IF(AND(OverRide = \"On\",NOT(ISBLANK(M202)),M202>= 0),\"*\",\"\")","v":""},0,"/ CU YD",{"$f":" IF(AND(M202<>\"\",M202= 0),0,ROUND((F202*I202),0) )","v":0}]
[]
[null,"Note:  *  Denotes User Supplied Quantity",null,null,null,null,null,null,"RUBBLIZED CONSTRUCTION INITIAL COST",null,{"$f":" ROUND(SUM(K187:K202),0)","v":403864}]
[null,null,null,null,null,null,null,null,"RUBBLIZED CONSTRUCTION ANNUAL COST PER MILE",null,{"$f":" ROUND(((K204*CRFn(II,LifeCycle)/(LCProjectLen/5280))),0)","v":86970}]
[]
[null,"MAINTENANCE COSTS:"]
[null,{"$f":" \"If the maintenance schedule used here (\" & LC_FlexBaseSupp & \") is different than the maintenance schedule used above (\" & LC_FlexBase & \"), \"","v":"If the maintenance schedule used here (HMA_LSCD) is different than the maintenance schedule used above (HMA_SD), "},null,null,null,null,null,null,null,null,null,null,"Schedule","Unit Cost"]
[null,"additional information may be needed.  Please supply the additional maintenance costs below if different than the default costs supplied.",null,null,null,null,null,null,null,null,null,null,"Quantity","Override"]
[null,{"$f":" \"HMA OVERLAY  PVMT\"","v":"HMA OVERLAY  PVMT"},null,{"$f":" \"( \" & FIXED(G210,2)&\"\"\" )\"","v":"( 2.00\" )"},{"$f":" (LCLanesNf * LCLaneWf + LCEdgesNf*Wedge_Std*(G210) / 24) / (LCLanesNf * LCLaneWf)","v":1.0069444444444444},null,{"$f":" HMA_PolicyOverlayz","v":2},null,{"$f":" IF(N210<>\"\", N210, IF(J210=\"/ TON\", (E211*G211*I211 + E212*G212*I212)/(E210*G210), (I211+I212) )  )","v":95},"/ TON",null,null,{"$f":" IF(J210=\"/ SQ YD\", LCPavementSQYDf, E210*LCPavementSQYDf*(G210/36)*BinderSW)","v":601.48147772222217}]
[null,{"$f":" \"HMA SURFACE MIX\"","v":"HMA SURFACE MIX"},null,"( 2.00\" )",{"$f":" (LCLanesNf * LCLaneWf + LCEdgesNf*Wedge_Std*(G211) / 24) / (LCLanesNf * LCLaneWf)","v":1.0069444444444444},"Surface Mix",{"$f":" HMA_OverlaySurfz","v":2},null,{"$f":" IF(N211<>\"\",N211,  IF(J211=\"/ TON\", LC_Cost_HMASurf_Ton, E211 * LC_Cost_HMASurf_Ton*BinderSW*G211/36) )","v":95},{"$f":"J210","v":"/ TON"},null,null,{"$f":" IF(J211=\"/ SQ YD\", LCPavementSQYDf, E211*LCPavementSQYDf*(G211/36)*BinderSW)","v":601.48147772222217}]
[null,{"$f":" \"HMA BINDER MIX\"","v":"HMA BINDER MIX"},null,"( 0.00\" )",{"$f":" (LCLanesNf * LCLaneWf + LCEdgesNf*Wedge_Std*(2*G211+G212) / 24) / (LCLanesNf * LCLaneWf)","v":1.0138888888888888},{"$f":" Variables!$O$20","v":"Top Binder Mix"},{"$f":" HMA_OverlayBindz","v":0},null,{"$f":" IF(N212<>\"\", N212,   IF(J211=\"/ TON\",    IF(LC_FacilityType= \"INTERSTATE\", LC_Cost_HMATopBind_Ton, LC_Cost_HMABindL_Ton),   IF(LC_FacilityType= \"INTERSTATE\", LC_Cost_HMATopBind_Ton, LC_Cost_HMABindL_Ton)*E212*BinderSW*G212/36)  )","v":95},{"$f":"J210","v":"/ TON"},null,null,{"$f":" IF(J212=\"/ SQ YD\", LCPavementSQYDf, E212*LCPavementSQYDf*(G212/36)*BinderSW)","v":0}]
[null,{"$f":" \"HMA OVERLAY  SHLD\"","v":"HMA OVERLAY  SHLD"},"(Year 30)",{"$f":" \"( \" & FIXED(G213,2)&\"\"\" )\"","v":"( 2.00\" )"},null,"     Shoulder Mix",{"$f":" IF(Variables!$Y$18= \"HMA_SD\",IF(LC_FacilityType= \"INTERSTATE\",$G$210-$G$79,$G$210),$G$210)","v":2},null,{"$f":" IF(N213<>\"\",N213, IF(J213=\"/ TON\", LC_Cost_HMAShld_Ton, LC_Cost_HMAShld_Ton*BinderSW*G213/36) )","v":72},{"$f":"J210","v":"/ TON"},null,null,{"$f":" IF(J213=\"/ SQ YD\", LCShoulderSQYDf, LCShoulderSQYDf*(G213/36)*BinderSW)","v":398.22222499999998}]
[]
[]
[null,null,null,null,null,null,null,null,"RUBBLIZED MAINTENANCE LIFE-CYCLE COST",null,{"$f":"IF($K$181=\"HMA_SD\", Rehab_HMA01Sum,Rehab_HMA02Sum)","v":184065}]
[null,null,null,null,null,null,null,null,"RUBBLIZED MAINTENANCE ANNUAL COST PER MILE",null,{"$f":"IF($K$181=\"HMA_SD\", REHAB_HMA01!$K$72,REHAB_HMA02!$K$72)","v":39638}]
[]
[]
[null,null,null,null,null,null,null,null,"     RUBBLIZED TOTAL LIFE-CYCLE COST",null,{"$f":"K204+K216","v":587929}]
[null,null,null,null,null,null,null,null,"RUBBLIZED TOTAL ANNUAL COST PER MILE",null,{"$f":" IF(IsHidden(CELL(\"address\",LC_FlexBaseSupp)),99999998,(K205+K217))","v":126608}]
[]
[]
[]
[null,"RECONSTRUCTION - PCC UNBONDED OVERLAY"]
[]
[null,"PAVEMENT  THICKNESS  (PCC)",null,null,null,11,"IN",null,null,{"$f":" \"Pavement Type is \"","v":"Pavement Type is "},{"$f":" IF($M$227<>\"\", $M$227, IF(LCTFRigid<= 60,\"JPCP\",\"CRCP\"))","v":"JPCP"},null,null,null,null,null,{"$f":" LC_RigidBaseSupp & \"  Maintenance Schedule\"","v":"JPCP  Maintenance Schedule"}]
[null,"SHOULDER THICKNESS",null,null,null,{"$f":"LCPaveRigidTSupp","v":11},"IN"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"USER"]
[null,"INITIAL COSTS",null,null,null,null,null,null,null,null,null,null,"SUPPLIED"]
[null,"ITEM",null,"THICKNESS",null,"   100% QUANTITY","UNIT",null,"   UNIT PRICE",null,"      COST",null,"    QUANTITY"]
[]
[null,"MILLING of EXISTING HMA OVERLAY",null,"(Pvmt & Shld)",null,{"$f":" IF(H234= \"*\",M234,ROUND((LCProjectLen*LCLaneW*LCLanesN)/9+LCProjectLen*(LCShldIW+LCShldOW)*(LCEdgesN/2)/9,0))","v":8889},"SQ YD",{"$f":" IF(AND(OverRide = \"On\",NOT(ISBLANK(M234)),M234>= 0),\"*\",\"\")","v":""},4,"/ SQ YD",{"$f":" IF(AND(M234<>\"\",M234= 0),0,ROUND((F234*I234),0) )","v":35556}]
[null,"HMA BINDER COURSE",null,"(Pvmt & Shld)",null,{"$f":" IF(H235= \"*\",M235,ROUND((LCProjectLen*LCLaneW*LCLanesN)/9+LCProjectLen*(LCShldIW+LCShldOW)*(LCEdgesN/2)/9,0))","v":8889},"SQ YD",{"$f":" IF(AND(OverRide = \"On\",NOT(ISBLANK(M235)),M235>= 0),\"*\",\"\")","v":""},0,"/ SQ YD",{"$f":" IF(AND(M235<>\"\",M235= 0),0,ROUND((F235*I235),0) )","v":0}]
[]
[null,{"$f":" LEFT(K227,3)& \"  PAVEMENT\"","v":"JPC  PAVEMENT"},null,{"$f":"IF(LCPaveRigidTSupp=\"NA\",\"\",FIXED(LCPaveRigidTSupp,2))","v":"11.00"},null,{"$f":" IF(H237= \"*\",M237,ROUND((LCProjectLen*LCLaneW*LCLanesN)/9,0))","v":5333},"SQ YD",{"$f":" IF(AND(OverRide = \"On\",NOT(ISBLANK(M237)),ISNUMBER(M237),M237>= 0),\"*\",\"\")","v":""},50,"/ SQ YD",{"$f":" ROUND((F237*I237),0)","v":266650}]
[null,"PAVEMENT REINFORCEMENT",null,null,null,{"$f":" IF(H238= \"*\",M238,IF(LC_RigidBaseSupp = \"CRCP\",LCPavementSQYD,0))","v":0},"SQ YD",{"$f":" IF(AND(OverRide = \"On\",NOT(ISBLANK(M238)),ISNUMBER(M238),M238>= 0),\"*\",\"\")","v":""},{"$f":"I131","v":22},{"$f":" IF(G238= \"\",\"\",\"/ \" & G238)","v":"/ SQ YD"},{"$f":" ROUND((F238*I238),0)","v":0}]
[]
[null,"PCC SHOULDERS",{"$f":"IF(LCShldRigidTSupp=\"NA\",\"\", FIXED(LCShldRigidTSupp,2))","v":"11.00"},{"$f":" IF(LCShldT=PCC_ShldTaperT,C240,LCShldOutEdge_T)","v":"11.00"},null,{"$f":" IF(H240= \"*\",M240,ROUND(LCProjectLen*(LCShldIW+LCShldOW)*(LCEdgesN/2)/9,0))","v":3556},"SQ YD",{"$f":" IF(AND(OverRide = \"On\",NOT(ISBLANK(M240)),ISNUMBER(M240),M240>= 0),\"*\",\"\")","v":""},{"$f":"I134","v":40},"/ SQ YD",{"$f":" ROUND((F240*I240),0)","v":142240}]
[]
[null,"Reserved For User Supplied Item",null,null,null,{"$f":" IF(H242= \"*\",M242,ROUND( 0,0))","v":0},"UNITS",{"$f":" IF(AND(OverRide = \"On\",NOT(ISBLANK(M242)),ISNUMBER(M242),M242>= 0),\"*\",\"\")","v":""},0,{"$f":" IF(G242= \"\",\"\",\"/ \" & G242)","v":"/ UNITS"},{"$f":" ROUND((F242*I242),0)","v":0}]
[null,"Reserved For User Supplied Item",null,null,null,{"$f":" IF(H243= \"*\",M243,ROUND( 0,0))","v":0},"UNITS",{"$f":" IF(AND(OverRide = \"On\",NOT(ISBLANK(M243)),ISNUMBER(M243),M243>= 0),\"*\",\"\")","v":""},0,{"$f":" IF(G243= \"\",\"\",\"/ \" & G243)","v":"/ UNITS"},{"$f":" ROUND((F243*I243),0)","v":0}]
[]
[null,"EARTHWORK",null,null,null,{"$f":" IF(AND(H245= \"*\",M245>0),M245,0)","v":0},"CU YD",{"$f":" IF(AND(OverRide = \"On\",NOT(ISBLANK(M245)),M245>= 0),\"*\",\"\")","v":""},0,"/ CU YD",{"$f":" IF(AND(M245<>\"\",M245= 0),0,ROUND((F245*I245),0) )","v":0}]
[]
[]
[null,"Note:  *  Denotes User Supplied Quantity",null,null,null,null,null,null,"UNBONDED CONSTRUCTION INITIAL COST",null,{"$f":" ROUND(SUM(K234:K245),0)","v":444446}]
[null,null,null,null,null,null,null,null,"UNBONDED CONSTRUCTION ANNUAL COST PER MILE",null,{"$f":" ROUND(((K248*CRFn(II,LifeCycle)/(LCProjectLen/5280))),0)","v":95710}]
[]
[null,null,null,null,null,null,null,null,"UNBONDED MAINTENANCE LIFE-CYCLE COST",null,{"$f":"IF($K$227=\"CRCP\", Rehab_CRCPSum,Rehab_JPCPSum)","v":130146}]
[null,null,null,null,null,null,null,null,"UNBONDED MAINTENANCE ANNUAL COST PER MILE",null,{"$f":"IF(LC_RigidBaseSupp=\"CRCP\", REHAB_CRCP!$K$55, REHAB_JPCP!$K$58 )","v":28026}]
[]
[]
[null,null,null,null,null,null,null,null,"     UNBONDED TOTAL LIFE-CYCLE COST",null,{"$f":"K248+K251","v":574592}]
[null,null,null,null,null,null,null,null,"UNBONDED TOTAL ANNUAL COST PER MILE",null,{"$f":" IF(OR(LCPaveRigidTSupp=\"NA\",IsHidden(CELL(\"address\",LC_RigidBaseSupp))),99999999,(K249+K252))","v":123736}]
[]
[]
[]
[]
[]
[null,"LIFE-CYCLE COST ANALYSIS:  NEW DESIGN",null,null,null,null,null,null,"Calculated / Revised :","2013-09-05T09:40:24"]
[]
[null,null,null,null,null,null,null,null,{"$f":" LC_RigidRehabType","v":"JPCP"},null,"HMA"]
[null,"CONSTRUCTION               INITIAL COST",null,null,null,null,"PRESENT WORTH",null,{"$f":" LCRigidConstCost","v":597117},null,{"$f":" LCFlexConstCost","v":512043}]
[null,null,null,null,null,null,"ANNUAL COST PER MILE",null,{"$f":" LCRigidConstAC","v":128587},null,{"$f":" LCFlexConstAC","v":110266}]
[]
[null," MAINTENANCE         LIFE-CYCLE COST",null,null,null,null,"PRESENT WORTH",null,{"$f":" LCRigidMLCCSum","v":130146},null,{"$f":" LCFlexMLCCSum","v":199058}]
[null,null,null,null,null,null,"ANNUAL COST PER MILE",null,{"$f":" LCRigidMACPM","v":28026},null,{"$f":" LCFlexMACPM","v":42866}]
[]
[null,"TOTAL                        LIFE-CYCLE COST",null,null,null,null,"PRESENT WORTH",null,{"$f":" LCRigidLCC","v":727263},null,{"$f":" LCFlexLCC","v":711101}]
[null,null,null,null,null,null,"ANNUAL COST PER MILE",null,{"$f":" LCRigidACPM","v":156613},null,{"$f":" LCFlexACPM","v":153133}]
[]
[]
[]
[null,"LIFE-CYCLE COST ANALYSIS:  SUPPLEMENTAL DESIGNS "]
[]
[null,null,null,null,null,null,null,null,"PCC Unbonded",null,"Rubblized"]
[null,"CONSTRUCTION               INITIAL COST",null,null,null,null,"PRESENT WORTH",null,{"$f":"K248","v":444446},null,{"$f":"K204","v":403864}]
[null,null,null,null,null,null,"ANNUAL COST PER MILE",null,{"$f":"K249","v":95710},null,{"$f":"K205","v":86970}]
[]
[null," MAINTENANCE         LIFE-CYCLE COST",null,null,null,null,"PRESENT WORTH",null,{"$f":"K251","v":130146},null,{"$f":"K216","v":184065}]
[null,null,null,null,null,null,"ANNUAL COST PER MILE",null,{"$f":"K252","v":28026},null,{"$f":"K217","v":39638}]
[]
[null,"TOTAL                        LIFE-CYCLE COST",null,null,null,null,"PRESENT WORTH",null,{"$f":"K255","v":574592},null,{"$f":"K220","v":587929}]
[null,null,null,null,null,null,"ANNUAL COST PER MILE",null,{"$f":"LC_PCCSuppACPM","v":123736},null,{"$f":"LC_HMASuppACPM","v":126608}]
[]
[]
[]
[null,"LIFE-CYCLE COST ANALYSIS:  FINAL SUMMARY "]
[]
[]
[null,"LOWEST COST OPTION",null,null,null,null,"======================================>",null,{"$f":"IF($I$272=K293,$I$264, IF($K$272=K293,$K$264, IF($I$286=K293,$I$278, $K$278)))","v":"PCC Unbonded"},null,{"$f":" SMALL(($I$272,$K$272,$I$286,$K$286),1)","v":123736}]
[]
[null,"OTHER OPTIONS (LOWEST TO HIGHEST):",null,null,null,null,"TYPE  /  PERCENTAGE",null,{"$f":"IF($I$272=K295,$I$264, IF($K$272=K295,$K$264, IF($I$286=K295,$I$278, $K$278)))","v":"Rubblized"},null,{"$f":" SMALL(($I$272,$K$272,$I$286,$K$286),2)","v":126608},null,{"$f":" (K295-K293)/K293","v":2.3210706665804617E-2},null,{"$f":" (K295-K293)/K293","v":2.3210706665804617E-2}]
[]
[null,null,null,null,null,null,"TYPE  /  PERCENTAGE",null,{"$f":"IF($I$272=K297,$I$264, IF($K$272=K297,$K$264, IF($I$286=K297,$I$278, $K$278)))","v":"HMA"},null,{"$f":" SMALL(($I$272,$K$272,$I$286,$K$286),3)","v":153133},null,{"$f":" (K297-K293)/K293","v":0.23757839270705372},null,{"$f":" (K297-K293)/K293","v":0.23757839270705372}]
[]
[null,null,null,null,null,null,"TYPE  /  PERCENTAGE",null,{"$f":"IF($I$272=K299,$I$264, IF($K$272=K299,$K$264, IF($I$286=K299,$I$278, $K$278)))","v":"JPCP"},null,{"$f":" SMALL(($I$272,$K$272,$I$286,$K$286),4)","v":156613},null,{"$f":" (K299-K293)/K293","v":0.26570278657787549},null,{"$f":" (K299-K293)/K293","v":0.26570278657787549}]
[]
[]
[null,{"$f":" CELL(\"filename\")","v":"C:\\Users\\shouphz\\Desktop\\[BDE 5401 IDOT Mechanistic Pavement Design with LCCA 090513.xlsm]Pavement Design"}]

{"sheet":"Variables","index":5,"n_rows":128,"n_cols":40,"rows_kept":128,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Version","v":"BDE 5401 Template (Rev. 09/05/2013)"}]
[null,"Printed:",{"$f":"NOW()","v":"2017-05-04T11:05:27.110"},null,"Lifecycle = ",45,"Years",null,"Interest Rate =",0.03,null,null,null,null,null,"Standard  Surface Thickness =",2,"IN"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HMA Surface (New Pavement)",null,2,"IN",null,null,null,"Thermal / Random Crack Route & Seal",{"$f":"110","v":110},"FT / Sta / Lane"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HMA Top Binder Course",null,2.25,"IN",null,null,null,"Random Crack Route & Seal",{"$f":"100","v":100},"FT / Sta / Lane"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HMA Lower Binder Course",null,{"$f":" LCPaveFlexT-HMA_Surf-HMA_TopBinder","v":7.75},"IN",null,"Patching:",null,"Additional Labor Cost =",67,"/ SQ YD"]
[null,null,null,null,"Standard Pavement Slope =",{"$f":" -3/16 /12","v":-1.5625E-2},"FT/FT"]
[null,null,null,null,"Standard Shoulder Slope =",{"$f":" -1/2 /12","v":-4.1666666666666664E-2},"FT/FT",null,null,null,null,null,null,null,"HMA Policy Overlay for LSCD",null,2,"IN"]
[null,null,null,null,"Tied PCC  Shoulder Outside Edge Thickness =",{"$f":" LCShldT","v":10},"IN",null,"Outside Edge ShldT = ",{"$f":" IF(LC_SHLDTYPE=\"TIED SHLD\",PCC_ShldTaperT,LCShldT)","v":10},"IN"]
[null,null,null,null,"Standard Stabilized Subbase Thickness =",4,"IN","<===    (See Dark Orange Color in Diagrams Below)",null,null,null,null,null,null,"Interstate HMA Policy Overlay",null,3.75,"IN"]
[null,null,null,null,"Standard Pavement Subbase Outhang =",1.5,"FT","<===    (See Dark Orange Color in Diagrams Below)",null,null,null,null,null,null,"Surface",null,1.5,"IN"]
[null,null,null,null,"Standard Shoulder Subbase Outhang =",6,"IN","<===    (See Yellow Color in Diagrams Below)",null,null,null,null,null,null,"Top Binder Mix",null,{"$f":"Q10-Q11","v":2.25},"IN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Over HMA",null,"Over PCC"]
[null,null,null,null,"Standard Foreslope =",4,":1   FT/FT",null,null,null,null,null,null,null,"Non-Interstate HMA Policy Overlay",null,2.25,"IN",2.5,"IN"]
[null,null,null,null,"Standard Wedge = ",1,":1   FT/FT",null,null,null,null,null,null,null,"Surface",null,1.5,"IN",1.5,"IN"]
[null,null,null,null,"(PCC Pavement) Shoulder Wedge = ",{"$f":" IF(LC_SHLDTYPE=\"TIED SHLD\", (1/10^4), Wedge_Std)","v":1E-4},":1   FT/FT",null,null,null,null,null,"WorkSheet Setting",null,"Leveling Binder Mix",null,{"$f":"Q14-Q15","v":0.75},"IN",{"$f":"S14-S15","v":1},"IN",null,null,null,null,"Mirror"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(LC_FlexBase=\"HMA_SD\",\"Standard Design\",\"LSC Design\")","v":"Standard Design"},null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF($Y$18=\"HMA_SD\",\"Standard Design\",\"LSC Design\")","v":"LSC Design"}]
[null,null,null,null,"Standard Surface & Binder SW =",2.016,"TONS / CU YD   ==>",null,{"$f":"BinderSW*2000/36","v":112},"LB per SQYD IN",null,null,{"$f":" IF(LC_FlexBase=\"HMA_SD\",\"HMA_SD\",\"HMA_LSCD\")","v":"HMA_SD"},null,"HMA Policy Overlay",null,{"$f":" IF(LC_FlexBase=\"HMA_SD\",IF(LC_FacilityType=\"INTERSTATE\",HMA_PolicyOverlay_Int,HMA_PolicyOverlay_Non),HMA_PolicyOverlay_LSCD)","v":3.75},"IN",{"$f":" IF(LC_FacilityType=\"INTERSTATE\",HMA_PolicyOverlay_Int,$S$14)","v":3.75},"IN",{"$f":" IF($Y$18=\"HMA_SD\",IF(LC_FacilityType=\"INTERSTATE\",HMA_PolicyOverlay_Int,HMA_PolicyOverlay_Non),HMA_PolicyOverlay_LSCD)","v":2},"IN","HMA Policy Overlay",null,{"$f":" IF(LC_FlexBase=\"HMA_SD\",\"HMA_LSCD\",\"HMA_SD\")","v":"HMA_LSCD"}]
[null,null,null,null,"Standard Shoulder Subbase SW =",2.0499999999999998,"TONS / CU YD   ==>",null,{"$f":"ShldSubSW*2000/36","v":113.88888888888889},"LB per SQYD IN",null,null,{"$f":"LC_FacilityType","v":"INTERSTATE"},null,"Surface",null,{"$f":" IF(LC_FlexBase=\"HMA_SD\",IF(LC_FacilityType=\"INTERSTATE\",$Q$11,$Q$15),HMA_PolicyOverlay_LSCD)","v":1.5},"IN",{"$f":" $S$15","v":1.5},"IN",{"$f":" IF($Y$18=\"HMA_SD\",IF(LC_FacilityType=\"INTERSTATE\",$Q$11,$Q$15),HMA_PolicyOverlay_LSCD)","v":2},"IN","Surface",null,{"$f":"LC_FacilityType","v":"INTERSTATE"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(LC_FacilityType=\"INTERSTATE\",LC_FlexBase=\"HMA_SD\"),$O$12,$O$16)","v":"Top Binder Mix"},null,{"$f":"HMA_PolicyOverlay-HMA_OverlaySurf","v":2.25},"IN",{"$f":" S18-S19","v":2.25},"IN",{"$f":"U18-U19","v":0},"IN",{"$f":"IF(AND(Y19=\"INTERSTATE\",$Y$18=\"HMA_SD\"),$O$12,$O$16)","v":"Leveling Binder Mix"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" REPT(\"     No User Data Below This Line     \", 7)","v":"     No User Data Below This Line          No User Data Below This Line          No User Data Below This Line          No User Data Below This Line          No User Data Below This Line          No User Data Below This Line          No User Data Below This Line     "},null,null,null,null,null,null,null,null,null,null,null,null,null,"DO NOT DELETE THIS BLOCK!",null,null,null,"Use Projected Unit Costs = ","No",null,null,"PCU Interest Rate = ",{"$f":" IF(LCUPC= \"Yes\",0,0)","v":0},{"$f":" FVFn(Iprj,LifeCycle)","v":1},null,"Format = ",";;;"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HMA SHLDER WIDTH","AGG","Inside",null,2,"FT",null,"PCC SHLDER WIDTH",null,"AGG","Inside",null,{"$f":" LCShldIWf_Agg","v":2},"FT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"SUM",null,"PROJECT",null,null,null,null,null,null,null,null,null,null,null,"AGG","Outside",null,2,"FT",null,null,null,"AGG","Outside",null,{"$f":" LCShldOWf_Agg","v":2},"FT"]
[null,"Rigid Pavement Shoulder Area",null,null,null,null,null,null,"Shoulder Area = ",{"$f":"K42","v":5.0000347223668982},"SQ FT",null,null,{"$f":"(J27+V27)","v":13.333402778067139},{"$f":"((G37-E37)+(S37-Q37))*(LCEdgesNf/2)*LCProjectLen/9","v":3555.5555555555557},"SQ Yds",null,null,null,null,"Shoulder Area = ",{"$f":"W42","v":8.333368055700241},"SQ FT"]
[null,null,null,null,null,null,null,null,"Agg Shoulder Area = ",{"$f":"K63","v":3.3332986108248299},"SQ FT",null,null,{"$f":"(J28+V28)","v":6.6665972217660787},{"$f":"(N28)*LCProjectLen*(LCEdgesNf/2)/27*ShldSubSW","v":1012.3351336755896},"Tons",null,null,null,null,"Agg Shoulder Area = ",{"$f":"W63","v":3.3332986109412488},"SQ FT",null,null,null,{"$f":" \"SHOULDER - AGG\"","v":"SHOULDER - AGG"},null,{"$f":" IF(AB28>0,AB28,LCShldTf)","v":8},{"$f":" (    IF(LCShldIWf_Agg>0, 1/ (ShldSlope + 1/ForeSlopeRatio) -  1/ (ShldSlope + 1/Wedge_Std),0)  +  IF(LCShldOWf_Agg>0,1/ (ShldSlope + 1/ForeSlopeRatio) -  1/ (ShldSlope + 1/Wedge_Std),0)     ) *AC28/12/2","v":2.5043478260869563},{"$f":" IF(AND(AG28= \"*\",AL28>=0),AL28,ROUND(( LCProjectLenf * (LCShldIWf_Agg+LCShldOWf_Agg+AD28) * AC28/12 * LCEdgesNf/2)/27*ShldSubSW,0))","v":658},"TONS",{"$f":" IF(AND(OverRide = \"On\",NOT(ISBLANK(AL28)),AL28>= 0),\"*\",\"\")","v":""},25,"/ TON",{"$f":" IF(AND(AL28<>\"\",AL28= 0),0,ROUND((AE28*AH28),0) )","v":16450},null,null,null,"HMA"]
[null,null,null,null,null,null,null,null,"Shoulder Sub Base Area = ",{"$f":" IF(K49-K56>0,K49-K56,0)","v":1.1594752201477214},"SQ FT",null,null,{"$f":"(J29+V29)","v":2.7550090087493579},{"$f":"(N29)*LCProjectLen*(LCEdgesNf/2)/27*ShldSubSW","v":418.35321984712471},"Tons",null,null,null,null,"Shoulder Sub Base Area = ",{"$f":" IF(W49-W56>0,W49-W56,0)","v":1.5955337886016365},"SQ FT",null,null,null,{"$f":" \"SHOULDER - AGG\"","v":"SHOULDER - AGG"},null,{"$f":" IF(AB29>0,AB29,LCShldOutEdge_T)","v":10},{"$f":" (    IF($F$113>0, 1/ (ShldSlope + 1/ForeSlopeRatio) -  1/ (ShldSlope + 1/Wedge_Spc),0)  +  IF(LCShldOWr_Agg>0,1/ (ShldSlope + 1/ForeSlopeRatio) -  1/ (ShldSlope +  1/Wedge_Spc),0)     ) *AC29/12 /2","v":3.999916666319443},{"$f":" IF(AND(AG29= \"*\",AL29>=0),AL29,ROUND((LCProjectLenf*(LCShldIWr_Agg+LCShldOWr_Agg+AD29)*AC29/12*(LCEdgesN/2) )/27*ShldSubSW,0))","v":1012},"TONS",{"$f":" IF(AND(OverRide = \"On\",NOT(ISBLANK(AL29)),AL29>= 0),\"*\",\"\")","v":""},25,"/ TON",{"$f":" IF(AND(AL29<>\"\",AL29= 0),0,ROUND((AE29*AH29),0) )","v":25300},null,null,null,"PCC"]
[null,null,{"$f":"LC_SHLDTYPE","v":"TIED SHLD"},null,null,null,null,null,"Pavement Sub Base Area= ",{"$f":"IF(K56>0,K56,0)","v":0.47074642333821359},"SQ FT",null,null,{"$f":"(J30+V30)","v":0.94149284667642719},{"$f":"(N30)*LCProjectLen*(LCEdgesNf/2)/27*ShldSubSW","v":142.9674322730871},"Tons",null,null,null,null,"Pavement Sub Base Area= ",{"$f":"IF(W56>0,W56,0)","v":0.47074642333821359},"SQ FT",null,null,null,{"$f":" \"SHOULDER - AGG\"","v":"SHOULDER - AGG"},null,{"$f":" IF(AB30>0,AB30,LCShldFlexTSupp)","v":5},{"$f":" (    IF(LCShldIWf_Agg>0, 1/ (ShldSlope + 1/ForeSlopeRatio) -  1/ (ShldSlope + 1/Wedge_Std),0)  +  IF(LCShldOWf_Agg>0,1/ (ShldSlope + 1/ForeSlopeRatio) -  1/ (ShldSlope + 1/Wedge_Std),0)     ) *AC30/12 /2","v":1.5652173913043477},{"$f":" IF(AND(AG30= \"*\",AL30>=0),AL30,ROUND((LCProjectLenf*(LCShldIWf_Agg+LCShldOWf_Agg+AD30)*AC30/12*LCEdgesNf/2)/27*ShldSubSW,0))","v":352},"TONS",{"$f":" IF(AND(OverRide = \"On\",NOT(ISBLANK(AL30)),AL30>= 0),\"*\",\"\")","v":""},{"$f":"AH28","v":25},"/ TON",{"$f":" IF(AND(AL30<>\"\",AL30= 0),0,ROUND((AE30*AH30),0) )","v":8800},null,null,null,"HMA_Supp"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" \"SHOULDER - AGG\"","v":"SHOULDER - AGG"},null,{"$f":" IF(AB31>0,AB31,LCShldRigidTSupp)","v":11},{"$f":" (    IF($F$113>0, 1/ (ShldSlope + 1/ForeSlopeRatio) -  1/ (ShldSlope + 1/Wedge_Spc),0)  +  IF(LCShldOWr_Agg>0,1/ (ShldSlope + 1/ForeSlopeRatio) -  1/ (ShldSlope +  1/Wedge_Spc),0)     ) *AC31/12 /2","v":4.3999083329513873},{"$f":" IF(AND(AG31= \"*\",AL31>=0),AL31,ROUND((LCProjectLenf*(LCShldIWr_Agg+LCShldOWr_Agg+AD31)*AC31/12*(LCEdgesN/2) )/27*ShldSubSW,0))","v":1169},"TONS",{"$f":" IF(AND(OverRide = \"On\",NOT(ISBLANK(AL31)),AL31>= 0),\"*\",\"\")","v":""},{"$f":" AH29","v":25},"/ TON",{"$f":" IF(AND(AL31<>\"\",AL31= 0),0,ROUND((AE31*AH31),0) )","v":29225},null,null,null,"PCC_Supp"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"G45-E37","v":6.6667477957524923},null,null,null,null,null,null,null,null,null,null,null,{"$f":"S45-Q37","v":10.560927689932395}]
[null,null,"Inside Shoulder",null,null,null,null,null,null,null,null,{"$f":"L33-LCShldIW-0.5","v":0.16674779575249232},null,null,"Outside Shoulder",null,null,null,null,null,null,null,null,{"$f":"X33-LCShldOW-0.5","v":6.0927689932395168E-2},null,null,"Test Values"]
[null,null,null,null,"X1","Y1","X2","Y2","m","b","Area",null,null,null,null,null,"X1","Y1","X2","Y2","m","b","Area"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (2*(LCPaveRigidT+SubBaseT)/12 - (PaveSlope-ShldSlope)*(LCShldIW + LCShldOW + 1))*(1/(1+PaveSlope))","v":1.9206349206349207}]
[null,"Shoulder Area:  ","Top Line 1",null,10,10,{"$f":"E37+LCShldIW","v":16},{"$f":"I37*G37+J37","v":9.75},{"$f":"ShldSlope","v":-4.1666666666666664E-2},{"$f":"F37-I37*E37","v":10.416666666666666},{"$f":"(H37+F37)*(G37-E37)/2","v":59.25},null,null,"Shoulder Area:  ","Top Line 1",null,10,10,{"$f":"Q37+LCShldOW","v":20},{"$f":"U37*S37+V37","v":9.5833333333333321},{"$f":"ShldSlope","v":-4.1666666666666664E-2},{"$f":"R37-U37*Q37","v":10.416666666666666},{"$f":"(T37+R37)*(S37-Q37)/2","v":97.916666666666657}]
[null,null,"Top Line 2",null,{"$f":"G37","v":16},{"$f":"H37","v":9.75},{"$f":"-1*(J41-J38)/(I41-I38)","v":16.000083333680553},{"$f":"I38*G38+J38","v":8.9166631944535766},{"$f":" -1/Wedge_Spc","v":-10000},{"$f":"F38-I38*E38","v":160009.75},{"$f":"(H38+F38)*(G38-E38)/2","v":7.7778087382286481E-4},null,null,null,"Top Line 2",null,{"$f":"S37","v":20},{"$f":"T37","v":9.5833333333333321},{"$f":"-1*(V41-V38)/(U41-U38)","v":20.000083333680557},{"$f":"U38*S38+V38","v":8.7499965277675074},{"$f":" -1/Wedge_Spc","v":-10000},{"$f":"R38-U38*Q38","v":200009.58333333334},{"$f":"(T38+R38)*(S38-Q38)/2","v":7.6389192709571188E-4},null,null,null,{"$f":"((2*(LCPaveRigidT+SubBaseT)/12 - (PaveSlope-ShldSlope)*(LCShldIW + LCShldOW + 1))*(1-PaveSlope+PaveSlope^2-PaveSlope^3) )","v":1.9206348061561587}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((2*(LCPaveRigidT+SubBaseT)/12 - (PaveSlope-ShldSlope)*(LCShldIW + LCShldOW + 1))*(1-PaveSlope+PaveSlope^2) )","v":1.9206275939941408}]
[null,null,"Bottom Line 1",null,{"$f":"E37","v":10},{"$f":"F37-(LCShldT)/12","v":9.1666666666666661},{"$f":"G37","v":16},{"$f":"I40*G40+J40","v":8.9166666666666661},{"$f":" (H37-IF(LC_SHLDTYPE=\"TIED SHLD\",PCC_ShldTaperT,LCShldT)/12-F40) / (IF(LCShldIW>0,LCShldIW,0.0001))","v":-4.1666666666666664E-2},{"$f":"F40-I40*E40","v":9.5833333333333321},{"$f":"(H40+F40)*(G40-E40)/2","v":54.25},null,null,null,"Bottom Line 1",null,{"$f":"Q37","v":10},{"$f":"R37-(LCShldT)/12","v":9.1666666666666661},{"$f":"S37","v":20},{"$f":"U40*S40+V40","v":8.7499999999999982},{"$f":" (T37-IF(LC_SHLDTYPE=\"TIED SHLD\",PCC_ShldTaperT,LCShldT)/12-R40) / (IF(LCShldOW>0,LCShldOW,0.0001))","v":-4.1666666666666782E-2},{"$f":"R40-U40*Q40","v":9.5833333333333339},{"$f":"(T40+R40)*(S40-Q40)/2","v":89.583333333333314},null,null,null,{"$f":"((2*(LCPaveRigidT+SubBaseT)/12 - (PaveSlope-ShldSlope)*(LCShldIW + LCShldOW + 1))*(1-PaveSlope) )","v":1.9201660156250002}]
[null,null,"Bottom Line 2",null,{"$f":"G40","v":16},{"$f":"H40","v":8.9166666666666661},{"$f":"G38","v":16.000083333680553},{"$f":"I41*G41+J41","v":8.9166631944299759},{"$f":"I40","v":-4.1666666666666664E-2},{"$f":"F41-I41*E41","v":9.5833333333333321},{"$f":"(H41+F41)*(G41-E41)/2","v":7.4305850692460418E-4},null,null,null,"Bottom Line 2",null,{"$f":"S40","v":20},{"$f":"T40","v":8.7499999999999982},{"$f":"S38","v":20.000083333680557},{"$f":"U41*S41+V41","v":8.7499965277633081},{"$f":"U40","v":-4.1666666666666782E-2},{"$f":"R41-U41*Q41","v":9.5833333333333339},{"$f":"(T41+R41)*(S41-Q41)/2","v":7.2916956019677937E-4},null,null,null,{"$f":"L34+X34","v":0.22767548568488749}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"(K37-K40)+(K38-K41)","v":5.0000347223668982},"SQ FT",null,null,null,null,null,null,null,null,null,null,{"$f":"(W37-W40)+(W38-W41)","v":8.333368055700241},"SQ FT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(2*LCPaveRigidT+SubBaseT)/12","v":2}]
[null,"Pavement & Shoulder  ","Top Line 1",null,{"$f":"E37","v":10},{"$f":"F37-LCShldT/12","v":9.1666666666666661},{"$f":"G41+ShldSubOutHang/12","v":16.500083333680553},{"$f":"I44*G44+J44","v":8.895829861096642},{"$f":"I40","v":-4.1666666666666664E-2},{"$f":"F44-I44*E44","v":9.5833333333333321},{"$f":"(H44+F44)*(G44-E44)/2","v":58.703866322388571},null,null,"Pavement & Shoulder  ","Top Line 1",null,{"$f":"Q37","v":10},{"$f":"R37-LCShldT/12","v":9.1666666666666661},{"$f":"S41+ShldSubOutHang/12","v":20.500083333680557},{"$f":"U44*S44+V44","v":8.7291631944299759},{"$f":"U40","v":-4.1666666666666782E-2},{"$f":"R44-U44*Q44","v":9.5833333333333339},{"$f":"(T44+R44)*(S44-Q44)/2","v":93.953852433441853}]
[null,"Subbase Area:  ","Top Line 2",null,{"$f":"G44","v":16.500083333680553},{"$f":"H44","v":8.895829861096642},{"$f":"-1*(J48-J45)/(I48-I45)","v":16.666747795752492},{"$f":"I45*G45+J45","v":8.7291653990247013},{"$f":" -1/Wedge_Std","v":-1},{"$f":"F45-I45*E45","v":25.395913194777194},{"$f":"(H45+F45)*(G45-E45)/2","v":1.468730177024298},null,null,"Subbase Area:  ","Top Line 2",null,{"$f":"S44","v":20.500083333680557},{"$f":"T44","v":8.7291631944299759},{"$f":"-1*(V48-V45)/(U48-U45)","v":20.560927689932395},{"$f":"U45*S45+V45","v":8.6683188381781378},{"$f":" -1/Wedge_Std","v":-1},{"$f":"R45-U45*Q45","v":29.229246528110533},{"$f":"(T45+R45)*(S45-Q45)/2","v":0.52926929733848072}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/(1 + PaveSlope)","v":1.0158730158730158}]
[null,null,"Bottom Line 1",null,{"$f":"E44","v":10},{"$f":"F37-(LCPaveRigidT+SubBaseT)/12","v":8.8333333333333339},{"$f":"G44","v":16.500083333680553},{"$f":"I47*G47+J47","v":8.7317695312445753},{"$f":"PaveSlope","v":-1.5625E-2},{"$f":"F47-I47*E47","v":8.9895833333333339},{"$f":"(H47+F47)*(G47-E47)/2","v":57.087316192213706},null,null,null,"Bottom Line 1",null,{"$f":"Q44","v":10},{"$f":"R37-(LCPaveRigidT+SubBaseT)/12","v":8.8333333333333339},{"$f":"S44","v":20.500083333680557},{"$f":"U47*S47+V47","v":8.6692695312445753},{"$f":"PaveSlope","v":-1.5625E-2},{"$f":"R47-U47*Q47","v":8.9895833333333339},{"$f":"(T47+R47)*(S47-Q47)/2","v":91.889394317192043}]
[null,null,"Bottom Line 2",null,{"$f":"G47","v":16.500083333680553},{"$f":"H47","v":8.7317695312445753},{"$f":"G45","v":16.666747795752492},{"$f":"I48*G48+J48","v":8.7291653990247013},{"$f":"PaveSlope","v":-1.5625E-2},{"$f":"F48-I48*E48","v":8.9895833333333339},{"$f":"(H48+F48)*(G48-E48)/2","v":1.4550586637132279},null,null,null,"Bottom Line 2",null,{"$f":"S47","v":20.500083333680557},{"$f":"T47","v":8.6692695312445753},{"$f":"S45","v":20.560927689932395},{"$f":"U48*S48+V48","v":8.6683188381781395},{"$f":"PaveSlope","v":-1.5625E-2},{"$f":"R48-U48*Q48","v":8.9895833333333339},{"$f":"(T48+R48)*(S48-Q48)/2","v":0.52744720164844072},null,null,null,{"$f":"(1 - PaveSlope + PaveSlope^2 - PaveSlope^3)","v":1.0158729553222656}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"(K44-K47)+(K45-K48)","v":1.6302216434859349},"SQ FT",null,null,null,null,null,null,null,null,null,null,{"$f":"(W44-W47)+(W45-W48)","v":2.06628021193985},"SQ FT",null,null,{"$f":"(1 - PaveSlope + PaveSlope^2)","v":1.015869140625}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1 - PaveSlope)","v":1.015625}]
[null,"Pavement Subbase  Area:  ","Top Line 1",null,{"$f":"E37","v":10},{"$f":"F37-(LCPaveRigidT)/12","v":9.1666666666666661},{"$f":"E51+SubBaseOutHang","v":11.5},{"$f":"I51*G51+J51","v":9.1041666666666661},{"$f":"I40","v":-4.1666666666666664E-2},{"$f":"F51-I51*E51","v":9.5833333333333321},{"$f":"(H51+F51)*(G51-E51)/2","v":13.703125},null,null,"Pavement Subbase  Area:  ","Top Line 1",null,{"$f":"Q37","v":10},{"$f":"R37-(LCPaveRigidT)/12","v":9.1666666666666661},{"$f":"Q51+SubBaseOutHang","v":11.5},{"$f":"U51*S51+V51","v":9.1041666666666661},{"$f":"U40","v":-4.1666666666666782E-2},{"$f":"R51-U51*Q51","v":9.5833333333333339},{"$f":"(T51+R51)*(S51-Q51)/2","v":13.703125}]
[null,null,"Top Line 2",null,{"$f":"G51","v":11.5},{"$f":"H51","v":9.1041666666666661},{"$f":"-1*(J55-J52)/(I55-I52)","v":11.500294275431386},{"$f":"I52*G52+J52","v":8.8098912352797925},-1000,{"$f":"F52-I52*E52","v":11509.104166666666},{"$f":"(H52+F52)*(G52-E52)/2","v":2.6358335584879557E-3},null,null,null,"Top Line 2",null,{"$f":"S51","v":11.5},{"$f":"T51","v":9.1041666666666661},{"$f":"-1*(V55-V52)/(U55-U52)","v":11.500294275431386},{"$f":"U52*S52+V52","v":8.8098912352797925},-1000,{"$f":"R52-U52*Q52","v":11509.104166666666},{"$f":"(T52+R52)*(S52-Q52)/2","v":2.6358335584879557E-3}]
[]
[null,null,"Bottom Line 1",null,{"$f":"E51","v":10},{"$f":"F51-SubBaseT/12","v":8.8333333333333321},{"$f":"G51","v":11.5},{"$f":"I54*G54+J54","v":8.8098958333333321},{"$f":"PaveSlope","v":-1.5625E-2},{"$f":"F54-I54*E54","v":8.9895833333333321},{"$f":"(H54+F54)*(G54-E54)/2","v":13.232421874999998},null,null,null,"Bottom Line 1",null,{"$f":"Q51","v":10},{"$f":"R51-SubBaseT/12","v":8.8333333333333321},{"$f":"S51","v":11.5},{"$f":"U54*S54+V54","v":8.8098958333333321},{"$f":"PaveSlope","v":-1.5625E-2},{"$f":"R54-U54*Q54","v":8.9895833333333321},{"$f":"(T54+R54)*(S54-Q54)/2","v":13.232421874999998}]
[null,null,"Bottom Line 2",null,{"$f":"G54","v":11.5},{"$f":"H54","v":8.8098958333333321},{"$f":"G52","v":11.500294275431386},{"$f":"I55*G55+J55","v":8.8098912352797161},{"$f":"PaveSlope","v":-1.5625E-2},{"$f":"F55-I55*E55","v":8.9895833333333321},{"$f":"(H55+F55)*(G55-E55)/2","v":2.5925352202761463E-3},null,null,null,"Bottom Line 2",null,{"$f":"S54","v":11.5},{"$f":"T54","v":8.8098958333333321},{"$f":"S52","v":11.500294275431386},{"$f":"U55*S55+V55","v":8.8098912352797161},{"$f":"PaveSlope","v":-1.5625E-2},{"$f":"R55-U55*Q55","v":8.9895833333333321},{"$f":"(T55+R55)*(S55-Q55)/2","v":2.5925352202761463E-3}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"(K51-K54)+(K52-K55)","v":0.47074642333821359},"SQ FT",null,null,null,null,null,null,null,null,null,null,{"$f":"(W51-W54)+(W52-W55)","v":0.47074642333821359},"SQ FT"]
[]
[null,"Agg Shld  Area:  ","Top Line 1",null,{"$f":"E38","v":16},{"$f":"F38","v":9.75},{"$f":"E58+LCShldIWf_Agg","v":18},{"$f":"I58*G58+J58","v":9.6666666666666661},{"$f":"ShldSlope","v":-4.1666666666666664E-2},{"$f":"F58-I58*E58","v":10.416666666666666},{"$f":"(H58+F58)*(G58-E58)/2","v":19.416666666666664},null,null,"Agg Shld  Area:  ","Top Line 1",null,{"$f":"Q38","v":20},{"$f":"R38","v":9.5833333333333321},{"$f":"Q58+LCShldIWf_Agg","v":22},{"$f":"U58*S58+V58","v":9.5},{"$f":"ShldSlope","v":-4.1666666666666664E-2},{"$f":"R58-U58*Q58","v":10.416666666666666},{"$f":"(T58+R58)*(S58-Q58)/2","v":19.083333333333332}]
[null,null,"Top Line 2",null,{"$f":"G58","v":18},{"$f":"H58","v":9.6666666666666661},{"$f":"-1*(J62-J59)/(I62-I59)","v":21.999999999886718},{"$f":"I59*G59+J59","v":8.6666666666949865},{"$f":" IF(G58-E58=0,-1000,-1/ForeSlopeRatio)","v":-0.25},{"$f":"F59-I59*E59","v":14.166666666666666},{"$f":"(H59+F59)*(G59-E59)/2","v":36.666666665684886},{"$f":"G59-E59","v":3.9999999998867182},null,{"$f":"S59-Q59","v":3.999999999979849},"Top Line 2",null,{"$f":"S58","v":22},{"$f":"T58","v":9.5},{"$f":"-1*(V62-V59)/(U62-U59)","v":25.999999999979849},{"$f":"U59*S59+V59","v":8.5000000000050377},{"$f":" IF(S58-Q58=0,-1000,-1/ForeSlopeRatio)","v":-0.25},{"$f":"R59-U59*Q59","v":15},{"$f":"(T59+R59)*(S59-Q59)/2","v":35.999999999828717}]
[]
[null,null,"Bottom Line 1",null,{"$f":"E38","v":16},{"$f":"F38","v":9.75},{"$f":"G38","v":16.000083333680553},{"$f":"H38","v":8.9166631944535766},{"$f":" -1/Wedge_Spc","v":-10000},{"$f":"F61-I61*E61","v":160009.75},{"$f":"(H61+F61)*(G61-E61)/2","v":7.7778087382286481E-4},null,null,null,"Bottom Line 1",null,{"$f":"Q38","v":20},{"$f":"R38","v":9.5833333333333321},{"$f":"S38","v":20.000083333680557},{"$f":"T38","v":8.7499965277675074},{"$f":" -1/Wedge_Spc","v":-10000},{"$f":"R61-U61*Q61","v":200009.58333333334},{"$f":"(T61+R61)*(S61-Q61)/2","v":7.6389192709571188E-4}]
[null,null,"Bottom Line 2",null,{"$f":"G61","v":16.000083333680553},{"$f":"H61","v":8.9166631944535766},{"$f":"G59","v":21.999999999886718},{"$f":"I62*G62+J62","v":8.6666666666949865},{"$f":"ShldSlope","v":-4.1666666666666664E-2},{"$f":"F62-I62*E62","v":9.5833333333569328},{"$f":"(H62+F62)*(G62-E62)/2","v":52.749256940652899},{"$f":"G61-E61","v":8.3333680553465683E-5},null,{"$f":"S61-Q61","v":8.3333680557018397E-5},"Bottom Line 2",null,{"$f":"S61","v":20.000083333680557},{"$f":"T61","v":8.7499965277675074},{"$f":"S59","v":25.999999999979849},{"$f":"U62*S62+V62","v":8.5000000000050377},{"$f":"ShldSlope","v":-4.1666666666666664E-2},{"$f":"R62-U62*Q62","v":9.5833333333375315},{"$f":"(T62+R62)*(S62-Q62)/2","v":51.749270830293703}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"(K58-K61)+(K59-K62)","v":3.3332986108248299},"SQ FT",null,null,null,null,null,null,null,null,null,null,{"$f":"(W58-W61)+(W59-W62)","v":3.3332986109412488},"SQ FT"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Wedge_X"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":" (G59-E59) - (G61-E61)","v":3.9999166662061647},null,{"$f":" (S59-Q59) - (S61-Q61)","v":3.999916666299292}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"(LCShldOutEdge_T/12)/(ShldSlope - 1/-ForeSlopeRatio)","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"(LCShldOutEdge_T/12) / (ShldSlope-(IF(LC_SHLDTYPE=\"Tied SHLD\",-100000,-1)))","v":8.3333368055570037E-6}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":" L73-L74","v":3.9999916666631945}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":" (LCShldOutEdge_T/12) * ( 1/(ShldSlope - 1/-ForeSlopeRatio) - 1/(ShldSlope-(IF(LC_SHLDTYPE=\"Tied SHLD\",-100000,-1))))","v":3.9999916666631941}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"SUM"]
[null,"Flexible Pavement Shoulder Area",null,null,null,null,null,null,"Shoulder Area = ",{"$f":"K99","v":4},"SQ FT",null,null,{"$f":"(J84+V84)","v":10.666666666666657},{"$f":"(N84)*LCProjectLen*(LCEdgesNf/2)/27*BinderSW","v":1592.8888888888875},"Tons",null,null,null,null,"Shoulder Area = ",{"$f":"W99","v":6.6666666666666572},"SQ FT"]
[null,null,null,null,null,null,null,null,"Agg Shoulder Area = ",{"$f":"K117","v":2.1681159420289724},"SQ FT",null,null,{"$f":"(J85+V85)","v":4.3362318840579626},{"$f":"(N85)*LCProjectLen*(LCEdgesNf/2)/27*ShldSubSW","v":658.46484165324614},"Tons",null,null,null,null,"Agg Shoulder Area = ",{"$f":"W117","v":2.1681159420289902},"SQ FT"]
[null,null,null,null,null,null,null,null,"Shoulder Sub Base Area = ",{"$f":"IF(K106>0,K106,0)","v":1.459132495590822},"SQ FT",null,null,{"$f":"(J86+V86)","v":3.2837852733685935},{"$f":"(N86)*LCProjectLen*(LCEdgesNf/2)/27*ShldSubSW","v":498.64887484486047},"Tons",null,null,null,null,"Shoulder Sub Base Area = ",{"$f":"IF(W106>0,W106,0)","v":1.8246527777777715},"SQ FT",null,null,null,{"$f":"((2*LCPaveFlexT/12 - (PaveSlope-ShldSlope)*(LCShldIWf + LCShldOWf + 1))*(1/(1+PaveSlope)))","v":1.5820105820105821}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((2*LCPaveFlexT/12 - (PaveSlope-ShldSlope)*(LCShldIWf + LCShldOWf + 1))*(1-PaveSlope+ PaveSlope^2-PaveSlope^3))","v":1.5820104877154033}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((2*LCPaveFlexT/12 - (PaveSlope-ShldSlope)*(LCShldIWf + LCShldOWf + 1))*(1-PaveSlope+ PaveSlope^2))","v":1.5820045471191406}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"G102-E94","v":7.3439153439153415},null,null,null,null,null,null,null,null,null,null,null,{"$f":"S102-Q94","v":11.238095238095237},null,null,{"$f":"((2*LCPaveFlexT/12 - (PaveSlope-ShldSlope)*(LCShldIWf + LCShldOWf + 1))*(1-PaveSlope) )","v":1.5816243489583335}]
[null,"Inside Shoulder",null,null,null,null,null,null,null,null,null,{"$f":"L90-LCShldIWf -0.5","v":0.84391534391534151},null,"Outside Shoulder",null,null,null,null,null,null,null,null,null,{"$f":"X90-LCShldOWf-0.5","v":0.73809523809523725},null,null,{"$f":"L91+X91","v":1.5820105820105788}]
[null,null,null,null,"X1","Y1","X2","Y2","m","b","Area",null,null,null,null,null,"X1","Y1","X2","Y2","m","b","Area"]
[]
[null,"Shoulder Area:  ","Top Line 1",null,10,10,{"$f":"E94+LCShldIWf","v":16},{"$f":"I94*G94+J94","v":9.75},{"$f":"ShldSlope","v":-4.1666666666666664E-2},{"$f":"F94-I94*E94","v":10.416666666666666},{"$f":"(H94+F94)*(G94-E94)/2","v":59.25},null,null,"Shoulder Area:  ","Top Line 1",null,10,10,{"$f":"Q94+LCShldOWf","v":20},{"$f":"U94*S94+V94","v":9.5833333333333321},{"$f":"ShldSlope","v":-4.1666666666666664E-2},{"$f":"R94-U94*Q94","v":10.416666666666666},{"$f":"(T94+R94)*(S94-Q94)/2","v":97.916666666666657}]
[null,null,"Top Line 2",null,{"$f":"G94","v":16},{"$f":"H94","v":9.75},{"$f":"-1*(J98-J95)/(I98-I95)","v":16.695652173913043},{"$f":"I95*G95+J95","v":9.054347826086957},{"$f":" -1/Wedge_Std","v":-1},{"$f":"F95-I95*E95","v":25.75},{"$f":"(H95+F95)*(G95-E95)/2","v":6.5406427221171981},null,null,null,"Top Line 2",null,{"$f":"S94","v":20},{"$f":"T94","v":9.5833333333333321},{"$f":"-1*(V98-V95)/(U98-U95)","v":20.695652173913043},{"$f":"U95*S95+V95","v":8.8876811594202891},{"$f":" -1/Wedge_Std","v":-1},{"$f":"R95-U95*Q95","v":29.583333333333332},{"$f":"(T95+R95)*(S95-Q95)/2","v":6.4247006931316903}]
[]
[null,null,"Bottom Line 1",null,{"$f":"E94","v":10},10,{"$f":"-1*(J108-J97)/(I108-I97)","v":10.695652173913043},{"$f":"I97*G97+J97","v":9.304347826086957},{"$f":" -1/Wedge_Std","v":-1},{"$f":"F97-I97*E97","v":20},{"$f":"(H97+F97)*(G97-E97)/2","v":6.7145557655954589},null,null,null,"Bottom Line 1",null,{"$f":"Q94","v":10},10,{"$f":"-1*(V108-V97)/(U108-U97)","v":10.695652173913043},{"$f":"U97*S97+V97","v":9.304347826086957},{"$f":" -1/Wedge_Std","v":-1},{"$f":"R97-U97*Q97","v":20},{"$f":"(T97+R97)*(S97-Q97)/2","v":6.7145557655954589}]
[null,null,"Bottom Line 2",null,{"$f":"G97","v":10.695652173913043},{"$f":"H97","v":9.304347826086957},{"$f":"G95","v":16.695652173913043},{"$f":"I98*G98+J98","v":9.054347826086957},{"$f":"ShldSlope","v":-4.1666666666666664E-2},{"$f":"F98-I98*E98","v":9.75},{"$f":"(H98+F98)*(G98-E98)/2","v":55.076086956521742},null,null,null,"Bottom Line 2",null,{"$f":"S97","v":10.695652173913043},{"$f":"T97","v":9.304347826086957},{"$f":"S95","v":20.695652173913043},{"$f":"U98*S98+V98","v":8.8876811594202891},{"$f":"ShldSlope","v":-4.1666666666666664E-2},{"$f":"R98-U98*Q98","v":9.75},{"$f":"(T98+R98)*(S98-Q98)/2","v":90.960144927536234}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"(K94-K97)+(K95-K98)","v":4},"SQ FT",null,null,null,null,null,null,null,null,null,null,{"$f":"(W94-W97)+(W95-W98)","v":6.6666666666666572},"SQ FT"]
[]
[null,"Shoulder Subbase  Area:  ","Top Line 1",null,{"$f":"G97","v":10.695652173913043},{"$f":"H97","v":9.304347826086957},{"$f":"G98+ShldSubOutHang/12","v":17.195652173913043},{"$f":"I101*G101+J101","v":9.0335144927536231},{"$f":"ShldSlope","v":-4.1666666666666664E-2},{"$f":"F101-I101*E101","v":9.75},{"$f":"(H101+F101)*(G101-E101)/2","v":59.598052536231876},null,null,"Shoulder Subbase  Area:  ","Top Line 1",null,{"$f":"Q98","v":10.695652173913043},{"$f":"R98","v":9.304347826086957},{"$f":"S98+ShldSubOutHang/12","v":21.195652173913043},{"$f":"U101*S101+V101","v":8.866847826086957},{"$f":"ShldSlope","v":-4.1666666666666664E-2},{"$f":"R101-U101*Q101","v":9.75},{"$f":"(T101+R101)*(S101-Q101)/2","v":95.398777173913047}]
[null,null,"Top Line 2",null,{"$f":"G101","v":17.195652173913043},{"$f":"H101","v":9.0335144927536231},{"$f":"-1*(J105-J102)/(I105-I102)","v":17.343915343915342},{"$f":"I102*G102+J102","v":8.8852513227513228},{"$f":" -1/Wedge_Std","v":-1},{"$f":"F102-I102*E102","v":26.229166666666664},{"$f":"(H102+F102)*(G102-E102)/2","v":1.3283465111677923},null,null,null,"Top Line 2",null,{"$f":"S101","v":21.195652173913043},{"$f":"T101","v":8.866847826086957},{"$f":"-1*(V105-V102)/(U105-U102)","v":21.238095238095237},{"$f":"U102*S102+V102","v":8.8244047619047628},{"$f":" -1/Wedge_Std","v":-1},{"$f":"R102-U102*Q102","v":30.0625},{"$f":"(T102+R102)*(S102-Q102)/2","v":0.3754354845277712}]
[]
[null,null,"Bottom Line 1",null,{"$f":"E98","v":10.695652173913043},{"$f":"F98","v":9.304347826086957},{"$f":"-1*(J109-J104)/(I109-I104)","v":11.015873015873016},{"$f":"I104*G104+J104","v":8.9841269841269842},{"$f":" -1/Wedge_Std","v":-1},{"$f":"F104-I104*E104","v":20},{"$f":"(H104+F104)*(G104-E104)/2","v":2.9281754009452312},null,null,null,"Bottom Line 1",null,{"$f":"Q98","v":10.695652173913043},{"$f":"R98","v":9.304347826086957},{"$f":"-1*(V109-V104)/(U109-U104)","v":11.015873015873016},{"$f":"U104*S104+V104","v":8.9841269841269842},{"$f":" -1/Wedge_Std","v":-1},{"$f":"R104-U104*Q104","v":20},{"$f":"(T104+R104)*(S104-Q104)/2","v":2.9281754009452312}]
[null,null,"Bottom Line 2",null,{"$f":"G104","v":11.015873015873016},{"$f":"H104","v":8.9841269841269842},{"$f":"G102","v":17.343915343915342},{"$f":"I105*G105+J105","v":8.8852513227513228},{"$f":"PaveSlope","v":-1.5625E-2},{"$f":"F105-I105*E105","v":9.15625},{"$f":"(H105+F105)*(G105-E105)/2","v":56.539091150863619},null,null,null,"Bottom Line 2",null,{"$f":"S104","v":11.015873015873016},{"$f":"T104","v":8.9841269841269842},{"$f":"S102","v":21.238095238095237},{"$f":"U105*S105+V105","v":8.8244047619047628},{"$f":"PaveSlope","v":-1.5625E-2},{"$f":"R105-U105*Q105","v":9.15625},{"$f":"(T105+R105)*(S105-Q105)/2","v":91.02138447971781}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"(K101-K104)+(K102-K105)","v":1.459132495590822},"SQ FT",null,null,null,null,null,null,null,null,null,null,{"$f":"(W101-W104)+(W102-W105)","v":1.8246527777777715},"SQ FT"]
[]
[null,null,"Base Line 1",null,{"$f":"E94","v":10},{"$f":"F94-LCShldTf/12","v":9.3333333333333339},{"$f":"G97","v":10.695652173913043},{"$f":"I108*G108+J108","v":9.304347826086957},{"$f":"ShldSlope","v":-4.1666666666666664E-2},{"$f":"F108-I108*E108","v":9.75},{"$f":"(H108+F108)*(G108-E108)/2","v":6.4826717076244442},null,null,null,"Base Line 1",null,{"$f":"Q94","v":10},{"$f":"R94-LCShldTf/12","v":9.3333333333333339},{"$f":"S97","v":10.695652173913043},{"$f":"U108*S108+V108","v":9.304347826086957},{"$f":"ShldSlope","v":-4.1666666666666664E-2},{"$f":"R108-U108*Q108","v":9.75},{"$f":"(T108+R108)*(S108-Q108)/2","v":6.4826717076244442}]
[null,null,"Base Line 2",null,{"$f":"E94","v":10},{"$f":"F94-LCPaveFlexT/12","v":9},{"$f":"G104","v":11.015873015873016},{"$f":"I109*G109+J109","v":8.9841269841269842},{"$f":"PaveSlope","v":-1.5625E-2},{"$f":"F109-I109*E109","v":9.15625},{"$f":"(H109+F109)*(G109-E109)/2","v":9.1347946586041822},null,null,null,"Base Line 2",null,{"$f":"Q94","v":10},{"$f":"R94-LCPaveFlexT/12","v":9},{"$f":"S104","v":11.015873015873016},{"$f":"U109*S109+V109","v":8.9841269841269842},{"$f":"PaveSlope","v":-1.5625E-2},{"$f":"R109-U109*Q109","v":9.15625},{"$f":"(T109+R109)*(S109-Q109)/2","v":9.1347946586041822}]
[]
[]
[null,"Agg Shld  Area:  ","Top Line 1",null,{"$f":"E95","v":16},{"$f":"F95","v":9.75},{"$f":"E112+LCShldIWf_Agg","v":18},{"$f":"I112*G112+J112","v":9.6666666666666661},{"$f":"ShldSlope","v":-4.1666666666666664E-2},{"$f":"F112-I112*E112","v":10.416666666666666},{"$f":"(H112+F112)*(G112-E112)/2","v":19.416666666666664},null,null,"Agg Shld  Area:  ","Top Line 1",null,{"$f":"Q95","v":20},{"$f":"R95","v":9.5833333333333321},{"$f":"Q112+LCShldIWf_Agg","v":22},{"$f":"U112*S112+V112","v":9.5},{"$f":"ShldSlope","v":-4.1666666666666664E-2},{"$f":"R112-U112*Q112","v":10.416666666666666},{"$f":"(T112+R112)*(S112-Q112)/2","v":19.083333333333332}]
[null,null,"Top Line 2",null,{"$f":"G112","v":18},{"$f":"H112","v":9.6666666666666661},{"$f":"-1*(J116-J113)/(I116-I113)","v":21.199999999999996},{"$f":"I113*G113+J113","v":8.8666666666666671},{"$f":" IF(G112-E112=0,-1000,-1/ForeSlopeRatio)","v":-0.25},{"$f":"F113-I113*E113","v":14.166666666666666},{"$f":"(H113+F113)*(G113-E113)/2","v":29.65333333333329},null,null,null,"Top Line 2",null,{"$f":"S112","v":22},{"$f":"T112","v":9.5},{"$f":"-1*(V116-V113)/(U116-U113)","v":25.2},{"$f":"U113*S113+V113","v":8.6999999999999993},{"$f":" IF(S112-Q112=0,-1000,-1/ForeSlopeRatio)","v":-0.25},{"$f":"R113-U113*Q113","v":15},{"$f":"(T113+R113)*(S113-Q113)/2","v":29.119999999999994}]
[]
[null,null,"Bottom Line 1",null,{"$f":"E95","v":16},{"$f":"F95","v":9.75},{"$f":"G95","v":16.695652173913043},{"$f":"H95","v":9.054347826086957},{"$f":" -1/Wedge_Std","v":-1},{"$f":"F115-I115*E115","v":25.75},{"$f":"(H115+F115)*(G115-E115)/2","v":6.5406427221171981},null,null,null,"Bottom Line 1",null,{"$f":"Q95","v":20},{"$f":"R95","v":9.5833333333333321},{"$f":"S95","v":20.695652173913043},{"$f":"T95","v":8.8876811594202891},{"$f":" -1/Wedge_Std","v":-1},{"$f":"R115-U115*Q115","v":29.583333333333332},{"$f":"(T115+R115)*(S115-Q115)/2","v":6.4247006931316903}]
[null,null,"Bottom Line 2",null,{"$f":"G115","v":16.695652173913043},{"$f":"H115","v":9.054347826086957},{"$f":"G113","v":21.199999999999996},{"$f":"I116*G116+J116","v":8.8666666666666671},{"$f":"ShldSlope","v":-4.1666666666666664E-2},{"$f":"F116-I116*E116","v":9.75},{"$f":"(H116+F116)*(G116-E116)/2","v":40.361241335853784},null,null,null,"Bottom Line 2",null,{"$f":"S115","v":20.695652173913043},{"$f":"T115","v":8.8876811594202891},{"$f":"S113","v":25.2},{"$f":"U116*S116+V116","v":8.6999999999999993},{"$f":"ShldSlope","v":-4.1666666666666664E-2},{"$f":"R116-U116*Q116","v":9.75},{"$f":"(T116+R116)*(S116-Q116)/2","v":39.610516698172646}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"(K112-K115)+(K113-K116)","v":2.1681159420289724},"SQ FT",null,null,null,null,null,null,null,null,null,null,{"$f":"(W112-W115)+(W113-W116)","v":2.1681159420289902},"SQ FT"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Wedge_X"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":" (G113-E113) - (G115-E115)","v":2.5043478260869527},null,{"$f":" (S113-Q113) - (S115-Q115)","v":2.5043478260869563}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"(LCShldTf/12)/(ShldSlope - 1/-ForeSlopeRatio)","v":3.1999999999999997}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"(LCShldTf/12)/(ShldSlope+1/Wedge_Std)","v":0.69565217391304346}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":" L125-L126","v":2.5043478260869563}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":" (LCShldTf/12) * ( 1/(ShldSlope - 1/-ForeSlopeRatio) - 1/(ShldSlope+1/Wedge_Std))","v":2.5043478260869563}]

{"sheet":"REHAB_JPCP","index":6,"n_rows":58,"n_cols":11,"rows_kept":58,"cut":false,"hidden":true,"merged":[]}
[null,"JPCP",null,null,"MAINTENANCE AND REHABILITATION ACTIVITY SCHEDULE",null,null,null,null,null,{"$f":" NOW()","v":"2017-05-04T11:05:27.110"}]
[null,null,null,null,{"$f":" IF(LC_RigidRehabType<>LC_RigidBase,IF(LCPaveTypeo= \"\",\"WARNING:  INCORRECT MAINTENANCE SCHEDULE for CURRENT TRAFFIC FACTOR!\",\"WARNING:  INCORRECT MAINTENANCE SCHEDULE for USER SET PAVEMENT TYPE!\"),\" - \")","v":" - "}]
[]
[null,null,null,null,"JOINTED PLAIN CONCRETE PAVEMENT"]
[null,null,null,null,"UNBONDED JOINTED PLAIN CONCRETE OVERLAY"]
[null,null,null,null,"Figure 54-7.A"]
[]
[null,null,null,null,null,null,null,{"$f":" IF(LCUPC= \"Yes\",\"PROJECTED\",\"\")","v":""},null,{"$f":" IF(LCUPC= \"Yes\",\"PROJECTED\",\"\")","v":""},"PRESENT"]
[null,"MAINTENANCE COSTS:",null,"ITEM","%","  QUANTITY"," UNIT","UNIT COST",null,"COST","WORTH"]
[]
[null,"YEAR",10,null,null,null,"FVFn = ",1]
[null,null,null,"PAVEMENT PATCH   CLASS B",1E-3,{"$f":" ROUND(LCPavementSQYD*E12,0)","v":5},"SQ YD",{"$f":" H11*LifeCycleCost!$I$162","v":150},null,{"$f":" IF( C12= \"X\",0,ROUND((F12*H12),0))","v":750}]
[null,null,null,"PWFn = ",{"$f":" PVFn(II,C11)","v":0.74409391489672494},null,"PW = ",{"$f":" E13","v":0.74409391489672494},"X",{"$f":" (J12)","v":750},{"$f":" ROUND(((J13)*H13),0)","v":558}]
[]
[null,"YEAR",15,null,null,null,"FVFn = ",1]
[null,null,null,"PAVEMENT PATCH   CLASS B",2E-3,{"$f":" ROUND(LCPavementSQYD*E16,0)","v":11},"SQ YD",{"$f":" H15*LifeCycleCost!$I$162","v":150},null,{"$f":" IF( C16= \"X\",0,ROUND((F16*H16),0))","v":1650}]
[null,null,null,"PWFn = ",{"$f":" PVFn(II,C15)","v":0.64186194739671742},null,"PW = ",{"$f":" E17","v":0.64186194739671742},"X",{"$f":" (J16)","v":1650},{"$f":" ROUND(((J17)*H17),0)","v":1059}]
[]
[null,"YEAR",20,null,null,null,"FVFn = ",1]
[null,null,null,"PAVEMENT PATCH   CLASS B",0.02,{"$f":" ROUND(LCPavementSQYD*E20,0)","v":107},"SQ YD",{"$f":" H19*LifeCycleCost!$I$162","v":150},null,{"$f":" IF( C20= \"X\",0,ROUND((F20*H20),0))","v":16050}]
[null,null,null,"SHOULDER PATCH   CLASS C",5.0000000000000001E-3,{"$f":" ROUND(LCShoulderSQYD*E21,0)","v":18},"SQ YD",{"$f":" H19*LifeCycleCost!$I$163","v":145},null,{"$f":" IF( C21= \"X\",0,ROUND((F21*H21),0))","v":2610}]
[null,null,null,"LONGITUDINAL SHLD JT  R&S",1,{"$f":" ROUND(LCEdgesN*LCProjectLen*E22,0)","v":4000},"LIN FT",{"$f":" H19*LifeCycleCost!$I$168","v":2},null,{"$f":" IF( C22= \"X\",0,ROUND((F22*H22),0))","v":8000}]
[null,null,null,"CENTERLINE JT   R&S",1,{"$f":" ROUND(LCCLN*LCProjectLen*E23,0)","v":2000},"LIN FT",{"$f":" H19*LifeCycleCost!$I$169","v":2},null,{"$f":" IF( C23= \"X\",0,ROUND((F23*H23),0))","v":4000}]
[null,null,null,"PWFn = ",{"$f":" PVFn(II,C19)","v":0.55367575418633452},null,"PW = ",{"$f":" E24","v":0.55367575418633452},"X",{"$f":" ROUND(SUM(J20:J23),0)","v":30660},{"$f":" ROUND(((J24)*H24),0)","v":16976}]
[]
[null,"YEAR",25,null,null,null,"FVFn = ",1]
[null,null,null,"PAVEMENT PATCH   CLASS B",0.03,{"$f":" ROUND(LCPavementSQYD*E27,0)","v":160},"SQ YD",{"$f":" H26*LifeCycleCost!$I$162","v":150},null,{"$f":" IF( C27= \"X\",0,ROUND((F27*H27),0))","v":24000}]
[null,null,null,"SHOULDER PATCH   CLASS C",0.01,{"$f":" ROUND(LCShoulderSQYD*E28,0)","v":36},"SQ YD",{"$f":" H26*LifeCycleCost!$I$163","v":145},null,{"$f":" IF( C28= \"X\",0,ROUND((F28*H28),0))","v":5220}]
[null,null,null,"PWFn = ",{"$f":" PVFn(II,C26)","v":0.47760556926165915},null,"PW = ",{"$f":" E29","v":0.47760556926165915},"X",{"$f":" ROUND(SUM(J27:J28),0)","v":29220},{"$f":" ROUND(((J29)*H29),0)","v":13956}]
[]
[null,"YEAR",30,{"$f":" LC_FacilityType","v":"INTERSTATE"},null,null,"FVFn = ",1]
[null,null,null,"PAVEMENT PATCH   CLASS B",0.04,{"$f":" ROUND(LCPavementSQYD*E32,0)","v":213},"SQ YD",{"$f":" H31*LifeCycleCost!$I$162","v":150},null,{"$f":" IF( C32= \"X\",0,ROUND((F32*H32),0))","v":31950}]
[null,null,null,"SHOULDER PATCH   CLASS C",1.4999999999999999E-2,{"$f":" ROUND(LCShoulderSQYD*E33,0)","v":53},"SQ YD",{"$f":" H31*LifeCycleCost!$I$163","v":145},null,{"$f":" IF( C33= \"X\",0,ROUND((F33*H33),0))","v":7685}]
[null,null,null,{"$f":" \"HMA  POLICY OVERLAY  \" & LifeCycleCost!$F$121 &  \"\"\"  ( PVMT )\"","v":"HMA  POLICY OVERLAY  3.75\"  ( PVMT )"},1,{"$f":" ROUND(LifeCycleCost!$M$156*E34,2)","v":5333.33},{"$f":" MID(LifeCycleCost!$J$156,3,5)","v":"SQ YD"},{"$f":" H31*LifeCycleCost!$I$156","v":20.209765625000003},null,{"$f":" IF( C34= \"X\",0,ROUND((F34*H34),0))","v":107785}]
[null,null,null,{"$f":" \"HMA  POLICY OVERLAY  \" & LifeCycleCost!$F$121 &  \"\"\"  ( SHLD )\"","v":"HMA  POLICY OVERLAY  3.75\"  ( SHLD )"},1,{"$f":" ROUND(LifeCycleCost!$M$159*E35,2)","v":3555.56},{"$f":" MID(LifeCycleCost!$J$159,3,5)","v":"SQ YD"},{"$f":" H31*LifeCycleCost!$I$159","v":15.119999999999997},null,{"$f":" IF( C35= \"X\",0,ROUND((F35*H35),0))","v":53760}]
[null,null,null,"PWFn = ",{"$f":" PVFn(II,C31)","v":0.41198675951590635},null,"PW = ",{"$f":" E36","v":0.41198675951590635},"X",{"$f":" ROUND(SUM(J32:J35),0)","v":201180},{"$f":" ROUND(((J36)*H36),0)","v":82883}]
[]
[null,"YEAR",35,{"$f":" LC_FacilityType","v":"INTERSTATE"},null,null,"FVFn = ",1]
[null,null,null,"LONGITUDINAL SHLD JT R&S",1,{"$f":" ROUND(LCEdgesN*LCProjectLen*E39,0)","v":4000},"LIN FT",{"$f":" H38*LifeCycleCost!$I$168","v":2},null,{"$f":" IF( C39= \"X\",0,ROUND((F39*H39),0))","v":8000}]
[null,null,null,"CENTERLINE  JT  R&S",1,{"$f":" ROUND(LCCLN*LCProjectLen*E40,0)","v":2000},"LIN FT",{"$f":" H38*LifeCycleCost!$I$169","v":2},null,{"$f":" IF( C40= \"X\",0,ROUND((F40*H40),0))","v":4000}]
[null,null,null,"RANDOM CRACK  R&S",0.5,{"$f":" ROUND(LCLanesN*(LCProjectLen/100)*LCCrackRater*E41,0)","v":2000},"LIN FT",{"$f":" H38*LifeCycleCost!$I$171","v":2},null,{"$f":" IF( C41= \"X\",0,ROUND((F41*H41),0))","v":4000}]
[null,null,null,"REFLECTIVE TRANSVERSE CRACK R&S",0.4,{"$f":" ROUND(LCLaneW*LCLanesN*ROUND(LCProjectLen/15,0)*E42,0)","v":1286},"LIN FT",{"$f":" H38*LifeCycleCost!$I$170","v":2},null,{"$f":" IF( C42= \"X\",0,ROUND((F42*H42),0))","v":2572}]
[null,null,null,{"$f":" \"PD  PVMT PATCH  M&F HMA  \" & IF(LC_FacilityType=\"Interstate\",\"SURF \" & FIXED(LifeCycleCost!$G$165,2),FIXED(LifeCycleCost!$G$166,2))  & \"\"\" \"","v":"PD  PVMT PATCH  M&F HMA  SURF 1.50\" "},1E-3,{"$f":" ROUND(LCPavementSQYD*E43,0)","v":5},"SQ YD",{"$f":" IF(LC_FacilityType=\"Interstate\",H38*LifeCycleCost!$I$165,H38*LifeCycleCost!$I$166)","v":77.98},null,{"$f":" IF( C43= \"X\",0,ROUND((F43*H43),0))","v":390}]
[null,null,null,"PWFn = ",{"$f":" PVFn(II,C38)","v":0.35538339780838685},null,"PW = ",{"$f":" E44","v":0.35538339780838685},"X",{"$f":" ROUND(SUM(J39:J43),0)","v":18962},{"$f":" ROUND(((J44)*H44),0)","v":6739}]
[]
[null,"YEAR",40,{"$f":" LC_FacilityType","v":"INTERSTATE"},null,null,"FVFn = ",1]
[null,null,null,"PAVEMENT PATCH   CLASS B",5.0000000000000001E-3,{"$f":" ROUND(LCPavementSQYD*E47,0)","v":27},"SQ YD",{"$f":" H46*LifeCycleCost!$I$162","v":150},null,{"$f":" IF( C47= \"X\",0,ROUND((F47*H47),0))","v":4050}]
[null,null,null,"LONGITUDINAL SHLD JT R&S",1,{"$f":" ROUND(LCEdgesN*LCProjectLen*E48,0)","v":4000},"LIN FT",{"$f":" H46*LifeCycleCost!$I$168","v":2},null,8000]
[null,null,null,"CENTERLINE JT  R&S",1,{"$f":" ROUND(LCCLN*LCProjectLen*E49,0)","v":2000},"LIN FT",{"$f":" H46*LifeCycleCost!$I$169","v":2},null,4000]
[null,null,null,"REFLECTIVE TRANSVERSE CRACK R&S",0.6,{"$f":" ROUND(LCLaneW*LCLanesN*ROUND(LCProjectLen/15,0)*E50,0)","v":1930},"LIN FT",{"$f":" H46*LifeCycleCost!$I$170","v":2},null,3860]
[null,null,null,"RANDOM CRACK R&S",0.5,{"$f":" ROUND(LCLanesN*(LCProjectLen/100)*LCCrackRater*E51,0)","v":2000},"LIN FT",{"$f":" H46*LifeCycleCost!$I$171","v":2},null,4000]
[null,null,null,{"$f":" \"PD  PVMT PATCH  M&F HMA  \" & IF(LC_FacilityType=\"Interstate\",\"SURF \" & FIXED(LifeCycleCost!$G$165,2),FIXED(LifeCycleCost!$G$166,2))  & \"\"\" \"","v":"PD  PVMT PATCH  M&F HMA  SURF 1.50\" "},5.0000000000000001E-3,{"$f":" ROUND(LCPavementSQYD*E52,0)","v":27},"SQ YD",{"$f":" IF(LC_FacilityType=\"Interstate\",H46*LifeCycleCost!$I$165,H46*LifeCycleCost!$I$166)","v":77.98},null,2105]
[null,null,null,"PWFn = ",{"$f":" PVFn(II,C46)","v":0.30655684077380629},null,"PW = ",{"$f":" E53","v":0.30655684077380629},"X",{"$f":" ROUND(SUM(J47:J52),0)","v":26015},{"$f":" ROUND(((J53)*H53),0)","v":7975}]
[null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(K11:K53)","v":130146}]
[]
[null,null,null,"ROUTINE MAINTENANCE ACTIVITY",null,{"$f":" LCLanesN*LCProjectLen/5280","v":0.75757575757575757},"Lane Miles",{"$f":" LCARMA","v":0},null,{"$f":" IF( C56= \"X\",0,(F56*H56))","v":0},{"$f":" J56/CRFn(II,LifeCycle)","v":0}]
[null,null,null,null,null,null,null,null,null,"MAINTENANCE LIFE-CYCLE COST",{"$f":" SUM(K54:K56)","v":130146}]
[null,null,{"$f":" LifeCycle","v":45},{"$f":" \" YEAR LIFE CYCLE\" & REPT(\" \",20) & \"CRFn = \" & FIXED(CRFn(II,LifeCycle),7)","v":" YEAR LIFE CYCLE                    CRFn = 0.0407852"},null,null,null,null,null,"MAINTENANCE ANNUAL COST PER MILE",{"$f":" ROUND(((K57*CRFn(II,LifeCycle)/(LCProjectLen/5280))),0)","v":28026}]

{"sheet":"REHAB_CRCP","index":7,"n_rows":55,"n_cols":11,"rows_kept":55,"cut":false,"hidden":true,"merged":[]}
[null,"CRCP",null,null,"MAINTENANCE AND REHABILITATION ACTIVITY SCHEDULE",null,null,null,null,null,{"$f":" NOW()","v":"2017-05-04T11:05:27.110"}]
[null,null,null,null,{"$f":" IF(LC_RigidRehabType<>LC_RigidBase,IF(LCPaveTypeo= \"\",\"WARNING:  INCORRECT MAINTENANCE SCHEDULE for CURRENT TRAFFIC FACTOR!\",\"WARNING:  INCORRECT MAINTENANCE SCHEDULE for USER SET PAVEMENT TYPE!\"),\" - \")","v":" - "}]
[]
[null,null,null,null,"CONTINUOUSLY REINFORCED CONCRETE PAVEMENT"]
[null,null,null,null,"UNBONDED CONTINUOUSLY REINFORCED CONCRETE OVERLAY"]
[null,null,null,null,"Figure 54-7.B"]
[]
[null,null,null,null,null,null,null,{"$f":" IF(LCUPC= \"Yes\",\"PROJECTED\",\"\")","v":""},null,{"$f":" IF(LCUPC= \"Yes\",\"PROJECTED\",\"\")","v":""},"PRESENT"]
[null,"MAINTENANCE COSTS:",null,"ITEM","%","  QUANTITY"," UNIT","UNIT COST",null,"COST","WORTH"]
[]
[null,"YEAR",10,null,null,null,"FVFn = ",1]
[null,null,null,"PAVEMENT PATCH   CLASS A",1E-3,{"$f":" ROUND(LCPavementSQYD*E12,0)","v":5},"SQ YD",{"$f":" H11*LifeCycleCost!$I$161","v":195},null,{"$f":" IF( C12= \"X\",0,ROUND((F12*H12),0))","v":975}]
[null,null,null,"PWFn = ",{"$f":" PVFn(II,C11)","v":0.74409391489672494},null,"PW = ",{"$f":" E13","v":0.74409391489672494},"X",{"$f":" (J12)","v":975},{"$f":" ROUND(((J13)*H13),0)","v":725}]
[]
[null,"YEAR",15,null,null,null,"FVFn = ",1]
[null,null,null,"PAVEMENT PATCH   CLASS A",2E-3,{"$f":" ROUND(LCPavementSQYD*E16,0)","v":11},"SQ YD",{"$f":" H15*LifeCycleCost!$I$161","v":195},null,{"$f":" IF( C16= \"X\",0,ROUND((F16*H16),0))","v":2145}]
[null,null,null,"PWFn = ",{"$f":" PVFn(II,C15)","v":0.64186194739671742},null,"PW = ",{"$f":" E17","v":0.64186194739671742},"X",{"$f":" (J16)","v":2145},{"$f":" ROUND(((J17)*H17),0)","v":1377}]
[]
[null,"YEAR",20,null,null,null,"FVFn = ",1]
[null,null,null,"PAVEMENT PATCH   CLASS A",5.0000000000000001E-3,{"$f":" ROUND(LCPavementSQYD*E20,0)","v":27},"SQ YD",{"$f":" H19*LifeCycleCost!$I$161","v":195},null,{"$f":" IF( C20= \"X\",0,ROUND((F20*H20),0))","v":5265}]
[null,null,null,"LONGITUDINAL SHLD JT R&S",1,{"$f":" ROUND(LCEdgesN*LCProjectLen*E21,0)","v":4000},"LIN FT",{"$f":" H19*LifeCycleCost!$I$168","v":2},null,{"$f":" IF( C21= \"X\",0,ROUND((F21*H21),0))","v":8000}]
[null,null,null,"CENTERLINE JT  R&S",1,{"$f":" ROUND(LCCLN*LCProjectLen*E22,0)","v":2000},"LIN FT",{"$f":" H19*LifeCycleCost!$I$169","v":2},null,{"$f":" IF( C22= \"X\",0,ROUND((F22*H22),0))","v":4000}]
[null,null,null,"PWFn = ",{"$f":" PVFn(II,C19)","v":0.55367575418633452},null,"PW = ",{"$f":" E23","v":0.55367575418633452},"X",{"$f":" ROUND(SUM(J20:J22),0)","v":17265},{"$f":" ROUND(((J23)*H23),0)","v":9559}]
[]
[null,"YEAR",25,null,null,null,"FVFn = ",1]
[null,null,null,"PAVEMENT PATCH   CLASS A",7.4999999999999997E-3,{"$f":" ROUND(LCPavementSQYD*E26,0)","v":40},"SQ YD",{"$f":" H25*LifeCycleCost!$I$161","v":195},null,{"$f":" IF( C26= \"X\",0,ROUND((F26*H26),0))","v":7800}]
[null,null,null,"SHOULDER PATCH   CLASS C",5.0000000000000001E-3,{"$f":" ROUND(LCShoulderSQYD*E27,0)","v":18},"SQ YD",{"$f":" H25*LifeCycleCost!$I$163","v":145},null,{"$f":" IF( C27= \"X\",0,ROUND((F27*H27),0))","v":2610}]
[null,null,null,"PWFn = ",{"$f":" PVFn(II,C25)","v":0.47760556926165915},null,"PW = ",{"$f":" E28","v":0.47760556926165915},"X",{"$f":" ROUND(SUM(J26:J27),0)","v":10410},{"$f":" ROUND(((J28)*H28),0)","v":4972}]
[]
[null,"YEAR",30,{"$f":" LC_FacilityType","v":"INTERSTATE"},null,null,"FVFn = ",1]
[null,null,null,"PAVEMENT PATCH   CLASS A",0.03,{"$f":" ROUND(LCPavementSQYD*E31,0)","v":160},"SQ YD",{"$f":" H30*LifeCycleCost!$I$161","v":195},null,{"$f":" IF( C31= \"X\",0,ROUND((F31*H31),0))","v":31200}]
[null,null,null,"SHOULDER PATCH   CLASS C",0.01,{"$f":" ROUND(LCShoulderSQYD*E32,0)","v":36},"SQ YD",{"$f":" H30*LifeCycleCost!$I$163","v":145},null,{"$f":" IF( C32= \"X\",0,ROUND((F32*H32),0))","v":5220}]
[null,null,null,{"$f":" \"HMA  POLICY OVERLAY  \" & LifeCycleCost!$G$156 &  \"\"\"  ( PVMT )\"","v":"HMA  POLICY OVERLAY  3.75\"  ( PVMT )"},1,{"$f":" ROUND(LifeCycleCost!$M$156*E33,2)","v":5333.33},{"$f":" MID( LifeCycleCost!$J$156,3,5)","v":"SQ YD"},{"$f":" H30*LifeCycleCost!$I$156","v":20.209765625000003},null,{"$f":" IF( C33= \"X\",0,ROUND((F33*H33),0))","v":107785}]
[null,null,null,{"$f":" \"HMA  POLICY OVERLAY  \" & LifeCycleCost!$G$159 &  \"\"\"  ( SHLD )\"","v":"HMA  POLICY OVERLAY  3.75\"  ( SHLD )"},1,{"$f":" ROUND(LifeCycleCost!$M$159*E34,2)","v":3555.56},{"$f":" MID( LifeCycleCost!$J$159,3,5)","v":"SQ YD"},{"$f":" H30*LifeCycleCost!$I$159","v":15.119999999999997},null,{"$f":" IF( C34= \"X\",0,ROUND((F34*H34),0))","v":53760}]
[null,null,null,"PWFn = ",{"$f":" PVFn(II,C30)","v":0.41198675951590635},null,"PW = ",{"$f":" E35","v":0.41198675951590635},"X",{"$f":" ROUND(SUM(J31:J34),0)","v":197965},{"$f":" ROUND(((J35)*H35),0)","v":81559}]
[]
[null,"YEAR",35,null,null,null,"FVFn = ",1]
[null,null,null,"LONGITUDINAL SHLD JT R&S",1,{"$f":" ROUND(LCEdgesN*LCProjectLen*E38,0)","v":4000},"LIN FT",{"$f":" H37*LifeCycleCost!$I$168","v":2},null,{"$f":" IF( C38= \"X\",0,ROUND((F38*H38),0))","v":8000}]
[null,null,null,"CENTERLINE JT  R&S",1,{"$f":" ROUND(LCCLN*LCProjectLen*E39,0)","v":2000},"LIN FT",{"$f":" H37*LifeCycleCost!$I$169","v":2},null,{"$f":" IF( C39= \"X\",0,ROUND((F39*H39),0))","v":4000}]
[null,null,null,"RANDOM CRACK R&S",0.5,{"$f":" ROUND(LCLanesN*(LCProjectLen/100)*LCCrackRater*E40,0)","v":2000},"LIN FT",{"$f":" H37*LifeCycleCost!$I$171","v":2},null,{"$f":" IF( C40= \"X\",0,ROUND((F40*H40),0))","v":4000}]
[null,null,null,"PD  PVMT PATCH  M&F HMA SURF",1E-3,{"$f":" ROUND(LCPavementSQYD*E41,0)","v":5},"SQ YD",{"$f":" H37*LifeCycleCost!$I$165","v":77.98},null,{"$f":" IF( C41= \"X\",0,ROUND((F41*H41),0))","v":390}]
[null,null,null,"PWFn = ",{"$f":" PVFn(II,C37)","v":0.35538339780838685},null,"PW = ",{"$f":" E42","v":0.35538339780838685},"X",{"$f":" ROUND(SUM(J38:J41),0)","v":16390},{"$f":" ROUND(((J42)*H42),0)","v":5825}]
[]
[null,"YEAR",40,null,null,null,"FVFn = ",1]
[null,null,null,"LONGITUDINAL SHLD JT R&S",1,{"$f":" ROUND(LCEdgesN*LCProjectLen*E45,0)","v":4000},"LIN FT",{"$f":" H44*LifeCycleCost!$I$168","v":2},null,{"$f":" IF( C45= \"X\",0,ROUND((F45*H45),0))","v":8000}]
[null,null,null,"CENTERLINE JT  R&S",1,{"$f":" ROUND(LCCLN*LCProjectLen*E46,0)","v":2000},"LIN FT",{"$f":" H44*LifeCycleCost!$I$169","v":2},null,{"$f":" IF( C46= \"X\",0,ROUND((F46*H46),0))","v":4000}]
[null,null,null,"RANDOM CRACK R&S",0.5,{"$f":" ROUND(LCLanesN*(LCProjectLen/100)*LCCrackRater*E47,0)","v":2000},"LIN FT",{"$f":" H44*LifeCycleCost!$I$171","v":2},null,{"$f":" IF( C47= \"X\",0,ROUND((F47*H47),0))","v":4000}]
[null,null,null,"PAVEMENT PATCH   CLASS A",5.0000000000000001E-3,{"$f":" ROUND(LCPavementSQYD*E48,0)","v":27},"SQ YD",{"$f":" H44*LifeCycleCost!$I$161","v":195},null,{"$f":" IF( C48= \"X\",0,ROUND((F48*H48),0))","v":5265}]
[null,null,null,"PD  PVMT PATCH  M&F HMA SURF",5.0000000000000001E-3,{"$f":" ROUND(LCPavementSQYD*E49,0)","v":27},"SQ YD",{"$f":" H44*LifeCycleCost!$I$165","v":77.98},null,{"$f":" IF(C49= \"X\",0,ROUND((F49*H49),0))","v":2105}]
[null,null,null,"PWFn = ",{"$f":" PVFn(II,C44)","v":0.30655684077380629},null,"PW = ",{"$f":" E50","v":0.30655684077380629},"X",{"$f":" ROUND(SUM(J45:J49),0)","v":23370},{"$f":" ROUND(((J50)*H50),0)","v":7164}]
[null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(K11:K50)","v":111181}]
[]
[null,null,null,"ROUTINE MAINTENANCE ACTIVITY",null,{"$f":" LCLanesN*LCProjectLen/5280","v":0.75757575757575757},"Lane Miles",{"$f":" LCARMA","v":0},null,{"$f":" IF( C53= \"X\",0,(F53*H53))","v":0},{"$f":" J53/CRFn(II,LifeCycle)","v":0}]
[null,null,null,null,null,null,null,null,null,"MAINTANANCE LIFE-CYCLE COST",{"$f":" SUM(K51:K53)","v":111181}]
[null,null,{"$f":" LifeCycle","v":45},{"$f":" \" YEAR LIFE CYCLE\" & REPT(\" \",20) & \"CRFn = \" & FIXED(CRFn(II,LifeCycle),7)","v":" YEAR LIFE CYCLE                    CRFn = 0.0407852"},null,null,null,null,null,"MAINTANANCE ANNUAL COST PER MILE",{"$f":" ROUND(((K54*CRFn(II,LifeCycle)/(LCProjectLen/5280))),0)","v":23942}]

{"sheet":"REHAB_HMA01","index":8,"n_rows":72,"n_cols":11,"rows_kept":72,"cut":false,"hidden":true,"merged":[]}
[null,"HMA_SD",null,null,"MAINTENANCE AND REHABILITATION ACTIVITY SCHEDULE",null,null,null,null,null,{"$f":" NOW()","v":"2017-05-04T11:05:27.110"}]
[null,null,null,null,{"$f":" IF(AND(CELL(\"col\",A1)>10,LC_FlexRehabType<>LC_FlexBase),\"WARNING:  INCORRECT MAINTENANCE SCHEDULE for CURRENT PAVEMENT THICKNESS!\",\" - \")","v":" - "}]
[]
[null,null,null,null,"FULL-DEPTH HMA PAVEMENT"]
[null,null,null,null,"HMA OVERLAY OF RUBBLIZED PCC PAVEMENT"]
[null,null,null,null,"Figure 54-7.C"]
[null,null,null,null,"STANDARD DESIGN"]
[null,null,null,null,null,null,null,{"$f":" IF(LCUPC= \"Yes\",\"PROJECTED\",\"\")","v":""},null,{"$f":" IF(LCUPC= \"Yes\",\"PROJECTED\",\"\")","v":""},"PRESENT"]
[null,"MAINTENANCE COSTS:",null,"ITEM","%","  QUANTITY"," UNIT","UNIT COST",null,"COST","WORTH"]
[]
[null,"  YEAR",5,null,null,null,"FVFn = ",1]
[null,null,null,"LONG SHLD JT R&S",1,{"$f":" ROUND((LCProjectLenf*LCEdgesNf)*E12,0)","v":4000},"LIN FT",{"$f":" H11*LCFlexShldJTS","v":2},null,{"$f":" IF( C12= \"X\",0,ROUND((F12*H12),0))","v":8000}]
[null,null,null,"CNTR LINE JOINT R&S",1,{"$f":" ROUND(LCProjectLenf*LCCLNf*E13,0)","v":2000},"LIN FT",{"$f":" H11*LCFlexCentJTS","v":2},null,{"$f":" IF( C13= \"X\",0,ROUND((F13*H13),0))","v":4000}]
[null,null,null,"RNDM / THRM CRACK R&S",0.5,{"$f":" ROUND((LCLanesNf*(LCProjectLenf/100)*LCCrackRatef)*E14,0)","v":2200},"LIN FT",{"$f":" H11*LCFlexThermCRS","v":2},null,{"$f":" IF( C14= \"X\",0,ROUND((F14*H14),0))","v":4400}]
[null,null,null,"PD PVMT PATCH  M&F SURF",1E-3,{"$f":" ROUND(LCPavementSQYDf*E15,0)","v":5},"SQ YD",{"$f":" H11*LCFlexPavPatchS","v":80.64},null,{"$f":" IF( C15= \"X\",0,ROUND((F15*H15),0))","v":403}]
[null,null,null,"PWFn = ",{"$f":" PVFn(II,C11)","v":0.86260878438416388},null,"PW = ",{"$f":" E16","v":0.86260878438416388},"X",{"$f":" SUM(J12:J15)","v":16803},{"$f":" ROUND(((J16)*H16),0)","v":14494}]
[]
[null,"  YEAR",10,null,null,null,"FVFn = ",1]
[null,null,null,"LONG SHLD JT R&S",1,{"$f":" ROUND((LCProjectLenf*LCEdgesNf)*E19,0)","v":4000},"LIN FT",{"$f":" H18*LCFlexShldJTS","v":2},null,{"$f":" IF( C19= \"X\",0,ROUND((F19*H19),0))","v":8000}]
[null,null,null,"CNTR LINE JOINT R&S",1,{"$f":" ROUND(LCProjectLenf*LCCLNf*E20,0)","v":2000},"LIN FT",{"$f":" H18*LCFlexCentJTS","v":2},null,{"$f":" IF( C20= \"X\",0,ROUND((F20*H20),0))","v":4000}]
[null,null,null,"RNDM / THRM CRACK R&S",0.5,{"$f":" ROUND((LCLanesNf*(LCProjectLenf/100)*LCCrackRatef)*E21,0)","v":2200},"LIN FT",{"$f":" H18*LCFlexThermCRS","v":2},null,{"$f":" IF( C21= \"X\",0,ROUND((F21*H21),0))","v":4400}]
[null,null,null,"PD PVMT PATCH  M&F SURF",5.0000000000000001E-3,{"$f":" ROUND(LCPavementSQYDf*E22,0)","v":27},"SQ YD",{"$f":" H18*LCFlexPavPatchS","v":80.64},null,{"$f":" IF( C22= \"X\",0,ROUND((F22*H22),0))","v":2177}]
[null,null,null,"PWFn = ",{"$f":" PVFn(II,C18)","v":0.74409391489672494},null,"PW = ",{"$f":" E23","v":0.74409391489672494},"X",{"$f":" SUM(J19:J22)","v":18577},{"$f":" ROUND(((J23)*H23),0)","v":13823}]
[]
[null,"  YEAR",15,null,null,null,"FVFn = ",1]
[null,null,null,{"$f":" \"MILL PVMT & SHLD  \" & FIXED(LifeCycleCost!$G$79,2) & \"\"\" \"","v":"MILL PVMT & SHLD  2.00\" "},1,{"$f":" ROUND((LCPavementSQYDf+LCShoulderSQYDf)*E26,0)","v":8889},"SQ YD",{"$f":" H25*LCFlexMillingS","v":3},null,{"$f":" IF( C26= \"X\",0,ROUND((F26*H26),0))","v":26667}]
[null,null,null,{"$f":" \"PD PVMT PATCH  M&F  ADD'L  \" & FIXED(LifeCycleCost!$G$84,2) & \"\"\" \"","v":"PD PVMT PATCH  M&F  ADD'L  2.00\" "},0.01,{"$f":" ROUND(LCPavementSQYDf*E27,0)","v":53},"SQ YD",{"$f":" H25*LifeCycleCost!$I$84","v":79.52},null,{"$f":" IF( C27= \"X\",0,ROUND((F27*H27),0))","v":4215}]
[null,null,null,{"$f":" \"HMA OVERLAY PVMT  \" & FIXED(LifeCycleCost!$G$72,2) & \"\"\" \"","v":"HMA OVERLAY PVMT  2.00\" "},1,{"$f":" IF(LC_FlexBase=\"HMA_SD\",LifeCycleCost!$M$72,LifeCycleCost!$M$72)","v":5333.3333000000002},{"$f":" MID(  IF(LC_FlexBase=\"HMA_SD\",LifeCycleCost!$J$72,LifeCycleCost!$J$72), 3,5)","v":"SQ YD"},{"$f":" H25*LifeCycleCost!$I$72","v":10.713888888888889},null,{"$f":" IF( C28= \"X\",0,ROUND((F28*H28),0))","v":57141}]
[null,null,null,{"$f":" \"HMA OVERLAY SHLD  \" & FIXED(LifeCycleCost!$G$77,2) &\" \"\" \"","v":"HMA OVERLAY SHLD  2.00 \" "},1,{"$f":" IF(LC_FlexBase=\"HMA_SD\",LifeCycleCost!$M$77,LifeCycleCost!$M$77)","v":3555.5555803571428},{"$f":" MID( IF(LC_FlexBase=\"HMA_SD\",LifeCycleCost!$J$77,LifeCycleCost!$J$77),3,5)","v":"SQ YD"},{"$f":" H25*LifeCycleCost!$I$77","v":8.0640000000000001},null,{"$f":" IF( C29= \"X\",0,ROUND((F29*H29),0))","v":28672}]
[null,null,null,"PWFn = ",{"$f":" PVFn(II,C25)","v":0.64186194739671742},null,"PW = ",{"$f":" E30","v":0.64186194739671742},"X",{"$f":" SUM(J26:J29)","v":116695},{"$f":" ROUND(((J30)*H30),0)","v":74902}]
[]
[null,"  YEAR",20,null,null,null,"FVFn = ",1]
[null,null,null,"LONG SHLD JT R&S",1,{"$f":" ROUND((LCProjectLenf*LCEdgesNf)*E33,0)","v":4000},"LIN FT",{"$f":" H32*LCFlexShldJTS","v":2},null,{"$f":" IF( C33= \"X\",0,ROUND((F33*H33),0))","v":8000}]
[null,null,null,"CNTR LINE JOINT R&S",1,{"$f":" ROUND(LCProjectLenf*LCCLNf*E34,0)","v":2000},"LIN FT",{"$f":" H32*LCFlexCentJTS","v":2},null,{"$f":" IF( C34= \"X\",0,ROUND((F34*H34),0))","v":4000}]
[null,null,null,"RNDM / THRM CRACK R&S",0.5,{"$f":" ROUND((LCLanesNf*(LCProjectLenf/100)*LCCrackRatef)*E35,0)","v":2200},"LIN FT",{"$f":" H32*LCFlexThermCRS","v":2},null,{"$f":" IF( C35= \"X\",0,ROUND((F35*H35),0))","v":4400}]
[null,null,null,"PD PVMT PATCH  M&F SURF",1E-3,{"$f":" ROUND(LCPavementSQYDf*E36,0)","v":5},"SQ YD",{"$f":" H32*LCFlexPavPatchS","v":80.64},null,{"$f":" IF( C36= \"X\",0,ROUND((F36*H36),0))","v":403}]
[null,null,null,"PWFn = ",{"$f":" PVFn(II,C32)","v":0.55367575418633452},null,"PW = ",{"$f":" E37","v":0.55367575418633452},"X",{"$f":" SUM(J33:J36)","v":16803},{"$f":" ROUND(((J37)*H37),0)","v":9303}]
[]
[null,"  YEAR",25,null,null,null,"FVFn = ",1]
[null,null,null,"LONG SHLD JT R&S",1,{"$f":" ROUND((LCProjectLenf*LCEdgesNf)*E40,0)","v":4000},"LIN FT",{"$f":" H39*LCFlexShldJTS","v":2},null,{"$f":" IF( C40= \"X\",0,ROUND((F40*H40),0))","v":8000}]
[null,null,null,"CNTR LINE JOINT R&S",1,{"$f":" ROUND(LCProjectLenf*LCCLNf*E41,0)","v":2000},"LIN FT",{"$f":" H39*LCFlexCentJTS","v":2},null,{"$f":" IF( C41= \"X\",0,ROUND((F41*H41),0))","v":4000}]
[null,null,null,"RNDM / THRM CRACK R&S",0.5,{"$f":" ROUND((LCLanesNf*(LCProjectLenf/100)*LCCrackRatef)*E42,0)","v":2200},"LIN FT",{"$f":" H39*LCFlexThermCRS","v":2},null,{"$f":" IF( C42= \"X\",0,ROUND((F42*H42),0))","v":4400}]
[null,null,null,"PD PVMT PATCH  M&F SURF",5.0000000000000001E-3,{"$f":" ROUND(LCPavementSQYDf*E43,0)","v":27},"SQ YD",{"$f":" H39*LCFlexPavPatchS","v":80.64},null,{"$f":" IF( C43= \"X\",0,ROUND((F43*H43),0))","v":2177}]
[null,null,null,"PWFn = ",{"$f":" PVFn(II,C39)","v":0.47760556926165915},null,"PW = ",{"$f":" E44","v":0.47760556926165915},"X",{"$f":" SUM(J40:J43)","v":18577},{"$f":" ROUND(((J44)*H44),0)","v":8872}]
[null,null,null,{"$f":" LC_FlexBase","v":"HMA_SD"}]
[null,"  YEAR",30,{"$f":" LC_FacilityType","v":"INTERSTATE"},null,null,"FVFn = ",1]
[null,null,null,{"$f":" IF(LC_FacilityType= \"Interstate\", \"MILL PVMT ONLY  \" & FIXED(LifeCycleCost!$G$79,2) & \"\"\" \", \"MILL PVMT & SHLD  \" & FIXED(LifeCycleCost!$G$79,2) & \"\"\" \")","v":"MILL PVMT ONLY  2.00\" "},1,{"$f":" IF(LC_FacilityType= \"Interstate\", ROUND((LCPavementSQYDf)*E47,0),  ROUND((LCPavementSQYDf+LCShoulderSQYDf)*E47,0) )","v":5333},"SQ YD",{"$f":" H46*LCFlexMillingS","v":3},null,{"$f":" IF( C47= \"X\",0,ROUND((F47*H47),0))","v":15999}]
[null,null,null,{"$f":" \"PD PVMT PATCH  M&F  ADD'L  \" & FIXED(LifeCycleCost!$G$84,2) & \"\"\" \"","v":"PD PVMT PATCH  M&F  ADD'L  2.00\" "},0.02,{"$f":" ROUND((LCPavementSQYDf)*E48,0)","v":107},"SQ YD",{"$f":" H46*LifeCycleCost!$I$84","v":79.52},null,{"$f":" IF( C48= \"X\",0,ROUND((F48*H48),0))","v":8509}]
[null,null,null,{"$f":" IF(LC_FacilityType= \"Interstate\",\"PD SHLD PATCH  M&F  SURF   \" & FIXED(LifeCycleCost!$G$85,2) & \"\"\" \",\"PD SHLD PATCH  M&F  ADD'L  \" & FIXED(LifeCycleCost!$G$85,2) & \"\"\" \")","v":"PD SHLD PATCH  M&F  SURF   2.00\" "},0.01,{"$f":" ROUND((LCShoulderSQYDf)*E49,0)","v":36},"SQ YD",{"$f":" H46*LifeCycleCost!$I$85","v":78.063999999999993},null,{"$f":" IF( C49= \"X\",0,ROUND((F49*H49),0))","v":2810}]
[null,null,null,{"$f":" \"HMA OVERLAY  PVMT  \" & FIXED(   IF(LC_FlexBase=\"HMA_SD\",LifeCycleCost!$G$73,LifeCycleCost!$G$210), 2) & \" \"\" \"","v":"HMA OVERLAY  PVMT  3.75 \" "},1,{"$f":" IF(LC_FlexBase=\"HMA_SD\",LifeCycleCost!$M$73,LifeCycleCost!$M$210)","v":5333.3333000000002},{"$f":" MID( IF(LC_FlexBase=\"HMA_SD\",LifeCycleCost!$J$73,LifeCycleCost!$J$210),3,5)","v":"SQ YD"},{"$f":" IF(LC_FlexBase=\"HMA_SD\",LifeCycleCost!$I$73,LifeCycleCost!$I$210)","v":20.209765625000003},null,{"$f":" IF( C50= \"X\",0,ROUND((F50*H50),0))","v":107785}]
[null,null,null,{"$f":" \"HMA OVERLAY  SHLD  \" & FIXED(  IF(LC_FlexBase=\"HMA_SD\",LifeCycleCost!$G$76,LifeCycleCost!$G$213), 2) &\" \"\" \"","v":"HMA OVERLAY  SHLD  1.75 \" "},1,{"$f":" IF(LC_FlexBase=\"HMA_SD\",LifeCycleCost!$M$76,LifeCycleCost!$M$213)","v":3555.5555803571428},{"$f":" MID( IF(LC_FlexBase=\"HMA_SD\",LifeCycleCost!$J$76,LifeCycleCost!$J$213),3,5)","v":"SQ YD"},{"$f":" IF(LC_FlexBase=\"HMA_SD\",LifeCycleCost!$I$76,LifeCycleCost!$I$213)","v":7.0559999999999992},null,{"$f":" IF( C51= \"X\",0,ROUND((F51*H51),0))","v":25088}]
[null,null,null,"PWFn = ",{"$f":" PVFn(II,C46)","v":0.41198675951590635},null,"PW = ",{"$f":" E52","v":0.41198675951590635},"X",{"$f":" SUM(J47:J51)","v":160191},{"$f":" ROUND(((J52)*H52),0)","v":65997}]
[]
[null,"  YEAR",35,null,null,null,"FVFn = ",1]
[null,null,null,"LONG SHLD JT R&S",1,{"$f":" ROUND((LCProjectLenf*LCEdgesNf)*E55,0)","v":4000},"LIN FT",{"$f":" H54*LCFlexShldJTS","v":2},null,{"$f":" IF( C55= \"X\",0,ROUND((F55*H55),0))","v":8000}]
[null,null,null,"CNTR LINE JOINT R&S",1,{"$f":" ROUND(LCProjectLenf*LCCLNf*E56,0)","v":2000},"LIN FT",{"$f":" H54*LCFlexCentJTS","v":2},null,{"$f":" IF( C56= \"X\",0,ROUND((F56*H56),0))","v":4000}]
[null,null,null,"RNDM / THRM CRACK R&S",0.5,{"$f":" ROUND((LCLanesNf*(LCProjectLenf/100)*LCCrackRatef)*E57,0)","v":2200},"LIN FT",{"$f":" H54*LCFlexThermCRS","v":2},null,{"$f":" IF( C57= \"X\",0,ROUND((F57*H57),0))","v":4400}]
[null,null,null,"PD PVMT PATCH  M&F SURF",1E-3,{"$f":" ROUND(LCPavementSQYDf*E58,0)","v":5},"SQ YD",{"$f":" H54*LCFlexPavPatchS","v":80.64},null,{"$f":" IF( C58= \"X\",0,ROUND((F58*H58),0))","v":403}]
[null,null,null,"PWFn = ",{"$f":" PVFn(II,C54)","v":0.35538339780838685},null,"PW = ",{"$f":" E59","v":0.35538339780838685},"X",{"$f":" SUM(J55:J58)","v":16803},{"$f":" ROUND(((J59)*H59),0)","v":5972}]
[]
[null,"  YEAR",40,null,null,null,"FVFn = ",1]
[null,null,null,"LONG SHLD JT R&S",1,{"$f":" ROUND((LCProjectLenf*LCEdgesNf)*E62,0)","v":4000},"LIN FT",{"$f":" H61*LCFlexShldJTS","v":2},null,{"$f":" IF( C62= \"X\",0,ROUND((F62*H62),0))","v":8000}]
[null,null,null,"CNTR LINE JOINT R&S",1,{"$f":" ROUND(LCProjectLenf*LCCLNf*E63,0)","v":2000},"LIN FT",{"$f":" H61*LCFlexCentJTS","v":2},null,{"$f":" IF( C63= \"X\",0,ROUND((F63*H63),0))","v":4000}]
[null,null,null,"RNDM / THRM CRACK R&S",0.5,{"$f":" ROUND((LCLanesNf*(LCProjectLenf/100)*LCCrackRatef)*E64,0)","v":2200},"LIN FT",{"$f":" H61*LCFlexThermCRS","v":2},null,{"$f":" IF( C64= \"X\",0,ROUND((F64*H64),0))","v":4400}]
[null,null,null,"PD PVMT PATCH  M&F SURF",5.0000000000000001E-3,{"$f":" ROUND(LCPavementSQYDf*E65,0)","v":27},"SQ YD",{"$f":" H61*LCFlexPavPatchS","v":80.64},null,{"$f":" IF( C65= \"X\",0,ROUND((F65*H65),0))","v":2177}]
[null,null,null,"PWFn = ",{"$f":" PVFn(II,C61)","v":0.30655684077380629},null,"PW = ",{"$f":" E66","v":0.30655684077380629},"X",{"$f":" SUM(J62:J65)","v":18577},{"$f":" ROUND(((J66)*H66),0)","v":5695}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(K11:K67)","v":199058}]
[]
[null,null,null,"ROUTINE MAINTENANCE ACTIVITY",null,{"$f":" LCLanesNf*LCProjectLenf / 5280","v":0.75757575757575757},"Lane Miles",{"$f":" LCFlexARMA","v":0},null,{"$f":" IF( C70= \"X\",0,(F70*H70))","v":0},{"$f":" J70/CRFn(II,LifeCycle)","v":0}]
[null,null,null,null,null,null,null,null,null,"MAINTENANCE LIFE-CYCLE COST",{"$f":" SUM(K68:K70)","v":199058}]
[null,null,{"$f":" LifeCycle","v":45},{"$f":" \" YEAR LIFE CYCLE\" & REPT(\" \",20) & \"CRFn = \" & FIXED(CRFn(II,LifeCycle),7)","v":" YEAR LIFE CYCLE                    CRFn = 0.0407852"},null,null,null,null,null,"MAINTENANCE ANNUAL COST PER MILE",{"$f":" ROUND(((K71*CRFn(II,LifeCycle)/(LCProjectLenf / 5280))),0)","v":42866}]

{"sheet":"REHAB_HMA02","index":9,"n_rows":72,"n_cols":11,"rows_kept":72,"cut":false,"hidden":true,"merged":[]}
[null,"HMA_LSCD",null,null,"MAINTENANCE AND REHABILITATION ACTIVITY SCHEDULE",null,null,null,null,null,{"$f":" NOW()","v":"2017-05-04T11:05:27.110"}]
[null,null,null,null,{"$f":" IF(AND(CELL(\"col\",A1)>10,LC_FlexRehabType<>LC_FlexBase),\"WARNING:  INCORRECT MAINTENANCE SCHEDULE for CURRENT PAVEMENT THICKNESS!\",\" - \")","v":" - "}]
[]
[null,null,null,null,"FULL-DEPTH HMA PAVEMENT"]
[null,null,null,null,"HMA OVERLAY OF RUBBLIZED PCC PAVEMENT"]
[null,null,null,null,"Figure 54-7.C"]
[null,null,null,null,"LIMITING STRAIN CRITERION DESIGN"]
[null,null,null,null,null,null,null,{"$f":" IF(LCUPC= \"Yes\",\"PROJECTED\",\"\")","v":""},null,{"$f":" IF(LCUPC= \"Yes\",\"PROJECTED\",\"\")","v":""},"PRESENT"]
[null,"MAINTENANCE COSTS:",null,"ITEM","%","  QUANTITY"," UNIT","UNIT COST",null,"COST","WORTH"]
[]
[null,"  YEAR",5,null,null,null,"FVFn = ",1]
[null,null,null,"LONG SHLD JT R&S",1,{"$f":" ROUND((LCProjectLenf*LCEdgesNf)*E12,0)","v":4000},"LIN FT",{"$f":" H11*LCFlexShldJTS","v":2},null,{"$f":" IF( C12= \"X\",0,ROUND((F12*H12),0))","v":8000}]
[null,null,null,"CNTR LINE JOINT R&S",1,{"$f":" ROUND((LCProjectLenf*LCCLNf)*E13,0)","v":2000},"LIN FT",{"$f":" H11*LCFlexCentJTS","v":2},null,{"$f":" IF( C13= \"X\",0,ROUND((F13*H13),0))","v":4000}]
[null,null,null,"RNDM / THRM CRACK R&S",0.5,{"$f":" ROUND((LCLanesNf*(LCProjectLenf/100)*LCCrackRatef)*E14,0)","v":2200},"LIN FT",{"$f":" H11*LCFlexThermCRS","v":2},null,{"$f":" IF( C14= \"X\",0,ROUND((F14*H14),0))","v":4400}]
[null,null,null,"PD PVMT PATCH  M&F SURF",1E-3,{"$f":" ROUND(LCPavementSQYDf*E15,0)","v":5},"SQ YD",{"$f":" H11*LCFlexPavPatchS","v":80.64},null,{"$f":" IF( C15= \"X\",0,ROUND((F15*H15),0))","v":403}]
[null,null,null,"PWFn = ",{"$f":" PVFn(II,C11)","v":0.86260878438416388},null,"PW = ",{"$f":" E16","v":0.86260878438416388},"X",{"$f":" SUM(J12:J15)","v":16803},{"$f":" ROUND(((J16)*H16),0)","v":14494}]
[]
[null,"  YEAR",10,null,null,null,"FVFn = ",1]
[null,null,null,"LONG SHLD JT R&S",1,{"$f":" ROUND((LCProjectLenf*LCEdgesNf)*E19,0)","v":4000},"LIN FT",{"$f":" H18*LCFlexShldJTS","v":2},null,{"$f":" IF( C19= \"X\",0,ROUND((F19*H19),0))","v":8000}]
[null,null,null,"CNTR LINE JOINT R&S",1,{"$f":" ROUND((LCProjectLenf*LCCLNf)*E20,0)","v":2000},"LIN FT",{"$f":" H18*LCFlexCentJTS","v":2},null,{"$f":" IF( C20= \"X\",0,ROUND((F20*H20),0))","v":4000}]
[null,null,null,"RNDM / THRM CRACK R&S",0.5,{"$f":" ROUND((LCLanesNf*(LCProjectLenf/100)*LCCrackRatef)*E21,0)","v":2200},"LIN FT",{"$f":" H18*LCFlexThermCRS","v":2},null,{"$f":" IF( C21= \"X\",0,ROUND((F21*H21),0))","v":4400}]
[null,null,null,"PD PVMT PATCH  M&F SURF",5.0000000000000001E-3,{"$f":" ROUND(LCPavementSQYDf*E22,0)","v":27},"SQ YD",{"$f":" H18*LCFlexPavPatchS","v":80.64},null,{"$f":" IF( C22= \"X\",0,ROUND((F22*H22),0))","v":2177}]
[null,null,null,"PWFn = ",{"$f":" PVFn(II,C18)","v":0.74409391489672494},null,"PW = ",{"$f":" E23","v":0.74409391489672494},"X",{"$f":" SUM(J19:J22)","v":18577},{"$f":" ROUND(((J23)*H23),0)","v":13823}]
[]
[null,"  YEAR",15,null,null,null,"FVFn = ",1]
[null,null,null,{"$f":" \"MILL PVMT & SHLD  \" & FIXED(LifeCycleCost!$G$79,2) & \"\"\" \"","v":"MILL PVMT & SHLD  2.00\" "},1,{"$f":" ROUND((LCPavementSQYDf+LCShoulderSQYDf)*E26,0)","v":8889},"SQ YD",{"$f":" H25*LCFlexMillingS","v":3},null,{"$f":" IF( C26= \"X\",0,ROUND((F26*H26),0))","v":26667}]
[null,null,null,{"$f":" \"PD PVMT PATCH  M&F  ADD'L  \" & FIXED(LifeCycleCost!$G$84,2) & \"\"\" \"","v":"PD PVMT PATCH  M&F  ADD'L  2.00\" "},0.01,{"$f":" ROUND(LCPavementSQYDf*E27,0)","v":53},"SQ YD",{"$f":" H25*LifeCycleCost!$I$84","v":79.52},null,{"$f":" IF( C27= \"X\",0,ROUND((F27*H27),0))","v":4215}]
[null,null,null,{"$f":" \"HMA OVERLAY PVMT  \" & FIXED(LifeCycleCost!$G$72,2) & \"\"\" \"","v":"HMA OVERLAY PVMT  2.00\" "},1,{"$f":" IF(LC_FlexBase=\"HMA_SD\",LifeCycleCost!$M$72,LifeCycleCost!$M$72)","v":5333.3333000000002},{"$f":" MID(  IF(LC_FlexBase=\"HMA_SD\",LifeCycleCost!$J$72,LifeCycleCost!$J$72), 3,5)","v":"SQ YD"},{"$f":" H25*LifeCycleCost!$I$72","v":10.713888888888889},null,{"$f":" IF( C28= \"X\",0,ROUND((F28*H28),0))","v":57141}]
[null,null,null,{"$f":" \"HMA OVERLAY SHLD  \" & FIXED(LifeCycleCost!$G$77,2) &\" \"\" \"","v":"HMA OVERLAY SHLD  2.00 \" "},1,{"$f":" IF(LC_FlexBase=\"HMA_SD\",LifeCycleCost!$M$77,LifeCycleCost!$M$77)","v":3555.5555803571428},{"$f":" MID( IF(LC_FlexBase=\"HMA_SD\",LifeCycleCost!$J$77,LifeCycleCost!$J$77),3,5)","v":"SQ YD"},{"$f":" H25*LifeCycleCost!$I$77","v":8.0640000000000001},null,{"$f":" IF( C29= \"X\",0,ROUND((F29*H29),0))","v":28672}]
[null,null,null,"PWFn = ",{"$f":" PVFn(II,C25)","v":0.64186194739671742},null,"PW = ",{"$f":" E30","v":0.64186194739671742},"X",{"$f":" SUM(J26:J29)","v":116695},{"$f":" ROUND(((J30)*H30),0)","v":74902}]
[]
[null,"  YEAR",20,null,null,null,"FVFn = ",1]
[null,null,null,"LONG SHLD JT R&S",1,{"$f":" ROUND((LCProjectLenf*LCEdgesNf)*E33,0)","v":4000},"LIN FT",{"$f":" H32*LCFlexShldJTS","v":2},null,{"$f":" IF( C33= \"X\",0,ROUND((F33*H33),0))","v":8000}]
[null,null,null,"CNTR LINE JOINT R&S",1,{"$f":" ROUND((LCProjectLenf*LCCLNf)*E34,0)","v":2000},"LIN FT",{"$f":" H32*LCFlexCentJTS","v":2},null,{"$f":" IF( C34= \"X\",0,ROUND((F34*H34),0))","v":4000}]
[null,null,null,"RNDM / THRM CRACK R&S",0.5,{"$f":" ROUND((LCLanesNf*(LCProjectLenf/100)*LCCrackRatef)*E35,0)","v":2200},"LIN FT",{"$f":" H32*LCFlexThermCRS","v":2},null,{"$f":" IF( C35= \"X\",0,ROUND((F35*H35),0))","v":4400}]
[null,null,null,"PD PVMT PATCH  M&F SURF",1E-3,{"$f":" ROUND(LCPavementSQYDf*E36,0)","v":5},"SQ YD",{"$f":" H32*LCFlexPavPatchS","v":80.64},null,{"$f":" IF( C36= \"X\",0,ROUND((F36*H36),0))","v":403}]
[null,null,null,"PWFn = ",{"$f":" PVFn(II,C32)","v":0.55367575418633452},null,"PW = ",{"$f":" E37","v":0.55367575418633452},"X",{"$f":" SUM(J33:J36)","v":16803},{"$f":" ROUND(((J37)*H37),0)","v":9303}]
[]
[null,"  YEAR",25,null,null,null,"FVFn = ",1]
[null,null,null,"LONG SHLD JT R&S",1,{"$f":" ROUND((LCProjectLenf*LCEdgesNf)*E40,0)","v":4000},"LIN FT",{"$f":" H39*LCFlexShldJTS","v":2},null,{"$f":" IF( C40= \"X\",0,ROUND((F40*H40),0))","v":8000}]
[null,null,null,"CNTR LINE JOINT R&S",1,{"$f":" ROUND((LCProjectLenf*LCCLNf)*E41,0)","v":2000},"LIN FT",{"$f":" H39*LCFlexCentJTS","v":2},null,{"$f":" IF( C41= \"X\",0,ROUND((F41*H41),0))","v":4000}]
[null,null,null,"RNDM / THRM CRACK R&S",0.5,{"$f":" ROUND((LCLanesNf*(LCProjectLenf/100)*LCCrackRatef)*E42,0)","v":2200},"LIN FT",{"$f":" H39*LCFlexThermCRS","v":2},null,{"$f":" IF( C42= \"X\",0,ROUND((F42*H42),0))","v":4400}]
[null,null,null,"PD PVMT PATCH  M&F SURF",5.0000000000000001E-3,{"$f":" ROUND(LCPavementSQYDf*E43,0)","v":27},"SQ YD",{"$f":" H39*LCFlexPavPatchS","v":80.64},null,{"$f":" IF( C43= \"X\",0,ROUND((F43*H43),0))","v":2177}]
[null,null,null,"PWFn = ",{"$f":" PVFn(II,C39)","v":0.47760556926165915},null,"PW = ",{"$f":" E44","v":0.47760556926165915},"X",{"$f":" SUM(J40:J43)","v":18577},{"$f":" ROUND(((J44)*H44),0)","v":8872}]
[null,null,null,{"$f":" LC_FlexBase","v":"HMA_SD"}]
[null,"  YEAR",30,{"$f":" LC_FacilityType","v":"INTERSTATE"},null,null,"FVFn = ",1]
[null,null,null,{"$f":" \"MILL PVMT & SHLD  \" & FIXED(LifeCycleCost!$G$79,2) & \"\"\" \"","v":"MILL PVMT & SHLD  2.00\" "},1,{"$f":" ROUND((LCPavementSQYDf+LCShoulderSQYDf)*E47,0)","v":8889},"SQ YD",{"$f":" H46*LCFlexMillingS","v":3},null,{"$f":" IF( C47= \"X\",0,ROUND((F47*H47),0))","v":26667}]
[null,null,null,{"$f":" \"PD PVMT PATCH  M&F  ADD'L  \" & FIXED(LifeCycleCost!$G$84,2) & \"\"\" \"","v":"PD PVMT PATCH  M&F  ADD'L  2.00\" "},0.02,{"$f":" ROUND((LCPavementSQYDf)*E48,0)","v":107},"SQ YD",{"$f":" H46*LifeCycleCost!$I$84","v":79.52},null,{"$f":" IF( C48= \"X\",0,ROUND((F48*H48),0))","v":8509}]
[null,null,null,{"$f":" \"PD SHLD PATCH  M&F  ADD'L  \" & FIXED(LifeCycleCost!$G$85,2) & \"\"\" \"","v":"PD SHLD PATCH  M&F  ADD'L  2.00\" "},0.01,{"$f":" ROUND((LCShoulderSQYDf)*E49,0)","v":36},"SQ YD",{"$f":" H46*LifeCycleCost!$I$85","v":78.063999999999993},null,{"$f":" IF( C49= \"X\",0,ROUND((F49*H49),0))","v":2810}]
[null,null,null,{"$f":" \"HMA OVERLAY  PVMT  \" & FIXED(  IF(LC_FlexBase=\"HMA_SD\",LifeCycleCost!$G$210,LifeCycleCost!$G$73), 2) & \"\"\" \"","v":"HMA OVERLAY  PVMT  2.00\" "},1,{"$f":" IF(LC_FlexBase=\"HMA_LSCD\",LifeCycleCost!$M$73,LifeCycleCost!$M$210)","v":601.48147772222217},{"$f":" MID( IF(LC_FlexBase=\"HMA_LSCD\",LifeCycleCost!$J$73,LifeCycleCost!$J$210),3,5)","v":"TON"},{"$f":" IF(LC_FlexBase=\"HMA_SD\",LifeCycleCost!$I$210,LifeCycleCost!$I$73)","v":95},null,{"$f":" IF( C50= \"X\",0,ROUND((F50*H50),0))","v":57141}]
[null,null,null,{"$f":" \"HMA OVERLAY  SHLD  \" & FIXED(  IF(LC_FlexBase=\"HMA_SD\",LifeCycleCost!$G$213,LifeCycleCost!$G$76), 2) &\" \"\" \"","v":"HMA OVERLAY  SHLD  2.00 \" "},1,{"$f":" IF(LC_FlexBase=\"HMA_LSCD\",LifeCycleCost!$M$76,LifeCycleCost!$M$213)","v":398.22222499999998},{"$f":" MID( IF(LC_FlexBase=\"HMA_LSCD\",LifeCycleCost!$J$76,LifeCycleCost!$J$213),3,5)","v":"TON"},{"$f":" IF(LC_FlexBase=\"HMA_SD\",LifeCycleCost!$I$213,LifeCycleCost!$I$76)","v":72},null,{"$f":" IF( C51= \"X\",0,ROUND((F51*H51),0))","v":28672}]
[null,null,null,"PWFn = ",{"$f":" PVFn(II,C46)","v":0.41198675951590635},null,"PW = ",{"$f":" E52","v":0.41198675951590635},"X",{"$f":" SUM(J47:J51)","v":123799},{"$f":" ROUND(((J52)*H52),0)","v":51004}]
[]
[null,"  YEAR",35,null,null,null,"FVFn = ",1]
[null,null,null,"LONG SHLD JT R&S",1,{"$f":" ROUND((LCProjectLenf*LCEdgesNf)*E55,0)","v":4000},"LIN FT",{"$f":" H54*LCFlexShldJTS","v":2},null,{"$f":" IF( C55= \"X\",0,ROUND((F55*H55),0))","v":8000}]
[null,null,null,"CNTR LINE JOINT R&S",1,{"$f":" ROUND((LCProjectLenf*LCCLNf)*E56,0)","v":2000},"LIN FT",{"$f":" H54*LCFlexCentJTS","v":2},null,{"$f":" IF( C56= \"X\",0,ROUND((F56*H56),0))","v":4000}]
[null,null,null,"RNDM / THRM CRACK R&S",0.5,{"$f":" ROUND((LCLanesNf*(LCProjectLenf/100)*LCCrackRatef)*E57,0)","v":2200},"LIN FT",{"$f":" H54*LCFlexThermCRS","v":2},null,{"$f":" IF( C57= \"X\",0,ROUND((F57*H57),0))","v":4400}]
[null,null,null,"PD PVMT PATCH  M&F SURF",1E-3,{"$f":" ROUND(LCPavementSQYDf*E58,0)","v":5},"SQ YD",{"$f":" H54*LCFlexPavPatchS","v":80.64},null,{"$f":" IF( C58= \"X\",0,ROUND((F58*H58),0))","v":403}]
[null,null,null,"PWFn = ",{"$f":" PVFn(II,C54)","v":0.35538339780838685},null,"PW = ",{"$f":" E59","v":0.35538339780838685},"X",{"$f":" SUM(J55:J58)","v":16803},{"$f":" ROUND(((J59)*H59),0)","v":5972}]
[]
[null,"  YEAR",40,null,null,null,"FVFn = ",1]
[null,null,null,"LONG SHLD JT R&S",1,{"$f":" ROUND((LCProjectLenf*LCEdgesNf)*E62,0)","v":4000},"LIN FT",{"$f":" H61*LCFlexShldJTS","v":2},null,{"$f":" IF( C62= \"X\",0,ROUND((F62*H62),0))","v":8000}]
[null,null,null,"CNTR LINE JOINT R&S",1,{"$f":" ROUND((LCProjectLenf*LCCLNf)*E63,0)","v":2000},"LIN FT",{"$f":" H61*LCFlexCentJTS","v":2},null,{"$f":" IF( C63= \"X\",0,ROUND((F63*H63),0))","v":4000}]
[null,null,null,"RNDM / THRM CRACK R&S",0.5,{"$f":" ROUND((LCLanesNf*(LCProjectLenf/100)*LCCrackRatef)*E64,0)","v":2200},"LIN FT",{"$f":" H61*LCFlexThermCRS","v":2},null,{"$f":" IF( C64= \"X\",0,ROUND((F64*H64),0))","v":4400}]
[null,null,null,"PD PVMT PATCH  M&F SURF",5.0000000000000001E-3,{"$f":" ROUND(LCPavementSQYDf*E65,0)","v":27},"SQ YD",{"$f":" H61*LCFlexPavPatchS","v":80.64},null,{"$f":" IF( C65= \"X\",0,ROUND((F65*H65),0))","v":2177}]
[null,null,null,"PWFn = ",{"$f":" PVFn(II,C61)","v":0.30655684077380629},null,"PW = ",{"$f":" E66","v":0.30655684077380629},"X",{"$f":" SUM(J62:J65)","v":18577},{"$f":" ROUND(((J66)*H66),0)","v":5695}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(K11:K67)","v":184065}]
[]
[null,null,null,"ROUTINE MAINTENANCE ACTIVITY",null,{"$f":" LCLanesNf*LCProjectLenf / 5280","v":0.75757575757575757},"Lane Miles",{"$f":" LCFlexARMA","v":0},null,{"$f":" IF( C70= \"X\",0,(F70*H70))","v":0},{"$f":" J70/CRFn(II,LifeCycle)","v":0}]
[null,null,null,null,null,null,null,null,null,"MAINTENANCE LIFE-CYCLE COST",{"$f":" SUM(K68:K70)","v":184065}]
[null,null,{"$f":" LifeCycle","v":45},{"$f":" \" YEAR LIFE CYCLE\" & REPT(\" \",20) & \"CRFn = \" & FIXED(CRFn(II,LifeCycle),7)","v":" YEAR LIFE CYCLE                    CRFn = 0.0407852"},null,null,null,null,null,"MAINTENANCE ANNUAL COST PER MILE",{"$f":" ROUND(((K71*CRFn(II,LifeCycle)/(LCProjectLenf / 5280))),0)","v":39638}]

{"sheet":"PDFSheets","index":10,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"MacroNames","index":11,"n_rows":99,"n_cols":8,"rows_kept":99,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,"Run Location"]
[null,"Macro Location",null,"Macro Name",null,"Sheet","Address","Description"]
[null,"LifeCycleCost",null,"Private Sub Worksheet_Activate()",null,"LifeCycleCost",null,"UnHide OverRide Column"]
[null,"LifeCycleCost",null,"Private Sub Worksheet_Change(ByVal Target As Range)",null,"LifeCycleCost",null,"Auto Import Correct Maintenance Schedule"]
[]
[null,"Module 1",null,"Public Function TFRIGID(CLASS, DP, PV, SU, MU, PPV, PSU, PMU) As Double",null,"PaveDesign"]
[null,"Module 1",null,"Public Function TFflex(CLASS, DP, PV, SU, MU, PPV, PSU, PMU) As Double",null,"PaveDesign"]
[null,"Module 1",null,"Public Function TFRIGIDCH07(CLASS, DP, PV, SU, MU, PPV, PSU, PMU) As Double",null,"PaveDesign"]
[null,"Module 1",null,"Public Function TFFLEXCH07(CLASS, DP, PV, SU, MU, PPV, PSU, PMU) As Double",null,"PaveDesign"]
[null,"Module 1",null,"Public Function RIGID(TF, SoilType, TieType) As Double",null,"PaveDesign"]
["X","Module 1",null,"Public Function LaGrange(X0, X1, Y1, X2, Y2, X3, Y3)",null,"PaveDesign"]
[null,"Module 1",null,"Public Function RIGID_LaGrange(TF, SoilType, TieType) As Double",null,"PaveDesign"]
[null,"Module 1",null,"Public Function RigidUnMarkedClassIV(TF) As Double",null,"PaveDesign"]
[null,"Module 1",null,"Public Function FLEXIBLE(SoilType, EHMA, STRAIN) As Double",null,"PaveDesign"]
[null,"Module 1",null,"Public Function HMA_Mix_Modulus(Mix_Type, Temp) As Double",null,"PaveDesign"]
[null,"Module 1",null,"Public Function HMA_STRAINfn(TF) As Double",null,"PaveDesign"]
[null,"Module 1",null,"Public Function HMA_MaxT(MixType, Temp) As Double",null,"PaveDesign"]
[null,"Module 1",null,"Public Function FlexAASHTO(CLASS, TF, IBR) As Double",null,"PaveDesign"]
[null,"Module 1",null,"Public Function AASHTORigid_JRCP(CLASS, TF, IBR)",null,"PaveDesign"]
[null,"Module 1",null,"Public Function AASHTORigid_CRCP(CLASS, TF, IBR)",null,"PaveDesign"]
[null,"Module 1",null,"Public Function CompAASHTO(CLASS, TF, IBR) As Double",null,"PaveDesign"]
[null,"Module 1",null,"Public Function RoadClassFn(ADT, FacilityType, LaneType, TrafficFlow) As Double",null,"PaveDesign"]
[]
[]
[null,"Module 2",null,"Sub FacilityTypeSelect()",null,"PaveDesign"]
[null,"Module 2",null,"Sub RouteTypeSelect()",null,"PaveDesign"]
[null,"Module 2",null,"Sub LaneTypeSelect()",null,"PaveDesign"]
[null,"Module 2",null,"Sub TrafficFlowSelect()",null,"PaveDesign"]
[null,"Module 2",null,"Sub TFMinYesNo()",null,"PaveDesign"]
[null,"Module 2",null,"Sub SoilTypeSelect()",null,"PaveDesign"]
[null,"Module 2",null,"Sub UrbanRural()",null,"PaveDesign"]
[null,"Module 2",null,"Sub SoilCodePicker()",null,"PaveDesign"]
[null,"Module 2",null,"Sub DesignCodeSelect()",null,"PaveDesign"]
[null,"Module 2",null,"Public Function FacilityCodeFn(YesNo, LaneType) As Variant",null,"PaveDesign"]
[null,"Module 2",null,"Public Function LaneCodeFn(LaneType, Lanes) As Variant",null,"PaveDesign"]
[null,"Module 2",null,"Public Function MinSNf(FacilityType, LaneType) As Variant",null,"PaveDesign"]
[null,"Module 2",null,"Sub ReSet_LaneCode()",null,"PaveDesign"]
[null,"Module 2",null,"Sub ReSet_RoadClass()",null,"PaveDesign"]
[null,"Module 2",null,"Sub ReSet_MinSNf()",null,"PaveDesign"]
[null,"Module 2",null,"Sub ReSet_MinJRCP()",null,"PaveDesign"]
[null,"Module 2",null,"Sub ReSet_Dbmin()",null,"PaveDesign"]
[null,"Module 2",null,"Sub ReSetMeanPvmtTemp()",null,"PaveDesign"]
[null,"Module 2",null,"Sub ReSetALL()",null,"PaveDesign"]
[null,"Module 2",null,"Sub PleaseRead_ShowHide()",null,"PaveDesign"]
[null,"Module 2",null,"Sub ReadMe()",null,"PaveDesign",null,"Exempt"]
[null,"Module 2",null,"Sub HMA_Mix_Select()",null,"PaveDesign"]
[null,"Module 2",null,"Sub ReSetWorksheet()",null,"TestArea"]
[]
[]
[null,"Module 3",null,"Private Declare Sub mouse_event Lib \"user32\"",null,"Maps"]
[null,"Module 3",null,"Public Const MOUSEEVENTF_LEFTDOWN = &H2",null,"Maps"]
[null,"Module 3",null,"Public Const MOUSEEVENTF_LEFTUP = &H4",null,"Maps"]
[null,"Module 3",null,"Public Sub MouseLeftClick()",null,"Maps"]
[null,"Module 3",null,"Sub IsoTherms()",null,"Maps"]
[null,"Module 3",null,"Sub Map_HelpShowHide()",null,"Maps"]
[null,"Module 3",null,"Sub GetMapValue()",null,"Maps"]
[null,"Module 3",null,"Public Function HMA_ValueFn(Temp01, Temp02) As Double",null,"Maps"]
[null,"Module 3",null,"Sub Map_Deactivate()",null,"Maps"]
[null,"Module 3",null,"Sub SetHMA_Temp()",null,"Maps"]
[null,"Module 3",null,"Sub Set_LSCDThickness()",null,"Maps"]
[]
[null,"Module 3",null,"Sub Colors()",null,"All"]
[null,"Module 3",null,"Sub SetDate()",null,"All"]
[null,"Module 3",null,"Public Function Rounder(Num, Inc) As Double",null,"All"]
[null,"Module 3",null,"Public Function ShowAddress(MyCell) As String",null,"All"]
[]
[]
[]
[null,"Module 4",null,"Sub LC_Print()",null,"LifeCycleCost"]
[null,"Module 4",null,"Sub LC_Instructions_ShowHide()",null,"LifeCycleCost"]
[null,"Module 4",null,"Sub LC_HMAInfo_ShowHide()",null,"LifeCycleCost"]
[null,"Module 4",null,"Sub ImportWorksheetValues()",null,"LifeCycleCost"]
[null,"Module 4",null,"Public Function FVFn(i, n) As Double",null,"LifeCycleCost"]
[null,"Module 4",null,"Public Function PVFn(i, n) As Double",null,"LifeCycleCost"]
[null,"Module 4",null,"Public Function CRFn(i, n) As Double",null,"LifeCycleCost"]
[null,"Module 4",null,"Sub UseProjectedUnitCosts()",null,"LifeCycleCost",null,"Exempt"]
[null,"Module 4",null,"Sub OverrideColumnsHideUnHide()",null,"LifeCycleCost"]
[null,"Module 4",null,"Sub UserOverrideOnOff()",null,"LifeCycleCost"]
[null,"Module 4",null,"Sub Toggle01()",null,"LifeCycleCost",null,"Interstate <> Non Interstate"]
[null,"Module 4",null,"Sub SelectRigidRehab()",null,"LifeCycleCost"]
[null,"Module 4",null,"Sub Select_JPCP()",null,"LifeCycleCost"]
[null,"Module 4",null,"Sub Select_CRCP()",null,"LifeCycleCost"]
[null,"Module 4",null,"Sub ImportRigidRehab(SCHD_Name)",null,"LifeCycleCost"]
[null,"Module 4",null,"Sub SelectFlexRehab()",null,"LifeCycleCost"]
[null,"Module 4",null,"Sub Select_HMA_SD()",null,"LifeCycleCost"]
[null,"Module 4",null,"Sub Select_HMA_LSCD()",null,"LifeCycleCost"]
[null,"Module 4",null,"Sub ImportFlexRehab(SCHD_Name)",null,"LifeCycleCost"]
[null,"Module 4",null,"Sub UpDateCurrentTFRangeSchedule()",null,"LifeCycleCost"]
[null,"Module 4",null,"Sub Reset_HMAPaveFD_Cost()",null,"LifeCycleCost"]
[null,"Module 4",null,"Sub CheckMarkAuto()",null,"LifeCycleCost"]
[null,"Module 4",null,"Sub CheckMark()",null,"LifeCycleCost"]
[null,"Module 4",null,"Public Function Warning01(MyRange As Range) As String",null,"LifeCycleCost"]
[]
[null,"Module 5",null,"Public Function RIGIDold(SoilType, TieType, TF) As Double",null,"PaveDesign",null,"Exempt"]
[null,"Module 5",null,"Public Function DDesignEAC_old(MixType, Temp) As Double",null,"PaveDesign",null,"Exempt"]
[null,"Module 5",null,"Public Function ACSTRAIN_old(TF) As Double",null,"PaveDesign",null,"Exempt"]
[null,"Module 5",null,"Public Function TFRange(ProjectTypeNum, TFflex) As String",null,"LifeCycleCost",null,"Exempt"]
[null,"Module 5",null,"Sub ReadMeLCC01()    'Exempt",null,"LifeCycleCost",null,"Exempt"]